{"text_format":"1","workbook":"xlsx","n_sheets":24,"sheets":["Índice","Tablero","Resumen","Pliegos","CD","CCOMF","CCOMV","CSERAP","CCONAP","CX","CENEGEN","CPOTGEN","CPT","CPET","CPERDE","CPERDP","Límites","Costos","Balance","Parametros","PremisaCosto","Energía","Clientes","Potencia"],"not_rendered":{"charts":4,"images":7,"macros":1,"external_links":2,"defined_names":36,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Índice","index":0,"n_rows":70,"n_cols":7,"rows_kept":70,"cut":false,"hidden":false,"merged":[[8,5,9,5],[4,1,10,1],[41,1,42,1],[44,1,45,1],[12,1,13,1],[47,1,50,1],[52,5,54,5],[66,5,67,5],[27,5,33,5],[68,1,69,1],[54,1,61,1],[63,1,64,1]]}
[{"$f":"+\"Índice de Contenidos\"&\" - \"&PremisaCosto!A2","v":"Índice de Contenidos - EDEMET"}]
[null,null,null,null,null,null,"Significado de los colores:"]
[null,"Hoja",null,"Descripción",null,null,"Decisiones a tomar/Intervenciones"]
[null,null,null,null,null,null,"Reportes"]
[null,"Tablero",null,"Seleccionar empresa desde donde se toman los datos",null,null,"Carga de Datos Externos (o vinculados)"]
[null,null,null,"Elección sobre el modo en que se cierran las pérdidas",null,null,"Cálculos"]
[null,null,null,"Comparativa de Tarifa vigente versus Tarifa Nueva"]
[null,null,null,"Comparativa de Ingresos a Tarifa Vigente versus Ingresos con Tarifa Nueva"]
[null,null,null,"Comparativa de Tarifa Media Vigente versus Tarifa Media Nueva",null,"Reporte de Resultados y Análisis"]
[null,null,null,"Gráfico de Tarifa Media por Consumo"]
[null,null,null,"Gráfico de Tarifa Media por Factor de Carga y Consumo"]
[]
[null,"Resumen",null,"Resumen de Costos e Ingresos por componente del Régimen Tarifario"]
[null,null,null,"Resumen Económico"]
[]
[null,"Pliegos",null,"Comparación de Pliegos: Vigente vs Nuevo"]
[]
[null,"CD",null,"Cálculo de Cargos de Distribución"]
[]
[null,"CCOMF",null,"Cálculo de Cargos de Comercialización Fijo"]
[]
[null,"CCOMV",null,"Cálculo de Cargos de Comercialización Variable"]
[]
[null,"CSERAP",null,"Cálculo de Cargos por el Servicio de Alumbrado Público"]
[]
[null,"CX",null,"Cálculo de Cargos de Conexión"]
[]
[null,"CCONAP",null,"Cálculo de Cargos por el Consumo de Alumbrado Público",null,"Cálculo de Nuevos Cargos Tarifarios"]
[]
[null,"CENEGEN",null,"Cálculo de Cargos por Energía en Generación"]
[]
[null,"CPOTGEN",null,"Cálculo de Cargos Potencia en Generación"]
[]
[null,"CPT",null,"Cálculo de Cargos por Potencia en Transmisión"]
[]
[null,"CPET",null,"Cálculo de Cargos por Pérdida de Energía en Transmisión"]
[]
[null,"CPERDP",null,"Cálculo de Cargos por Pérdida de Potencia en Distribución"]
[]
[null,"CPERDE",null,"Cálculo de Cargos por Pérdida de Energía en Distribución"]
[]
[null,"Límites",null,"Límites de consumo por bloques y escalones"]
[null,null,null,"Puntos de corte de subcategorías"]
[]
[null,"Costos",null,"Costos para Asignación siguiendo Régimen Tarifario"]
[null,null,null,"Costos siguiendo criterio Económico"]
[]
[null,"Balance",null,"Balance de Energía"]
[null,null,null,"Energía en punta y fuera de punta, con pérdidas y sin pérdidas por nivel de tensión"]
[null,null,null,"Balance de Potencia"]
[null,null,null,"Potencia Simultánea en punta y fuera de punta, con pérdidas y sin pérdidas por nivel de tensión"]
[]
[null,"Parámetros",null,"Parámetros característicos de consumo para todas las categorías tarifarias",null,"Proyección de los Nuevos Costos"]
[]
[null,"PremisaCosto",null,"Datos IMP"]
[null,null,null,"Porcentajes de pérdidas permitidas"]
[null,null,null,"Precios Energía y Potencia"]
[null,null,null,"Costos de Conexión por categoría tarifaria"]
[null,null,null,"Cargos Fijos de Comercialización por categorías tarifaria"]
[null,null,null,"Alicuotas de subsidios para subcategorías"]
[null,null,null,"Ventana de años"]
[null,null,null,"Variables auxiliares para funcionamiento del modelo"]
[]
[null,"Energía",null,"Energía para facturación"]
[null,null,null,"Estimación de Energía con pérdidas en punta y fuera de punta para cálculo de costos"]
[]
[null,"Clientes",null,"Clientes para facturación",null,"Demanda a Facturar"]
[]
[null,"Potencia",null,"Potencia para facturación"]
[null,null,null,"Cálculo de Potencia Simultánea para determinación de costos"]

{"sheet":"Tablero","index":1,"n_rows":692,"n_cols":38,"rows_kept":692,"cut":false,"hidden":false,"merged":[[661,23,661,24],[16,4,16,6],[16,1,16,3],[16,7,16,9],[661,11,661,12],[661,13,661,14],[661,15,661,16],[661,17,661,18],[661,19,661,20],[661,1,661,2],[661,3,661,4],[661,5,661,6],[661,7,661,8],[596,1,596,2],[596,3,596,4],[596,5,596,6],[596,7,596,8],[596,9,596,10],[661,9,661,10],[596,21,596,22],[661,21,661,22],[596,23,596,24],[596,11,596,12],[596,13,596,14],[596,15,596,16],[596,17,596,18],[596,19,596,20],[185,21,185,24],[522,23,522,24],[522,1,522,2],[522,3,522,4],[522,5,522,6],[522,7,522,8],[522,9,522,10],[522,11,522,12],[522,13,522,14],[522,15,522,16],[522,17,522,18],[522,19,522,20],[522,21,522,22],[185,1,185,3]]}
[{"$f":"+\"Tablero de Mando y Análisis\"&\" - \"&PremisaCosto!A2","v":"Tablero de Mando y Análisis - EDEMET"}]
[]
["Selector de Empresa",null,null,"EDEMET",1,"Indicaciones antes de utilizar Selector de Empresa:"]
[null,null,null,"EDECHI",null,"Abrir \"Inputs EDEMET.xlsm\" e \"Inputs EDECHI.xlsm\" antes de cambiar el selector de empresa para que se habilite el cambio de vícnulos"]
[null,null,null,null,null,"Indicaciones Cierre de Pérdidas:"]
["Cierre de Pérdidas a utilizar:",null,null,null,null,"Se pueden seleccionar los precios esperados (opción para cálculo tarifario) o se pueden buscar los precios que igualen el valor del IMP de Pérdidas dado por el Regulador"]
[null,null,null,null,null,"Indicaciones Generador de Escenarios:"]
[null,null,null,null,null,"Este botón Genera una carpeta nueva con el Modelo Tarifario Actual y los Archivos actuales de Inputs de ambas Empresas"]
["Resumen","Costo Permitido","Ingreso ","Check",null,"En la celda F13 poner el nombre del nuevo escenario (no es obligatorio ya que se guarda con la fecha y hora del momento)"]
["VP IMP sin Pérdidas",{"$f":"+Resumen!M21","v":822793021.78289878},{"$f":"+Resumen!N21","v":822793021.78289878},{"$f":"+IF(ROUND(B10-C10,)=0,\"OK\",\"Error\")","v":"OK"}]
["VP Pérdidas",{"$f":"+Resumen!M30","v":214675145.51614422},{"$f":"+Resumen!N30","v":160768413.86004078},{"$f":"+IF(ROUND(B11-C11,)=0,\"OK\",IF(Resumen!$P$32=1,\"Abstmo Proy\",\"Error\"))","v":"Abstmo Proy"}]
["VP IMP Total",{"$f":"+B10+B11","v":1037468167.2990429},{"$f":"+C10+C11","v":983561435.64293957},{"$f":"+IF(ROUND(B12-C12,)=0,\"OK\",IF(Resumen!$P$32=1,\"Abstmo Proy\",\"Error\"))","v":"Abstmo Proy"},null,"Nombre Escenario:"]
[null,null,null,null,null,"Consulta Publica Opción 3"]
[{"$f":"+\"Costos de Abastecimiento \"&PremisaCosto!$F$89","v":"Costos de Abastecimiento 2022/2023"},{"$f":"+Resumen!C25+Resumen!C26","v":542093855.40460575},{"$f":"+Resumen!H25+Resumen!H26","v":542093855.40460575},{"$f":"+IF(ROUND(B14-C14,)=0,\"OK\",\"Error\")","v":"OK"}]
[]
["Análisis de Cuadro Tarifario Vigente vs. Nuevo"]
[null,"Tarifa Vigente",null,null,"Tarifa Nueva",null,null,"Diferencias"]
["Categorías","$/Cliente mes","$/kWh","$/kW mes","$/Cliente mes","$/kWh","$/kW mes","$/Cliente mes","$/kWh","$/kW mes"]
[{"$f":"+A188","v":"ATH"},{"$f":"+E664+I664","v":13.41},{"$f":"+B664+F664+H664+L664+N664+P664+R664+T664+V664+X664","v":0},{"$f":"+C664+G664+M664+O664+Q664+S664+U664+W664+Y664","v":0},{"$f":"+E525+I525","v":13.633925040907451},{"$f":"+B525+D525+F525+H525+J525+L525+N525+P525+R525+T525+V525+X525","v":0},{"$f":"+C525+G525+M525+O525+Q525+S525+U525+W525+Y525","v":0},{"$f":"+IF(OR(B19=0,E19=0),\"\",(E19-B19)/B19)","v":1.6698362483777117E-2},{"$f":"+IF(OR(C19=0,F19=0),\"\",(F19-C19)/C19)","v":""},{"$f":"+IF(OR(D19=0,G19=0),\"\",(G19-D19)/D19)","v":""}]
["ATH Punta",null,{"$f":"+B665+F665+H665+L665+N665+P665+R665+T665+V665+X665","v":0.17627000000000001},{"$f":"+C665+G665+M665+O665+Q665+S665+U665+W665+Y665","v":14.24},null,{"$f":"+B526+D526+F526+H526+J526+L526+N526+P526+R526+T526+V526+X526","v":0.17616868676585992},14.479653034712841,{"$f":"+IF(OR(B20=0,E20=0),\"\",(E20-B20)/B20)","v":""},{"$f":"+IF(OR(C20=0,F20=0),\"\",(F20-C20)/C20)","v":-5.7476163919037817E-4},1.6829567044441093E-2]
["ATH Fuera de Punta Medio",null,{"$f":"+B666+F666+H666+L666+N666+P666+R666+T666+V666+X666","v":0.12692999999999999},{"$f":"+C666+G666+M666+O666+Q666+S666+U666+W666+Y666","v":3.86},null,{"$f":"+B527+D527+F527+H527+J527+L527+N527+P527+R527+T527+V527+X527","v":9.9715271655683474E-2},{"$f":"+C527+G527+M527+O527+Q527+S527+U527+W527+Y527","v":5.8582702551348911},{"$f":"+IF(OR(B21=0,E21=0),\"\",(E21-B21)/B21)","v":""},{"$f":"+IF(OR(C21=0,F21=0),\"\",(F21-C21)/C21)","v":-0.21440737685587738},{"$f":"+IF(OR(D21=0,G21=0),\"\",(G21-D21)/D21)","v":0.51768659459453137},{"$f":"+F20/F21-1","v":0.7667172123260102},{"$f":"+F21/F22-1","v":0.72313322134269642}]
[{"$f":"+A191","v":"ATH Fuera de Punta Bajo"},null,{"$f":"+B667+F667+H667+L667+N667+P667+R667+T667+V667+X667","v":0.12692999999999999},{"$f":"+C667+G667+M667+O667+Q667+S667+U667+W667+Y667","v":3.86},null,{"$f":"+B528+D528+F528+H528+J528+L528+N528+P528+R528+T528+V528+X528","v":5.7868579411395449E-2},{"$f":"+C528+G528+M528+O528+Q528+S528+U528+W528+Y528","v":5.8582702551348911},"",-0.54409060575596424,0.51768659459453137,{"$f":"+F20/F22-1","v":2.0442891212769063}]
[{"$f":"+A192","v":"ATD"},{"$f":"+E668+I668","v":13.41},{"$f":"+B668+F668+H668+L668+N668+P668+R668+T668+V668+X668","v":0.13414999999999999},{"$f":"+C668+G668+M668+O668+Q668+S668+U668+W668+Y668","v":11.27},{"$f":"+E529+I529","v":13.633952499757507},{"$f":"+B529+D529+F529+H529+J529+L529+N529+P529+R529+T529+V529+X529","v":0.14941245527437588},{"$f":"+C529+G529+M529+O529+Q529+S529+U529+W529+Y529","v":9.7019420225445625},1.6700410123602318E-2,0.1137715637299731,-0.13913557918859246]
[{"$f":"+A193","v":"MTH"},{"$f":"+E669+I669","v":13.41},{"$f":"+B669+F669+H669+L669+N669+P669+R669+T669+V669+X669","v":0},{"$f":"+C669+G669+M669+O669+Q669+S669+U669+W669+Y669","v":0},{"$f":"+E530+I530","v":13.633472955635119},{"$f":"+B530+D530+F530+H530+J530+L530+N530+P530+R530+T530+V530+X530","v":0},{"$f":"+C530+G530+M530+O530+Q530+S530+U530+W530+Y530","v":0},1.666464993550475E-2,"",""]
[{"$f":"+A194","v":"MTH Punta"},null,{"$f":"+B670+F670+H670+L670+N670+P670+R670+T670+V670+X670","v":0.22106000000000001},{"$f":"+C670+G670+M670+O670+Q670+S670+U670+W670+Y670","v":12.850000000000001},null,{"$f":"+B531+D531+F531+H531+J531+L531+N531+P531+R531+T531+V531+X531","v":0.22016230933288508},{"$f":"+C531+G531+M531+O531+Q531+S531+U531+W531+Y531","v":17.805544554626664},"",-4.060846227788498E-3,0.38564549063242504]
[{"$f":"+A195","v":"MTH Fuera de Punta Medio"},null,{"$f":"+B671+F671+H671+L671+N671+P671+R671+T671+V671+X671","v":0.16233999999999998},{"$f":"+C671+G671+M671+O671+Q671+S671+U671+W671+Y671","v":1.9},null,{"$f":"+B532+D532+F532+H532+J532+L532+N532+P532+R532+T532+V532+X532","v":0.12656344991237192},{"$f":"+C532+G532+M532+O532+Q532+S532+U532+W532+Y532","v":2.8788827750126558},{"$f":"+IF(OR(B26=0,E26=0),\"\",(E26-B26)/B26)","v":""},{"$f":"+IF(OR(C26=0,F26=0),\"\",(F26-C26)/C26)","v":-0.22038037506238797},{"$f":"+IF(OR(D26=0,G26=0),\"\",(G26-D26)/D26)","v":0.51520146053297677},{"$f":"+F25/F26-1","v":0.73954099295900755},{"$f":"+F26/F27-1","v":0.75596428518822689}]
[{"$f":"+A196","v":"MTH Fuera de Punta Bajo"},null,{"$f":"+B672+F672+H672+L672+N672+P672+R672+T672+V672+X672","v":0.16233999999999998},{"$f":"+C672+G672+M672+O672+Q672+S672+U672+W672+Y672","v":1.9},null,{"$f":"+B533+D533+F533+H533+J533+L533+N533+P533+R533+T533+V533+X533","v":7.2076323522038618E-2},{"$f":"+C533+G533+M533+O533+Q533+S533+U533+W533+Y533","v":2.8788827750126558},"",-0.55601624047037934,0.51520146053297677,{"$f":"+F25/F27-1","v":2.054571856256882}]
["MTD",{"$f":"+E673+I673","v":13.35},0,0,{"$f":"+E534+I534","v":13.572856771823915},0,0,1.6693391147858814E-2,"",""]
["MTD_1 (0-10,000)",null,0.16376000000000002,13.89,null,0.13121349312392322,20.72543132057978,"",-0.19874515679089397,0.49211168614685236]
["MTD_2 (10,001-30,000)",null,0.16376000000000002,13.89,null,0,0,"","",""]
["MTD_3 (30,001-50,000)",null,0.16376000000000002,13.89,null,0,0,"","",""]
["MTD_4 (50,001-más)",null,0.16376000000000002,13.89,null,0,0,"","",""]
["MTD_5 (xxx)",null,0,0,null,0,0,"","",""]
["BTH",{"$f":"+E678+I678","v":5.3},null,null,{"$f":"+E540+I540","v":5.3878070709770967},0,0,1.6567371882471101E-2,{"$f":"+IF(OR(C34=0,F34=0),\"\",(F34-C34)/C34)","v":""},""]
["BTH Punta",{"$f":"+E681+I681","v":0},{"$f":"+B679+F679+H679+L679+N679+P679+R679+T679+V679+X679","v":0.22991999999999999},{"$f":"+C679+G679+M679+O679+Q679+S679+U679+W679+Y679","v":13.040000000000001},{"$f":"+E541+I541","v":0},0.2151600623829403,18.64756744534861,"",-6.4195970846640929E-2,0.43002817832427981]
["BTH Fuera de Punta Medio",{"$f":"+E682+I682","v":5.29},{"$f":"+B680+F680+H680+L680+N680+P680+R680+T680+V680+X680","v":0.15217},{"$f":"+C680+G680+M680+O680+Q680+S680+U680+W680+Y680","v":1.6600000000000001},{"$f":"+E542+I542","v":0},{"$f":"+B542+D542+F542+H542+J542+L542+N542+P542+R542+T542+V542+X542","v":0.12034733317699807},{"$f":"+C542+G542+M542+O542+Q542+S542+U542+W542+Y542","v":2.5519184869567351},{"$f":"+IF(OR(B36=0,E36=0),\"\",(E36-B36)/B36)","v":""},{"$f":"+IF(OR(C36=0,F36=0),\"\",(F36-C36)/C36)","v":-0.20912575949925694},{"$f":"+IF(OR(D36=0,G36=0),\"\",(G36-D36)/D36)","v":0.53730029334743068},{"$f":"+F35/F36-1","v":0.78782575984877523},{"$f":"+F36/F37-1","v":0.71633018210509669}]
["BTH Fuera de Punta Bajo",5.29,0.15217,1.6600000000000001,0,7.0118986679702164E-2,2.5519184869567351,"",-0.53920623855094851,0.53730029334743068,{"$f":"+F35/F37-1","v":2.0684993119734316}]
[{"$f":"+A207","v":"BTD"},{"$f":"+E682+I682","v":5.29},null,null,{"$f":"+E544+I544","v":5.3783436471426009},{"$f":"+B544+D544+F544+H544+J544+L544+N544+P544+R544+T544+V544+X544","v":0},{"$f":"+C544+G544+M544+O544+Q544+S544+U544+W544+Y544","v":0},1.6700122333194876E-2,"",""]
["BTD_1 (0-10,000)",null,{"$f":"+B683+F683+H683+L683+N683+P683+R683+T683+V683+X683","v":0.15645999999999999},{"$f":"+C683+G683+M683+O683+Q683+S683+U683+W683+Y683","v":12.590000000000002},null,0.12294286211609622,18.324503047370811,"",-0.21422176840025423,0.45548078215812621]
["BTD_2 (10,001-30,000)",null,{"$f":"+B684+F684+H684+L684+N684+P684+R684+T684+V684+X684","v":0.16320000000000001},{"$f":"+C684+G684+M684+O684+Q684+S684+U684+W684+Y684","v":12.590000000000002},null,0.12821549713341965,18.324503047370811,"",-0.21436582638836005,0.45548078215812621]
["BTD_3 (30,001-50,000)",null,{"$f":"+B685+F685+H685+L685+N685+P685+R685+T685+V685+X685","v":0.17625999999999997},{"$f":"+C685+G685+M685+O685+Q685+S685+U685+W685+Y685","v":12.590000000000002},null,0.13841408746406053,18.324503047370811,"",-0.21471639927345654,0.45548078215812621]
["BTD_4 (50,001-más)",null,{"$f":"+B686+F686+H686+L686+N686+P686+R686+T686+V686+X686","v":0.18907000000000002},{"$f":"+C686+G686+M686+O686+Q686+S686+U686+W686+Y686","v":12.590000000000002},null,0.14842930635021012,18.324503047370811,"",-0.21495051382974503,0.45548078215812621]
["BTD_5 (xxx)",null,null,{"$f":"+C688+G688+M688+O688+Q688+S688+U688+W688+Y688","v":0},null,{"$f":"+B549+D549+F549+H549+J549+L549+N549+P549+R549+T549+V549+X549","v":0},0,"","",""]
["BTS",{"$f":"+E687+I687","v":2.95},null,0,{"$f":"+E550+I550","v":2.9984372244653783},0,0,1.6419398123856992E-2,{"$f":"+IF(OR(C44=0,F44=0),\"\",(F44-C44)/C44)","v":""},""]
["BTS_1 (0-300)",null,{"$f":"+B688+F688+H688+L688+N688+P688+R688+T688+V688+X688","v":0.15140999999999999},0,null,0.14724342514293398,0,"",{"$f":"+IF(OR(C45=0,F45=0),\"\",(F45-C45)/C45)","v":-2.7518491890007317E-2},""]
["BTS_2 (301-750)",null,{"$f":"+B689+F689+H689+L689+N689+P689+R689+T689+V689+X689","v":0.20006000000000002},0,null,0.20481745364454343,0,"",{"$f":"+IF(OR(C46=0,F46=0),\"\",(F46-C46)/C46)","v":2.3780134182462328E-2},""]
["BTS_3 (751-más)",null,{"$f":"+B690+F690+H690+L690+N690+P690+R690+T690+V690+X690","v":0.2359},0,null,0.2882483226892612,0,"",{"$f":"+IF(OR(C47=0,F47=0),\"\",(F47-C47)/C47)","v":0.22190895586800002},""]
["BTS_4 (xxx)",null,{"$f":"+B691+F691+H691+L691+N691+P691+R691+T691+V691+X691","v":0},0,null,0,0,"",{"$f":"+IF(OR(C48=0,F48=0),\"\",(F48-C48)/C48)","v":""},{"$f":"+IF(OR(D48=0,G48=0),\"\",(G48-D48)/D48)","v":""}]
["BTS_5 (xxx)",null,null,0,null,0,0,"","",""]
["BTSH",{"$f":"+E695+I695","v":0},{"$f":"+B695+F695+H695+L695+N695+P695+R695+T695+V695+X695","v":0},0,{"$f":"+E556+I556","v":3.0030993475421162},0,0,{"$f":"+IF(OR(B50=0,E50=0),\"\",(E50-B50)/B50)","v":""},{"$f":"+IF(OR(C50=0,F50=0),\"\",(F50-C50)/C50)","v":""},""]
[{"$f":"+A220","v":"BTSH_1 Punta"},null,{"$f":"+B697+F697+H697+L697+N697+P697+R697+T697+V697+X697","v":0},{"$f":"+C697+G697+M697+O697+Q697+S697+U697+W697+Y697","v":0},null,{"$f":"+B557+D557+F557+H557+J557+L557+N557+P557+R557+T557+V557+X557","v":0.35816390438306234},{"$f":"+C557+G557+M557+O557+Q557+S557+U557+W557+Y557","v":0},"",{"$f":"+IF(OR(C51=0,F51=0),\"\",(F51-C51)/C51)","v":""},{"$f":"+IF(OR(D51=0,G51=0),\"\",(G51-D51)/D51)","v":""}]
["BTSH_1 Fuera de Punta Medio",null,{"$f":"+B698+F698+H698+L698+N698+P698+R698+T698+V698+X698","v":0},{"$f":"+C698+G698+M698+O698+Q698+S698+U698+W698+Y698","v":0},null,0.16342770223572611,0,{"$f":"+IF(OR(B52=0,E52=0),\"\",(E52-B52)/B52)","v":""},{"$f":"+IF(OR(C52=0,F52=0),\"\",(F52-C52)/C52)","v":""},"",{"$f":"+F51/F52-1","v":1.1915740078536445},{"$f":"+F52/F53-1","v":0.30512494909186394}]
["BTSH_1 Fuera de Punta Bajo",null,{"$f":"+B699+F699+H699+L699+N699+P699+R699+T699+V699+X699","v":0},{"$f":"+C699+G699+M699+O699+Q699+S699+U699+W699+Y699","v":0},null,0.12521996637137531,0,"","","",{"$f":"+F51/F53-1","v":1.8602779154310403}]
["BTSH_2 Punta",null,{"$f":"+B701+F701+H701+L701+N701+P701+R701+T701+V701+X701","v":0},{"$f":"+C701+G701+M701+O701+Q701+S701+U701+W701+Y701","v":0},null,{"$f":"+B560+D560+F560+H560+J560+L560+N560+P560+R560+T560+V560+X560","v":0},{"$f":"+C560+G560+M560+O560+Q560+S560+U560+W560+Y560","v":0},"","",""]
["BTSH_2 Fuera de Punta Medio",null,{"$f":"+B702+F702+H702+L702+N702+P702+R702+T702+V702+X702","v":0},{"$f":"+C702+G702+M702+O702+Q702+S702+U702+W702+Y702","v":0},null,0,0,"","",""]
["BTSH_2 Fuera de Punta Bajo",null,{"$f":"+B703+F703+H703+L703+N703+P703+R703+T703+V703+X703","v":0},{"$f":"+C703+G703+M703+O703+Q703+S703+U703+W703+Y703","v":0},null,0,0,"","",""]
["BTSH_3 Punta",null,{"$f":"+B705+F705+H705+L705+N705+P705+R705+T705+V705+X705","v":0},{"$f":"+C705+G705+M705+O705+Q705+S705+U705+W705+Y705","v":0},null,0,0,"","",""]
["BTSH_3 Fuera de Punta Medio",null,0,0,null,0,0,"","",""]
["BTSH_3 Fuera de Punta Bajo",null,0,0,null,0,0,"","",""]
[{"$f":"+A229","v":"BTS Prepago"},{"$f":"+E691+I691","v":0},{"$f":"+B698+F698+H698+L698+N698+P698+R698+T698+V698+X698","v":0},{"$f":"+C698+G698+M698+O698+Q698+S698+U698+W698+Y698","v":0},{"$f":"+E566+I566","v":0},{"$f":"+B566+D566+F566+H566+J566+L566+N566+P566+R566+T566+V566+X566","v":0},{"$f":"+C566+G566+M566+O566+Q566+S566+U566+W566+Y566","v":0},"","",""]
["BTS Prep",null,{"$f":"+B692+D692+F692+H692+L692+N692+P692+R692+T692+V692+X692","v":0.18629911271082439},{"$f":"+C692+G692+M692+O692+Q692+S692+U692+W692+Y692","v":0},null,{"$f":"+B567+D567+F567+H567+J567+L567+N567+P567+R567+T567+V567+X567","v":0.18317008945157967},0,"",{"$f":"+IF(OR(C61=0,F61=0),\"\",(F61-C61)/C61)","v":-1.679569598434762E-2},{"$f":"+IF(OR(D61=0,G61=0),\"\",(G61-D61)/D61)","v":""}]
["X1D_2 (10,001-30,000)",null,0,0,null,0,0,"","",""]
["X1D_3 (30,001-50,000)",null,0,0,null,0,0,"","",""]
["X1D_4 (50,001-más)",null,0,0,null,0,0,"","",""]
["X1D_5 (xxx)",null,0,0,null,0,0,"","",""]
["X2H",{"$f":"+E704+I704","v":0},{"$f":"+B704+F704+H704+L704+N704+P704+R704+T704+V704+X704","v":0},{"$f":"+C704+G704+M704+O704+Q704+S704+U704+W704+Y704","v":0},{"$f":"+E572+I572","v":0},{"$f":"+B572+D572+F572+H572+J572+L572+N572+P572+R572+T572+V572+X572","v":0},{"$f":"+C572+G572+M572+O572+Q572+S572+U572+W572+Y572","v":0},{"$f":"+IF(OR(B66=0,E66=0),\"\",(E66-B66)/B66)","v":""},{"$f":"+IF(OR(C66=0,F66=0),\"\",(F66-C66)/C66)","v":""},{"$f":"+IF(OR(D66=0,G66=0),\"\",(G66-D66)/D66)","v":""}]
["X2H Punta",null,0,0,null,0,0,"","",""]
["X2H Fuera de Punta",null,0,0,null,0,0,"","",""]
["X2D",{"$f":"+E707+I707","v":0},0,0,{"$f":"+E575+I575","v":0},0,0,"","",""]
["X2D_1 (0 - 10000)",null,0,0,null,0,0,"","",""]
["X2D_2 (10,001-30,000)",null,0,0,null,0,0,"","",""]
["X2D_3 (30,001-50,000)",null,0,0,null,0,0,"","",""]
["X2D_4 (50,001-más)",null,0,0,null,0,0,"","",""]
["X2D_5 (xxx)",null,0,0,null,0,0,"","",""]
["X3D",{"$f":"+E713+I713","v":0},{"$f":"+B713+F713+H713+L713+N713+P713+R713+T713+V713+X713","v":0},{"$f":"+C713+G713+M713+O713+Q713+S713+U713+W713+Y713","v":0},{"$f":"+E581+I581","v":0},{"$f":"+B581+D581+F581+H581+J581+L581+N581+P581+R581+T581+V581+X581","v":0},{"$f":"+C581+G581+M581+O581+Q581+S581+U581+W581+Y581","v":0},{"$f":"+IF(OR(B75=0,E75=0),\"\",(E75-B75)/B75)","v":""},{"$f":"+IF(OR(C75=0,F75=0),\"\",(F75-C75)/C75)","v":""},{"$f":"+IF(OR(D75=0,G75=0),\"\",(G75-D75)/D75)","v":""}]
["X3D_1 (0-10,000)",null,0,0,null,0,0,"","",""]
["X3D_2 (10,001-30,000)",null,0,0,null,0,0,"","",""]
["X3D_3 (30,001-50,000)",null,0,0,null,0,0,"","",""]
["X3D_4 (50,001-más)",null,0,0,null,0,0,"","",""]
["X3D_5 (xxx)",null,0,0,null,0,0,"","",""]
[]
[]
[{"$f":"+\"Análisis de Impacto de Ingresos a Tarifa Vigente vs. Ingresos con Nueva Tarifa -\"&PremisaCosto!F89","v":"Análisis de Impacto de Ingresos a Tarifa Vigente vs. Ingresos con Nueva Tarifa -2022/2023"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"+\"Ingreso a Tarifa Vigente \" &PremisaCosto!G89","v":"Ingreso a Tarifa Vigente 2023/2024"},"Total","VAD","Abastecimiento","Pérdidas","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A19","v":"ATH"},{"$f":"+SUM(C105:E105)","v":225.88404326100522},{"$f":"+SUM(F105:J105)","v":27.548497617703998},{"$f":"+SUM(K105:O105)","v":181.48993736201149},{"$f":"+SUM(P105:Q105)","v":16.845608281289739},15.701177369766597,1.6167051789309282E-3,9.7191451790659737,2.1265309944951745,2.7369197321598715E-5,3.472120231678621,167.19062956514676,2.2722473515027231,4.8657590828710591,3.6891811308123281,0,16.845608281289739]
[{"$f":"+A23","v":"ATD"},{"$f":"+SUM(C106:E106)","v":7126.8349523778652},{"$f":"+SUM(F106:J106)","v":1804.434153363241},{"$f":"+SUM(K106:O106)","v":5023.7939519059619},{"$f":"+SUM(P106:Q106)","v":298.60684710866207},1200.2789553765529,388.00924294342269,171.95410701424413,37.623240671837699,6.5686073571837182,61.42981948354484,2799.1193976400514,603.85364858725052,1494.1209584961277,65.270127698987366,0,298.60684710866207]
[{"$f":"+A24","v":"MTH"},2954205.707559681,430658.31675286725,{"$f":"+SUM(K107:O107)","v":2360571.7359103565},162975.65489645736,313548.88952250005,2313.3057361933561,94154.755139692614,20600.886332567567,40.480021913644762,33636.392071415074,2120461.7678833148,16164.858808913919,154569.5334035056,35739.183743207352,0,162975.65489645736]
[{"$f":"+A28","v":"MTD"},189661270.86596593,32741208.750067703,145979224.4968726,10940837.619025612,24923596.599895194,117367.12203648096,6310022.665564172,1388204.986424118,2017.376147741101,2250764.4631837495,107054356.5621334,26812514.990131721,7470116.6332654152,2391471.8481583381,0,10940837.619025612]
[{"$f":"+A34","v":"BTH"},5239400.1377454018,1021776.0478771232,3937858.4716218463,279765.61824643268,815200.12752165343,8837.9003290432738,161890.63827383815,35421.372318775066,426.00943381336754,57856.16858194182,3465082.6978906589,41464.133156333046,311982.40332259005,61473.068670322769,0,279765.61824643268]
[{"$f":"+A38","v":"BTD"},249013063.84088066,55306577.6422754,179953738.66174689,13752747.536858391,45038335.574325904,567178.65316358383,7931722.7633551927,1744979.0079381424,24361.643492578354,2829234.5161279785,133245940.22568014,31108803.561079782,9763655.1853362061,3006105.1735228002,0,13752747.536858391]
[{"$f":"+A44","v":"BTS"},416976327.2799468,101436129.37726995,291948414.0012756,23591783.901401296,64254294.549220651,20316287.742864445,13659613.056251194,2977258.3482830892,228675.68065057596,4869045.4536998272,186907531.8577491,71632442.91561453,23348856.574749894,5190537.1994622238,0,23591783.901401296]
[{"$f":"+A50","v":"BTSH"},0,0,0,0]
[{"$f":"+A60","v":"BTS Prepago"},1692054.0620854129,512842.06871485763,1063333.1217647435,115878.87160581184,328992.64162070979,98950.585953978574,66538.852051169888,14625.907777869093,3734.0813111302509,23720.107405261071,647186.36973209411,250094.88869575848,116833.18325341918,25498.572678210614,0,115878.87160581184]
[{"$f":"+A66","v":"X2H"},{"$f":"+SUM(C114:E114)","v":0},{"$f":"+SUM(F114:J114)","v":0},{"$f":"+SUM(K114:O114)","v":0},{"$f":"+SUM(P114:Q114)","v":0}]
[{"$f":"+A69","v":"X2D"},{"$f":"+SUM(C115:E115)","v":0},{"$f":"+SUM(F115:J115)","v":0},{"$f":"+SUM(K115:O115)","v":0},{"$f":"+SUM(P115:Q115)","v":0}]
[{"$f":"+A75","v":"X3D"},{"$f":"+SUM(C116:E116)","v":0},{"$f":"+SUM(F116:J116)","v":0},{"$f":"+SUM(K116:O116)","v":0},{"$f":"+SUM(P116:Q116)","v":0}]
["Total",{"$f":"+SUM(B105:B116)","v":865543674.61317945},{"$f":"+SUM(C105:C116)","v":191451024.18560889},{"$f":"+SUM(D105:D116)","v":625248345.77308142},{"$f":"+SUM(E105:E116)","v":48844304.654489391},{"$f":"+SUM(F105:F116)","v":135675184.36223936},{"$f":"+SUM(G105:G116)","v":21111323.32094337},28224124.403887451,6181130.258846228,259261.83969247906,10064322.003009887,433443525.79109591,129862091.47338298,41167512.500048615,10710894.005543932,0,48844304.654489391]
[{"$f":"+\"Ingreso a Tarifa Nueva\"","v":"Ingreso a Tarifa Nueva"},{"$f":"+B104","v":"Total"},{"$f":"+C104","v":"VAD"},"Abastecimiento","Pérdidas","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A105","v":"ATH"},{"$f":"+SUM(C119:E119)","v":177.8686781633825},{"$f":"+SUM(F119:J119)","v":36.521478264062246},{"$f":"+SUM(K119:O119)","v":130.82109640431088},{"$f":"+SUM(P119:Q119)","v":10.526103495009382},{"$f":"+CD!$AA11+CD!$AF11","v":22.665649110589072},{"$f":"+CCOMF!$AA11+CCOMF!$AF11","v":1.6432152104773885E-3},{"$f":"+CCOMV!$AA11+CCOMV!$AF11","v":11.836225150124314},{"$f":"+CSERAP!$AA11+CSERAP!$AF11","v":2.0179330454248472},{"$f":"+CX!$AA11+CX!$AF11","v":2.7742713536368879E-5},{"$f":"+CCONAP!$AA11+CCONAP!$AF11","v":2.607046299882716},{"$f":"+CENEGEN!$AA11+CENEGEN!$AF11","v":116.0813252827754},{"$f":"+CPOTGEN!$AA11+CPOTGEN!$AF11","v":2.9108642692712827},{"$f":"+CPT!$AA11+CPT!$AF11","v":5.3340527621564338},{"$f":"+CPET!$AA11+CPET!$AF11","v":3.8878077902250485},{"$f":"+CPERDP!$AU11+CPERDP!$AZ11","v":0},{"$f":"+CPERDE!$AU11+CPERDE!$AZ11","v":10.526103495009382}]
["ATD",7169.7636906104181,{"$f":"+SUM(F120:J120)","v":2378.8210179673533},4469.838493987224,321.10417865584105,{"$f":"+CD!$AA15+CD!$AF15","v":1732.6790849311801},{"$f":"+CCOMF!$AA15+CCOMF!$AF15","v":394.37165429855111},{"$f":"+CCOMV!$AA15+CCOMV!$AF15","v":209.41013727143019},{"$f":"+CSERAP!$AA15+CSERAP!$AF15","v":35.70189234213192},{"$f":"+CX!$AA15+CX!$AF15","v":6.6582491240598332},{"$f":"+CCONAP!$AA15+CCONAP!$AF15","v":46.124665305617292},{"$f":"+CENEGEN!$AA15+CENEGEN!$AF15","v":1943.4431830772676},{"$f":"+CPOTGEN!$AA15+CPOTGEN!$AF15","v":773.56719477712988},{"$f":"+CPT!$AA15+CPT!$AF15","v":1637.919159153997},{"$f":"+CPET!$AA15+CPET!$AF15","v":68.784291673212394},{"$f":"+CPERDP!$AU15+CPERDP!$AZ15","v":0},{"$f":"+CPERDE!$AU15+CPERDE!$AZ15","v":321.10417865584105}]
["MTH",2416388.9059264082,589232.96310251462,1725319.3939761785,101836.54884771547,{"$f":"+CD!$AA16+CD!$AF16","v":452627.80230682623},{"$f":"+CCOMF!$AA16+CCOMF!$AF16","v":2351.1920218965138},{"$f":"+CCOMV!$AA16+CCOMV!$AF16","v":114664.09938854078},{"$f":"+CSERAP!$AA16+CSERAP!$AF16","v":19548.837197313864},{"$f":"+CX!$AA16+CX!$AF16","v":41.032187937119879},{"$f":"+CCONAP!$AA16+CCONAP!$AF16","v":25255.904863381369},{"$f":"+CENEGEN!$AA16+CENEGEN!$AF16","v":1472246.5338864024},{"$f":"+CPOTGEN!$AA16+CPOTGEN!$AF16","v":20707.98646322155},{"$f":"+CPT!$AA16+CPT!$AF16","v":169445.61630124977},{"$f":"+CPET!$AA16+CPET!$AF16","v":37663.352461923714},{"$f":"+CPERDP!$AU16+CPERDP!$AZ16","v":0},{"$f":"+CPERDE!$AU16+CPERDE!$AZ16","v":101836.54884771547}]
["MTD",177942620.42491534,45102060.722678751,121075428.68973263,11765131.012503952,{"$f":"+CD!$AA20+CD!$AF20","v":35978902.32323581},{"$f":"+CCOMF!$AA20+CCOMF!$AF20","v":119291.19703205065},{"$f":"+CCOMV!$AA20+CCOMV!$AF20","v":7684510.4494101796},{"$f":"+CSERAP!$AA20+CSERAP!$AF20","v":1317311.8791574973},{"$f":"+CX!$AA20+CX!$AF20","v":2044.8738432187467},{"$f":"+CCONAP!$AA20+CCONAP!$AF20","v":1689985.3273524253},{"$f":"+CENEGEN!$AA20+CENEGEN!$AF20","v":74328208.602467209},{"$f":"+CPOTGEN!$AA20+CPOTGEN!$AF20","v":34348031.381507918},{"$f":"+CPT!$AA20+CPT!$AF20","v":8188980.3500137692},{"$f":"+CPET!$AA20+CPET!$AF20","v":2520223.0283913142},{"$f":"+CPERDP!$AU20+CPERDP!$AZ20","v":0},{"$f":"+CPERDE!$AU20+CPERDE!$AZ20","v":11765131.012503952}]
["BTH",4499989.0879105506,1417060.7101126551,2908114.7526183259,174813.62517956947,{"$f":"+CD!$AA76+CD!$AF76","v":1176870.8130474507},{"$f":"+CCOMF!$AA76+CCOMF!$AF76","v":8982.1625772538537},{"$f":"+CCOMV!$AA76+CCOMV!$AF76","v":197163.73383602433},{"$f":"+CSERAP!$AA76+CSERAP!$AF76","v":33612.161575701983},{"$f":"+CX!$AA76+CX!$AF76","v":431.83907622436311},{"$f":"+CCONAP!$AA76+CCONAP!$AF76","v":43425.257828087611},{"$f":"+CENEGEN!$AA76+CENEGEN!$AF76","v":2404947.9544583112},{"$f":"+CPOTGEN!$AA76+CPOTGEN!$AF76","v":53098.115037605952},{"$f":"+CPT!$AA76+CPT!$AF76","v":341884.67678871693},{"$f":"+CPET!$AA76+CPET!$AF76","v":64758.748505604031},{"$f":"+CPERDP!$AU76+CPERDP!$AZ76","v":0},{"$f":"+CPERDE!$AU76+CPERDE!$AZ76","v":174813.62517956947}]
["BTD",240160857.33762589,76932542.539930373,148439421.8274112,14788892.970284309,{"$f":"+CD!$AA80+CD!$AF80","v":65016029.417693257},{"$f":"+CCOMF!$AA80+CCOMF!$AF80","v":576478.91725323314},{"$f":"+CCOMV!$AA80+CCOMV!$AF80","v":9659465.560286887},{"$f":"+CSERAP!$AA80+CSERAP!$AF80","v":1655865.8841311724},{"$f":"+CX!$AA80+CX!$AF80","v":24702.760565816767},{"$f":"+CCONAP!$AA80+CCONAP!$AF80","v":2124318.0570242465},{"$f":"+CENEGEN!$AA80+CENEGEN!$AF80","v":92571060.148546368},{"$f":"+CPOTGEN!$AA80+CPOTGEN!$AF80","v":39872975.645098165},{"$f":"+CPT!$AA80+CPT!$AF80","v":10703137.935996242},{"$f":"+CPET!$AA80+CPET!$AF80","v":3167930.0407461701},{"$f":"+CPERDP!$AU80+CPERDP!$AZ80","v":0},{"$f":"+CPERDE!$AU80+CPERDE!$AZ80","v":14788892.970284309}]
["BTS",413702744.94334292,133235803.04804754,255094365.91912442,25372575.976170976,{"$f":"+CD!$AA136+CD!$AF136","v":92882490.973842323},{"$f":"+CCOMF!$AA136+CCOMF!$AF136","v":20647335.463331085},{"$f":"+CCOMV!$AA136+CCOMV!$AF136","v":16648317.1972109},{"$f":"+CSERAP!$AA136+CSERAP!$AF136","v":2825346.916888522},{"$f":"+CX!$AA136+CX!$AF136","v":232312.49677472014},{"$f":"+CCONAP!$AA136+CCONAP!$AF136","v":3637229.9975470039},{"$f":"+CENEGEN!$AA136+CENEGEN!$AF136","v":129337752.59106308},{"$f":"+CPOTGEN!$AA136+CPOTGEN!$AF136","v":91211959.497311503},{"$f":"+CPT!$AA136+CPT!$AF136","v":25465648.880918901},{"$f":"+CPET!$AA136+CPET!$AF136","v":5441774.9522839449},{"$f":"+CPERDP!$AU136+CPERDP!$AZ136","v":0},{"$f":"+CPERDE!$AU136+CPERDE!$AZ136","v":25372575.976170976}]
["BTSH",{"$f":"+SUM(C126:E126)","v":41801.219795345445},13838.678963723398,{"$f":"+SUM(K126:O126)","v":26392.727908026114},{"$f":"+SUM(P126:Q126)","v":1569.8129235959354},{"$f":"+CD!$AA196+CD!$AF196","v":9617.6185509728039},{"$f":"+CCOMF!$AA196+CCOMF!$AF196","v":2184.344756759242},{"$f":"+CCOMV!$AA196+CCOMV!$AF196","v":1717.9950978613651},{"$f":"+CSERAP!$AA196+CSERAP!$AF196","v":295.49097321564227},{"$f":"+CX!$AA196+CX!$AF196","v":23.229584914343409},{"$f":"+CCONAP!$AA196+CCONAP!$AF196","v":378.17503605588649},{"$f":"+CENEGEN!$AA196+CENEGEN!$AF196","v":13372.071275047128},{"$f":"+CPOTGEN!$AA196+CPOTGEN!$AF196","v":9446.622971326864},{"$f":"+CPT!$AA196+CPT!$AF196","v":2634.9301593684277},{"$f":"+CPET!$AA196+CPET!$AF196","v":560.92846622780758},{"$f":"+CPERDP!$AU196+CPERDP!$AZ196","v":0},{"$f":"+CPERDE!$AU196+CPERDE!$AZ196","v":1569.8129235959354}]
["BTS Prepago",1704841.9541593217,624236.50408544915,962226.6160374278,118378.83403644487,{"$f":"+CD!$AA209+CD!$AF209","v":433310.90483725053},{"$f":"+CCOMF!$AA209+CCOMF!$AF209","v":96486.571096898362},{"$f":"+CCOMV!$AA209+CCOMV!$AF209","v":77442.882250177805},{"$f":"+CSERAP!$AA209+CSERAP!$AF209","v":13202.698390808808},{"$f":"+CX!$AA209+CX!$AF209","v":3793.4475103137474},{"$f":"+CCONAP!$AA209+CCONAP!$AF209","v":16612.936588283257},{"$f":"+CENEGEN!$AA209+CENEGEN!$AF209","v":375439.35239625402},{"$f":"+CPOTGEN!$AA209+CPOTGEN!$AF209","v":426012.45676745276},{"$f":"+CPT!$AA209+CPT!$AF209","v":118830.29505721753},{"$f":"+CPET!$AA209+CPET!$AF209","v":25331.575228220245},{"$f":"+CPERDP!$AU209+CPERDP!$AZ209","v":0},{"$f":"+CPERDE!$AU209+CPERDE!$AZ209","v":118378.83403644487}]
["X2H",{"$f":"+SUM(C128:E128)","v":0},{"$f":"+SUM(F128:J128)","v":0},{"$f":"+SUM(K128:O128)","v":0},{"$f":"+SUM(P128:Q128)","v":0},{"$f":"+CD!$AA265+CD!$AF265","v":0},{"$f":"+CCOMF!$AA265+CCOMF!$AF265","v":0},{"$f":"+CCOMV!$AA265+CCOMV!$AF265","v":0},{"$f":"+CSERAP!$AA265+CSERAP!$AF265","v":0},{"$f":"+CX!$AA265+CX!$AF265","v":0},{"$f":"+CCONAP!$AA265+CCONAP!$AF265","v":0},{"$f":"+CENEGEN!$AA265+CENEGEN!$AF265","v":0},{"$f":"+CPOTGEN!$AA265+CPOTGEN!$AF265","v":0},{"$f":"+CPT!$AA265+CPT!$AF265","v":0},{"$f":"+CPET!$AA265+CPET!$AF265","v":0},{"$f":"+CPERDP!$AU265+CPERDP!$AZ265","v":0},{"$f":"+CPERDE!$AU265+CPERDE!$AZ265","v":0}]
["X2D",{"$f":"+SUM(C129:E129)","v":0},{"$f":"+SUM(F129:J129)","v":0},{"$f":"+SUM(K129:O129)","v":0},{"$f":"+SUM(P129:Q129)","v":0},{"$f":"+CD!$AA268+CD!$AF268","v":0},{"$f":"+CCOMF!$AA268+CCOMF!$AF268","v":0},{"$f":"+CCOMV!$AA268+CCOMV!$AF268","v":0},{"$f":"+CSERAP!$AA268+CSERAP!$AF268","v":0},{"$f":"+CX!$AA268+CX!$AF268","v":0},{"$f":"+CCONAP!$AA268+CCONAP!$AF268","v":0},{"$f":"+CENEGEN!$AA268+CENEGEN!$AF268","v":0},{"$f":"+CPOTGEN!$AA268+CPOTGEN!$AF268","v":0},{"$f":"+CPT!$AA268+CPT!$AF268","v":0},{"$f":"+CPET!$AA268+CPET!$AF268","v":0},{"$f":"+CPERDP!$AU268+CPERDP!$AZ268","v":0},{"$f":"+CPERDE!$AU268+CPERDE!$AZ268","v":0}]
["X3D",{"$f":"+SUM(C130:E130)","v":0},{"$f":"+SUM(F130:J130)","v":0},{"$f":"+SUM(K130:O130)","v":0},{"$f":"+SUM(P130:Q130)","v":0},{"$f":"+CD!$AA324+CD!$AF324","v":0},{"$f":"+CCOMF!$AA324+CCOMF!$AF324","v":0},{"$f":"+CCOMV!$AA324+CCOMV!$AF324","v":0},{"$f":"+CSERAP!$AA324+CSERAP!$AF324","v":0},{"$f":"+CX!$AA324+CX!$AF324","v":0},{"$f":"+CCONAP!$AA324+CCONAP!$AF324","v":0},{"$f":"+CENEGEN!$AA324+CENEGEN!$AF324","v":0},{"$f":"+CPOTGEN!$AA324+CPOTGEN!$AF324","v":0},{"$f":"+CPT!$AA324+CPT!$AF324","v":0},{"$f":"+CPET!$AA324+CPET!$AF324","v":0},{"$f":"+CPERDP!$AU324+CPERDP!$AZ324","v":0},{"$f":"+CPERDE!$AU324+CPERDE!$AZ324","v":0}]
["Total",{"$f":"+SUM(B119:B127)","v":840476591.50604463},{"$f":"+SUM(C119:C127)","v":257917190.50941724},{"$f":"+SUM(D119:D127)","v":530235870.5863986},{"$f":"+SUM(E119:E127)","v":52323530.410228722},195951605.19824794,21453504.221366689,34383503.163842991,5865221.5881396197,263356.33782001201,{"$f":"+SUM(K119:K127)","v":7537254.3879510891},{"$f":"+SUM(L119:L127)","v":300505086.77860105},165943008.18321621,44992205.938447379,{"$f":"+SUM(O119:O127)","v":11258315.298182867},0,{"$f":"+SUM(Q119:Q127)","v":52323530.410228722}]
["Diferencias",{"$f":"+B118","v":"Total"},{"$f":"+C118","v":"VAD"},"Abastecimiento","Pérdidas","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A119","v":"ATH"},{"$f":"+IF(B105=0,\"\",(B119-B105)/B105)","v":-0.21256643189329569},{"$f":"+IF(C105=0,\"\",(C119-C105)/C105)","v":0.32571578932826367},{"$f":"+IF(D105=0,\"\",(D119-D105)/D105)","v":-0.2791826461245247},{"$f":"+IF(E105=0,\"\",(E119-E105)/E105)","v":-0.37514257014389751},0.44356366257175806,1.6397567034448723E-2,0.21782573796904584,-5.1068124260332151E-2,1.364732075921711E-2,{"$f":"+IF(K105=0,\"\",(K119-K105)/K105)","v":-0.24914861066826566},-0.30569478932703187,0.28105079200388028,9.6242676899871551E-2,{"$f":"+IF(O105=0,\"\",(O119-O105)/O105)","v":5.3840310998496406E-2},"",{"$f":"+IF(Q105=0,\"\",(Q119-Q105)/Q105)","v":-0.37514257014389751}]
["ATD",6.0235347835899729E-3,{"$f":"+IF(C106=0,\"\",(C120-C106)/C106)","v":0.31831965912057619},-0.11026635710419104,7.5340976822920208E-2,0.44356366257175783,1.6397576786736871E-2,0.21782573796904611,-5.106812426033186E-2,1.3646997301197906E-2,-0.24914861066826557,-0.30569478932703187,0.28105079200387995,9.6242676899871607E-2,5.3840310998495997E-2,"",7.5340976822920208E-2]
["MTH",-0.18205123639732451,{"$f":"+IF(C107=0,\"\",(C121-C107)/C107)","v":0.36821452223490958},-0.26910952642123048,-0.37514257014389751,0.44356372301661739,1.6377552309839161E-2,0.21782589969481092,-5.1068149120872409E-2,1.3640457622603111E-2,-0.24914940907576177,-0.30569531779107395,0.28104963414851342,9.6242012058805795E-2,5.3839190411898344E-2,"",-0.37514257014389751]
["MTD",-6.178726098135337E-2,{"$f":"+IF(C108=0,\"\",(C122-C108)/C108)","v":0.3775319374116109},-0.17059821966428865,7.5340976822919972E-2,0.44356783255700361,1.6393645530233245E-2,0.21782612467416806,-5.1068183704796023E-2,1.3630425594371914E-2,-0.2491505197474512,-0.30569655463458162,0.2810447432532765,9.6231926760977068E-2,5.3837631554026787E-2,"",7.5340976822919972E-2]
["BTH",-0.14112513463288026,{"$f":"+IF(C109=0,\"\",(C123-C109)/C109)","v":0.38686037224770414},-0.26149840742737773,-0.37514257014389746,0.44365876956537958,1.6323135907801829E-2,0.21788224407715107,-5.107681110689527E-2,1.3684303558285779E-2,-0.24942734902010799,-0.30594789096309194,0.28057940672265047,9.5846025761933448E-2,5.3449094153770187E-2,"",-0.37514257014389746]
["BTD",-3.5549165038631592E-2,{"$f":"+IF(C110=0,\"\",(C124-C110)/C110)","v":0.39101976328263088},-0.17512454627893065,7.534097682292E-2,0.44357087331521272,1.6397415589911066E-2,0.21782692719845428,-5.1068307069358693E-2,1.4002219240353471E-2,-0.24915448156926329,-0.30526168383248509,0.28172642727357206,9.6222442602338296E-2,5.3832071029547596E-2,"",7.534097682292E-2]
["BTS",-7.8507630348187227E-3,{"$f":"+IF(C111=0,\"\",(C125-C111)/C111)","v":0.31349454938787652},-0.12623479462364934,7.5483570136631539E-2,0.44554526083375867,1.6294695401866E-2,0.21879859470777274,-5.1023933305005521E-2,1.590381676703681E-2,-0.2529891059482321,-0.30801208862198781,0.27333308462985567,9.0659356246942102E-2,4.840303482417025E-2,"",7.5483570136631539E-2]
["BTSH"]
["BTS Prepago"]
[{"$f":"+A128","v":"X2H"}]
[{"$f":"+A129","v":"X2D"}]
[{"$f":"+A130","v":"X3D"}]
["Total",{"$f":"+(SUM(B119:B130)-SUM(B105:B116))/SUM(B105:B116)","v":-2.896108404736198E-2},{"$f":"+(SUM(C119:C130)-SUM(C105:C116))/SUM(C105:C116)","v":0.34717059679644435},{"$f":"+(SUM(D119:D130)-SUM(D105:D116))/SUM(D105:D116)","v":-0.15195957866822613},{"$f":"+(SUM(E119:E130)-SUM(E105:E116))/SUM(E105:E116)","v":7.123094044127308E-2},{"$f":"+(SUM(F119:F130)-SUM(F105:F116))/SUM(F105:F116)","v":0.44427004923078989},{"$f":"+(SUM(G119:G130)-SUM(G105:G116))/SUM(G105:G116)","v":1.6208406039798534E-2},0.21823099529376996,-5.1108560647867007E-2,1.5792907017822592E-2,{"$f":"+(SUM(K119:K130)-SUM(K105:K116))/SUM(K105:K116)","v":-0.25109168946532517},{"$f":"+(SUM(L119:L130)-SUM(L105:L116))/SUM(L105:L116)","v":-0.30670302150635048},0.27784025577031857,9.290562402560143E-2,{"$f":"+(SUM(O119:O130)-SUM(O105:O116))/SUM(O105:O116)","v":5.1108832965352027E-2},{"$error":"#DIV/0!"},{"$f":"+(SUM(Q119:Q130)-SUM(Q105:Q116))/SUM(Q105:Q116)","v":7.123094044127308E-2}]
[]
["Análisis de Impacto de Tarifa Media Vigente vs. Tarifa Media Nueva"]
["Tarifa Media Vigente","Total","VAD","Abastecimiento","Pérdidas","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A105","v":"ATH"},{"$f":"+SUM(C149:E149)","v":150.83501828139254},{"$f":"+SUM(F149:J149)","v":18.395624948991756},{"$f":"+SUM(K149:O149)","v":121.19066767481398},{"$f":"+SUM(P149:Q149)","v":11.248725657586794},10.484527111424223,1.0795616711088232E-3,6.4900000000000011,1.4200000000000002,1.8275896423459524E-5,2.3185228627030154,111.64224485656663,1.5173027091946243,3.2491310569010299,2.4634661894486647,0,11.248725657586794]
["ATD",{"$f":"+SUM(C150:E150)","v":268.98548481369443},{"$f":"+SUM(F150:J150)","v":68.104088112052779},{"$f":"+SUM(K150:O150)","v":189.61118936908468},{"$f":"+SUM(P150:Q150)","v":11.270207332556952},45.301682848136601,14.644488755910992,6.49,1.4200000000000002,0.24791650800519105,2.3185228627030159,105.64612387640788,22.791023996923887,56.392052443601209,2.4634661894486656,0,11.270207332556952]
["MTH",203.63066117708698,29.684878597786703,162.71202174896584,11.233760830334431,21.612634327197817,0.15945402019919583,6.4900000000000011,1.4200000000000002,2.7902503896885204E-3,2.3185253280049745,146.16146421011916,1.11422873453605,10.654334667435752,2.463468808869901,0,11.233760830334431]
["MTD",195.2126171892655,33.699537184677432,150.2520063225387,11.261073682049348,25.653105137492251,0.12080243351793739,6.4947157289633504,1.4288374603719374,2.0764243319557332E-3,2.3166438753075802,110.18781552284231,27.597311779846748,7.6887654080909478,2.4614697364511477,0,11.261073682049348]
["BTH",210.04121829731974,40.961766668098726,157.86398616575099,11.215465463470011,32.680387723633494,0.35430074121067945,6.4899999999999993,1.42,1.7078203254545773E-2,2.3193838637022766,138.91097687360556,1.6622469776752304,12.506997434519446,2.4643810162484701,0,11.215465463470011]
["BTD",203.95585477222636,45.299231066707264,147.39234167917951,11.264282026339583,36.888957100860196,0.46455155898349959,6.4965318327642327,1.4292370032081312,1.9953570891204576E-2,2.3173039003957472,109.13599959166487,25.479878538804883,7.9969886250586484,2.462171023255364,0,11.264282026339583]
["BTS",203.76206818514638,49.568366735438438,142.6652036299763,11.528497819731628,31.398875884713618,9.9278748876103968,6.6749856643106984,1.4548843156757068,0.11174598312801694,2.3793359642387406,91.335317520668397,35.004324616828193,11.409787544690174,2.5364379835507842,0,11.528497819731628]
["BTSH",0,0,0,0]
["BTS Prepago",177.12630332748529,53.684939422282788,111.31102089713042,12.13034300807208,34.439354946141748,10.358269215414751,6.9653689888327284,1.5310580409645889,0.39088823092897362,2.4830500593146638,67.7482663250711,26.180240991343961,12.230241526772316,2.6692219946283702,0,12.13034300807208]
["Total",{"$f":"+SUM(C158:E158)","v":195.88580871297131},{"$f":"+SUM(F158:J158)","v":43.328303124951958},{"$f":"+SUM(K158:O158)","v":141.50329030241474},{"$f":"+SUM(P158:Q158)","v":11.054215285604624},30.705375119234976,4.7778162593264408,6.3875522359305998,1.3988845797474383,5.8674930712503508E-2,2.2777104293303374,98.094917762452127,29.389783041034931,9.3168394793911737,2.424039590206188,0,11.054215285604624]
["Tarifa Media Nueva",{"$f":"+B148","v":"Total"},{"$f":"+C148","v":"VAD"},"Abastecimiento","Pérdidas","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A149","v":"ATH"},{"$f":"+SUM(C160:E160)","v":118.78770706631755},{"$f":"+SUM(F160:J160)","v":24.390481260985887},{"$f":"+SUM(K160:O160)","v":87.367479413634882},{"$f":"+SUM(P160:Q160)","v":7.0297463916967917},{"$f":"+IF(Energía!$AA$11=0,\"\",F119/Energía!$AA$11)","v":15.137012962695282},{"$f":"+IF(Energía!$AA$11=0,\"\",G119/Energía!$AA$11)","v":1.0974038210921477E-3},{"$f":"+IF(Energía!$AA$11=0,\"\",H119/Energía!$AA$11)","v":7.9046972205666171},{"$f":"+IF(Energía!$AA$11=0,\"\",I119/Energía!$AA$11)","v":1.3476551462263953},{"$f":"+IF(Energía!$AA$11=0,\"\",J119/Energía!$AA$11)","v":1.8527676501625834E-5},{"$f":"+IF(Energía!$AA$11=0,\"\",K119/Energía!$AA$11)","v":1.7410881745819904},{"$f":"+IF(Energía!$AA$11=0,\"\",L119/Energía!$AA$11)","v":77.523679862815612},{"$f":"+IF(Energía!$AA$11=0,\"\",M119/Energía!$AA$11)","v":1.9439897777302522},{"$f":"+IF(Energía!$AA$11=0,\"\",N119/Energía!$AA$11)","v":3.5622904691814523},{"$f":"+IF(Energía!$AA$11=0,\"\",O119/Energía!$AA$11)","v":2.5964311293255866},{"$f":"+IF(Energía!$AA$11=0,\"\",P119/Energía!$AA$11)","v":0},{"$f":"+IF(Energía!$AA$11=0,\"\",Q119/Energía!$AA$11)","v":7.0297463916967917}]
["ATD",270.64024624475411,{"$f":"+SUM(F161:J161)","v":89.794410786231779},168.72497377720276,12.120861681319591,{"$f":"+IF(Energía!$AA$15=0,\"\",F120/Energía!$AA$15)","v":65.404204998140727},{"$f":"+IF(Energía!$AA$15=0,\"\",G120/Energía!$AA$15)","v":14.886521541998535},{"$f":"+IF(Energía!$AA$15=0,\"\",H120/Energía!$AA$15)","v":7.9046972205666179},{"$f":"+IF(Energía!$AA$15=0,\"\",I120/Energía!$AA$15)","v":1.3476551462263955},{"$f":"+IF(Energía!$AA$15=0,\"\",J120/Energía!$AA$15)","v":0.25133187929950507},{"$f":"+IF(Energía!$AA$15=0,\"\",K120/Energía!$AA$15)","v":1.7410881745819908},{"$f":"+IF(Energía!$AA$15=0,\"\",L120/Energía!$AA$15)","v":73.360010779649585},{"$f":"+IF(Energía!$AA$15=0,\"\",M120/Energía!$AA$15)","v":29.200183592595057},{"$f":"+IF(Energía!$AA$15=0,\"\",N120/Energía!$AA$15)","v":61.827260101050541},{"$f":"+IF(Energía!$AA$15=0,\"\",O120/Energía!$AA$15)","v":2.5964311293255866},{"$f":"+IF(Energía!$AA$15=0,\"\",P120/Energía!$AA$15)","v":0},{"$f":"+IF(Energía!$AA$15=0,\"\",Q120/Energía!$AA$15)","v":12.120861681319591}]
["MTH",166.58069289674197,40.620462637650668,118.93983597253435,7.0203942865569475,{"$f":"+F121/Energía!$AA$16","v":31.203194464135212},{"$f":"+G121/Energía!$AA$16","v":0.16208615888784467},{"$f":"+H121/Energía!$AA$16","v":7.904698237803335},{"$f":"+I121/Energía!$AA$16","v":1.3476551053795156},{"$f":"+J121/Energía!$AA$16","v":2.8286714447624322E-3},{"$f":"+K121/Energía!$AA$16","v":1.741088167371512},{"$f":"+L121/Energía!$AA$16","v":101.49353323388112},{"$f":"+M121/Energía!$AA$16","v":1.4275643813292922},{"$f":"+N121/Energía!$AA$16","v":11.681219071379605},{"$f":"+O121/Energía!$AA$16","v":2.596431118572823},{"$f":"+P121/Energía!$AA$16","v":0},{"$f":"+Q121/Energía!$AA$16","v":7.0203942865569475}]
["MTD",183.17432489083447,46.428109827393158,124.63517654258855,12.111038520852761,{"$f":"+F122/Energía!$AA$20","v":37.036720756581666},{"$f":"+G122/Energía!$AA$20","v":0.12279848655474687},{"$f":"+H122/Energía!$AA$20","v":7.9104433233926974},{"$f":"+I122/Energía!$AA$20","v":1.3560422655300226},{"$f":"+J122/Energía!$AA$20","v":2.1049953340243903E-3},{"$f":"+K122/Energía!$AA$20","v":1.7396727140129933},{"$f":"+L122/Energía!$AA$20","v":76.513537895475906},{"$f":"+M122/Energía!$AA$20","v":35.357900454724081},{"$f":"+N122/Energía!$AA$20","v":8.429745181767883},{"$f":"+O122/Energía!$AA$20","v":2.594320296607675},{"$f":"+P122/Energía!$AA$20","v":0},{"$f":"+Q122/Energía!$AA$20","v":12.111038520852761}]
["BTH",180.42187544101293,56.81541575715503,116.59750888611606,7.0089507977418339,{"$f":"+F123/Energía!$AA$76","v":47.185278695953905},{"$f":"+G123/Energía!$AA$76","v":0.36012945499312193},{"$f":"+H123/Energía!$AA$76","v":7.9050526418421638},{"$f":"+I123/Energía!$AA$76","v":1.3476408743760602},{"$f":"+J123/Energía!$AA$76","v":1.7314089989780627E-2},{"$f":"+K123/Energía!$AA$76","v":1.7410856572745612},{"$f":"+L123/Energía!$AA$76","v":96.423616103226706},{"$f":"+M123/Energía!$AA$76","v":2.1289077173997684},{"$f":"+N123/Energía!$AA$76","v":13.707472032872399},{"$f":"+O123/Energía!$AA$76","v":2.5964273753426088},{"$f":"+P123/Energía!$AA$76","v":0},{"$f":"+Q123/Energía!$AA$76","v":7.0089507977418339}]
["BTD",196.70338304656761,63.011481353532872,121.57908151485339,12.112820178181343,{"$f":"+F124/Energía!$AA$80","v":53.251279498625436},{"$f":"+G124/Energía!$AA$80","v":0.47216417586034193},{"$f":"+H124/Energía!$AA$80","v":7.9115704998466443},{"$f":"+I124/Energía!$AA$80","v":1.3562344209243786},{"$f":"+J124/Energía!$AA$80","v":2.0232758276068269E-2},{"$f":"+K124/Energía!$AA$80","v":1.7399194569668728},{"$f":"+L124/Energía!$AA$80","v":75.820185292841074},{"$f":"+M124/Energía!$AA$80","v":32.657899744661776},{"$f":"+N124/Energía!$AA$80","v":8.7663887636142057},{"$f":"+O124/Energía!$AA$80","v":2.5946882567694556},{"$f":"+P124/Energía!$AA$80","v":0},{"$f":"+Q124/Energía!$AA$80","v":12.112820178181343}]
["BTS",202.17099266507483,65.110553144725088,124.66120133720689,12.399238183142877,{"$f":"+F125/Energía!$AA$136","v":45.390429797506535},{"$f":"+G125/Energía!$AA$136","v":10.090076407595804},{"$f":"+H125/Energía!$AA$136","v":8.1358097211177931},{"$f":"+I125/Energía!$AA$136","v":1.3807092116074506},{"$f":"+J125/Energía!$AA$136","v":0.11352800689751125},{"$f":"+K125/Energía!$AA$136","v":1.7774656033669092},{"$f":"+L125/Energía!$AA$136","v":63.205628074781387},{"$f":"+M125/Energía!$AA$136","v":44.574063430552059},{"$f":"+N125/Energía!$AA$136","v":12.444721665602456},{"$f":"+O125/Energía!$AA$136","v":2.6593225629040846},{"$f":"+P125/Energía!$AA$136","v":0},{"$f":"+Q125/Energía!$AA$136","v":12.399238183142877}]
["BTSH",{"$f":"+SUM(C167:E167)","v":197.26611806960895},65.306765968806658,{"$f":"+SUM(K167:O167)","v":124.55117351057473},{"$f":"+SUM(P167:Q167)","v":7.4081785902275401},{"$f":"+IFERROR(F126/Energía!$AA$196,0)","v":45.386959660825937},{"$f":"+IFERROR(G126/Energía!$AA$196,0)","v":10.308244898144817},{"$f":"+IFERROR(H126/Energía!$AA$196,0)","v":8.10747211389908},{"$f":"+IFERROR(I126/Energía!$AA$196,0)","v":1.3944654604876183},{"$f":"+IFERROR(J126/Energía!$AA$196,0)","v":0.10962383544920197},{"$f":"+IFERROR(K126/Energía!$AA$196,0)","v":1.7846637413649333},{"$f":"+IFERROR(L126/Energía!$AA$196,0)","v":63.104775504000898},{"$f":"+IFERROR(M126/Energía!$AA$196,0)","v":44.580006314273753},{"$f":"+IFERROR(N126/Energía!$AA$196,0)","v":12.434623833178748},{"$f":"+IFERROR(O126/Energía!$AA$196,0)","v":2.6471041177564016},{"$f":"+IFERROR(P126/Energía!$AA$196,0)","v":0},{"$f":"+IFERROR(Q126/Energía!$AA$196,0)","v":7.4081785902275401}]
["BTS Prepago",178.4827274421514,65.352353364077644,100.73709790446786,12.39327617360591,{"$f":"+IFERROR(F127/Energía!$AA$209,0)","v":45.364036201182962},{"$f":"+IFERROR(G127/Energía!$AA$209,0)","v":10.101338912326009},{"$f":"+IFERROR(H127/Energía!$AA$209,0)","v":8.1076235901344944},{"$f":"+IFERROR(I127/Energía!$AA$209,0)","v":1.3822123585348149},{"$f":"+IFERROR(J127/Energía!$AA$209,0)","v":0.39714230189936006},{"$f":"+IFERROR(K127/Energía!$AA$209,0)","v":1.7392358428687558},{"$f":"+IFERROR(L127/Energía!$AA$209,0)","v":39.305367539386722},{"$f":"+IFERROR(M127/Energía!$AA$209,0)","v":44.599949586342021},{"$f":"+IFERROR(N127/Energía!$AA$209,0)","v":12.440540375501421},{"$f":"+IFERROR(O127/Energía!$AA$209,0)","v":2.6520045603689226},{"$f":"+IFERROR(P127/Energía!$AA$209,0)","v":0},{"$f":"+IFERROR(Q127/Energía!$AA$209,0)","v":12.39327617360591}]
["Total",{"$f":"+SUM(C169:E169)","v":190.21242660924642},{"$f":"+SUM(F169:J169)","v":58.370518782833621},{"$f":"+SUM(K169:O169)","v":120.00031010831533},{"$f":"+SUM(P169:Q169)","v":11.841597718097454},{"$f":"+SUM(F119:F127)/Energía!$AA$10","v":44.346779790675122},{"$f":"+SUM(G119:G127)/Energía!$AA$10","v":4.8552489604804432},{"$f":"+SUM(H119:H127)/Energía!$AA$10","v":7.78150116043326},{"$f":"+SUM(I119:I127)/Energía!$AA$10","v":1.3273873920532047},{"$f":"+SUM(J119:J127)/Energía!$AA$10","v":5.960147919159349E-2},{"$f":"+SUM(K119:K127)/Energía!$AA$10","v":1.7057934290999897},{"$f":"+SUM(L119:L127)/Energía!$AA$10","v":68.008796844842038},{"$f":"+SUM(M119:M127)/Energía!$AA$10","v":37.55538534250848},{"$f":"+SUM(N119:N127)/Energía!$AA$10","v":10.182409309841526},{"$f":"+SUM(O119:O127)/Energía!$AA$10","v":2.5479251820233042},{"$f":"+SUM(P119:P127)/Energía!$AA$10","v":0},{"$f":"+SUM(Q119:Q127)/Energía!$AA$10","v":11.841597718097454}]
["Diferencias",{"$f":"+B159","v":"Total"},{"$f":"+C159","v":"VAD"},"Abastecimiento","Pérdidas","CD","CCOMF","CCOMV","CSERAP","CX","CCONAP","CENEGEN","CPOTGEN","CPT","CPET","CPERDP","CPERDE"]
[{"$f":"+A160","v":"ATH"},{"$f":"+IF(B149=0,\"\",(B160-B149)/B149)","v":-0.21246598820499787},{"$f":"+IF(C149=0,\"\",(C160-C149)/C149)","v":0.32588489538229587},{"$f":"+IF(D149=0,\"\",(D160-D149)/D149)","v":-0.27909069988735019},-0.37506286439161912,{"$f":"+IF(F149=\"\",\"\",(F160-F149)/F149)","v":0.4437478011003077},{"$f":"+IF(G149=\"\",\"\",(G160-G149)/G149)","v":1.6527216981498359E-2},0.21798108175140457,-5.094708012225696E-2,1.3776619889523816E-2,{"$f":"+IF(K149=\"\",\"\",(K160-K149)/K149)","v":-0.24905283334054831},{"$f":"+IF(L149=\"\",\"\",(L160-L149)/L149)","v":-0.30560622493380668},0.28121420066672853,9.6382511753499087E-2,{"$f":"+IF(O149=\"\",\"\",(O160-O149)/O149)","v":5.3974737078360355E-2},{"$error":"#DIV/0!"},{"$f":"+IF(Q149=\"\",\"\",(Q160-Q149)/Q149)","v":-0.37506286439161912}]
["ATD",6.1518614367084114E-3,{"$f":"+IF(C150=0,\"\",(C161-C150)/C150)","v":0.31848782173680318},-0.1101528641921347,7.5478145491192555E-2,{"$f":"+IF(F150=\"\",\"\",(F161-F150)/F150)","v":0.44374780110030737},1.6527226735030352E-2,0.21798108175140488,-5.0947080122256801E-2,1.3776296390244833E-2,{"$f":"+IF(K150=\"\",\"\",(K161-K150)/K150)","v":-0.24905283334054826},{"$f":"+IF(L150=\"\",\"\",(L161-L150)/L150)","v":-0.30560622493380657},0.28121420066672814,9.6382511753499128E-2,{"$f":"+IF(O150=\"\",\"\",(O161-O150)/O150)","v":5.3974737078359973E-2},{"$error":"#DIV/0!"},{"$f":"+IF(Q150=\"\",\"\",(Q161-Q150)/Q150)","v":7.5478145491192555E-2}]
["MTH",-0.18194690360566371,{"$f":"+IF(C151=0,\"\",(C162-C151)/C151)","v":0.36838904372946701},-0.26901629827920009,-0.37506286696082797,{"$f":"+(F162-F151)/F151","v":0.44374785561741642},1.6507195524833266E-2,0.21798123849049825,-5.0947108887665168E-2,1.3769751709702606E-2,{"$f":"+(K162-K151)/K151","v":-0.2490536349371395},-0.305606756320012,0.28121303739641124,9.6381842320239441E-2,{"$f":"+(O162-O151)/O151","v":5.3973612015780915E-2},{"$error":"#DIV/0!"},{"$f":"+(Q162-Q151)/Q151","v":-0.37506286696082797}]
["MTD",-6.1667593374661246E-2,{"$f":"+IF(C152=0,\"\",(C163-C152)/C152)","v":0.37770763951331582},-0.17049243072974177,7.5478134927604121E-2,{"$f":"+(F163-F152)/F152","v":0.44375195743661283},1.6523284992541968E-2,0.2179814565425664,-5.0947148896114201E-2,1.3759712612184038E-2,-0.24905475003920602,-0.30560799728701049,0.28120813856024163,9.6371749474525065E-2,5.3972046939754832E-2,{"$error":"#DIV/0!"},7.5478134927604121E-2]
["BTH",-0.1410168113497596,{"$f":"+IF(C153=0,\"\",(C164-C153)/C153)","v":0.38703528628327505},-0.26140526589963808,-0.37506376168062322,{"$f":"+(F164-F153)/F153","v":0.44384084714609734},1.6451316930710374E-2,0.2180358462006417,-5.0957130721084341E-2,1.3812151765559201E-2,-0.24933268506258244,-0.30586035550695106,0.28074091635720455,9.5984236395510097E-2,5.3581957588341216E-2,{"$error":"#DIV/0!"},-0.37506376168062322]
["BTD",-3.5559026897061426E-2,{"$f":"+IF(C154=0,\"\",(C165-C154)/C154)","v":0.39100553960270756},-0.17513298092863178,7.5329981072703944E-2,{"$f":"+(F165-F154)/F154","v":0.44355611228119252},1.6387022558916286E-2,0.21781447447788793,-5.1078010238950991E-2,1.3991850701107211E-2,-0.24916215923611451,-0.30526878778291089,0.28171332115751813,9.6211233331586071E-2,5.382129521566853E-2,{"$error":"#DIV/0!"},7.5329981072703944E-2]
["BTS",-7.8084971076453078E-3,{"$f":"+IF(C155=0,\"\",(C166-C155)/C155)","v":0.31355050474509399},-0.12619757190033182,7.5529386137449014E-2,{"$f":"+(F166-F155)/F155","v":0.44560684160048647},1.6337989934565797E-2,0.21885051598203675,-5.098350657097174E-2,1.5947094648161186E-2,-0.252957283005806,-0.30798260967912555,0.27338732909371011,9.0705818741902408E-2,4.8447697184093232E-2,{"$error":"#DIV/0!"},7.5529386137449014E-2]
["BTSH","","","","",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BTS Prepago",7.6579485326820507E-3,0.21733123045961955,-9.4994394152889794E-2,2.1675657923181799E-2,0.31721503704485354,-2.4804366226202065E-2,0.16399053706028968,-9.7217530914764649E-2,1.5999639987940274E-2,-0.29955667371893624,-0.41983212749989918,0.70357291978665182,1.7194987381790868E-2,-6.4503568058769485E-3,{"$error":"#DIV/0!"},2.1675657923181799E-2]
["Total",{"$f":"+(B169-B158)/B158","v":-2.8962700978701402E-2},{"$f":"+(C169-C158)/C158","v":0.34716835354715592},{"$f":"+(D169-D158)/D158","v":-0.15196099078787612},{"$f":"+(E169-E158)/E158","v":7.1229156674576494E-2},0.44426764429575943,1.620671389420876E-2,0.21822896674904083,-5.1110140700201367E-2,1.5791215564103539E-2,{"$f":"+(K169-K158)/K158","v":-0.25109293651453984},{"$f":"+(L169-L158)/L158","v":-0.30670417595401844},0.27783812796686791,9.2903804167173976E-2,{"$f":"+(O169-O158)/O158","v":5.1107082705104896E-2},{"$error":"#DIV/0!"},{"$f":"+(Q169-Q158)/Q158","v":7.1229156674576494E-2}]
[]
["Análisis de Tarifa Media",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parámetros para Análisis de Tarifa Media"]
[]
["Selector de Costos para comparación de tarifas"]
[]
["Cuadro Tarifario","Tarifas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parámetros"]
["Categorías","$/Cliente mes","$/kWh","$/kW mes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kep","Kefp","FCp","FCfp","Categorías"]
[{"$f":"+PremisaCosto!A93","v":"ATH"},{"$f":"+E599+I599","v":13.633925040907451},{"$f":"+B599+D599+F599+H599+J599+L599+N599+P599+R599+T599+V599+X599","v":0},{"$f":"+C599+G599+M599+O599+Q599+S599+U599+W599+Y599","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+A188","v":"ATH"}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},null,0.17616868676585992,14.479653034712841,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Parametros!B10","v":0.25960808948461889},null,0.54831462740586834,null,"ATH Punta"]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},null,9.9715271655683474E-2,5.8582702551348911,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-V189)/2","v":0.37019595525769056},null,0.59022556235360102,{"$f":"+A190","v":"ATH Fuera de Punta Medio"}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},null,5.7868579411395449E-2,5.8582702551348911,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W190","v":0.37019595525769056},null,0.59022556235360102,"ATH Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+E603+I603","v":13.633952499757507},0.14941245527437588,9.7019420225445625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.71463017833911668,null,"ATD"]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+E604+I604","v":13.633472955635119},0,0,null,null,null,null,null,null,null,null,"Para cambio de escala:",null,null,null,null,null,null,null,null,null,null,null,null,"MTH"]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},null,0.22016230933288508,17.805544554626664,null,null,null,null,null,null,null,null,"kWh inicial",40,null,null,null,null,null,null,null,{"$f":"+Parametros!B8","v":0.25960808948461889},null,0.54831462740586834,null,"MTH Punta"]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},null,{"$f":"+B606+D606+F606+H606+J606+L606+N606+P606+R606+T606+V606+X606","v":0.12656344991237192},{"$f":"+C606+G606+M606+O606+Q606+S606+U606+W606+Y606","v":2.8788827750126558},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-V194)/2","v":0.37019595525769056},null,0.59022556235360102,{"$f":"+A195","v":"MTH Fuera de Punta Medio"}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},null,{"$f":"+B607+D607+F607+H607+J607+L607+N607+P607+R607+T607+V607+X607","v":7.2076323522038618E-2},{"$f":"+C607+G607+M607+O607+Q607+S607+U607+W607+Y607","v":2.8788827750126558},null,null,null,null,null,null,null,null,"kWh final",10000,null,null,null,null,null,null,null,null,{"$f":"+W195","v":0.37019595525769056},null,0.59022556235360102,"MTH Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+E608+I608","v":13.572856771823915},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MTD"]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},null,0.13121349312392322,20.72543132057978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52,null,"MTD_1 (0-10,000)"]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X198","v":0.52},null,"MTD_2 (10,001-30,000)"]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X199","v":0.52},null,"MTD_3 (30,001-50,000)"]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X200","v":0.52},null,"MTD_4 (50,001-más)"]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},null,{"$f":"+B613+D613+F613+H613+J613+L613+N613+P613+R613+T613+V613+X613","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MTD_5 (xxx)"]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+E614+I614","v":5.3878070709770967},{"$f":"+B614+D614+F614+H614+J614+L614+N614+P614+R614+T614+V614+X614","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTH"]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},null,{"$f":"+B615+D615+F615+H615+J615+L615+N615+P615+R615+T615+V615+X615","v":0.2151600623829403},18.64756744534861,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Parametros!B6","v":0.23976699854502234},null,0.48411064293114464,null,"BTH Punta"]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},null,{"$f":"+B616+D616+F616+H616+J616+L616+N616+P616+R616+T616+V616+X616","v":0.12034733317699807},{"$f":"+C616+G616+M616+O616+Q616+S616+U616+W616+Y616","v":2.5519184869567351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-V204)/2","v":0.38011650072748882},null,0.4008565846743648,{"$f":"+A205","v":"BTH Fuera de Punta Medio"}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},null,{"$f":"+B617+D617+F617+H617+J617+L617+N617+P617+R617+T617+V617+X617","v":7.0118986679702164E-2},{"$f":"+C617+G617+M617+O617+Q617+S617+U617+W617+Y617","v":2.5519184869567351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W205","v":0.38011650072748882},null,0.4008565846743648,"BTH Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+E618+I618","v":5.3783436471426009},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTD"]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},null,0.12294286211609622,18.324503047370811,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.52,null,"BTD_1 (0-10,000)"]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},null,0.12821549713341965,18.324503047370811,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X208","v":0.52},null,"BTD_2 (10,001-30,000)"]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},null,0.13841408746406053,18.324503047370811,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X209","v":0.52},null,"BTD_3 (30,001-50,000)"]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},null,0.14842930635021012,18.324503047370811,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+X210","v":0.52},null,"BTD_4 (50,001-más)"]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},null,{"$f":"+B623+D623+F623+H623+J623+L623+N623+P623+R623+T623+V623+X623","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTD_5 (xxx)"]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+E624+I624","v":2.9984372244653783},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTS"]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},null,0.14724342514293398,0,null,null,null,null,null,null,null,null,"Para cambio de escala:",null,null,null,null,null,null,null,null,null,null,null,null,"BTS_1 (0-300)"]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},null,0.20481745364454343,0,null,null,null,null,null,null,null,null,"FC inicial",0.1,null,null,null,null,null,null,null,null,null,null,null,"BTS_2 (301-750)"]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},null,0.2882483226892612,0,null,null,null,null,null,null,null,null,"FC final",0.6,null,null,null,null,null,null,null,null,null,null,null,"BTS_3 (751-más)"]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},null,0,0,null,null,null,null,null,null,null,null,"kW fijo",25000,null,null,null,null,null,null,null,null,null,null,null,"BTS_4 (xxx)"]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTS_5 (xxx)"]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+E630+I630","v":3.0030993475421162},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH"]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},null,0.35816390438306234,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Parametros!B12","v":0.26312181940225521},null,null,null,"BTSH_1 Punta"]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},null,{"$f":"+B632+D632+F632+H632+J632+L632+N632+P632+R632+T632+V632+X632","v":0.16342770223572611},{"$f":"+C632+G632+M632+O632+Q632+S632+U632+W632+Y632","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1-V220)/2","v":0.3684390902988724},null,null,"BTSH_1 Fuera de Punta Medio"]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},null,0.12521996637137531,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W221","v":0.3684390902988724},null,null,"BTSH_1 Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+E634+I634","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_2 Punta"]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_2 Fuera de Punta Medio"]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_2 Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_3 Punta"]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_3 Fuera de Punta Medio"]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTSH_3 Fuera de Punta Bajo"]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+E640+I640","v":0},{"$f":"+B640+D640+F640+H640+J640+L640+N640+P640+R640+T640+V640+X640","v":0},{"$f":"+C640+G640+M640+O640+Q640+S640+U640+W640+Y640","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTS Prepago"]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},null,{"$f":"+B641+D641+F641+H641+J641+L641+N641+P641+R641+T641+V641+X641","v":0.18317008945157967},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+A230","v":"BTS Prep"}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X1D_2 (10,001-30,000)"]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X1D_3 (30,001-50,000)"]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X1D_4 (50,001-más)"]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X1D_5 (xxx)"]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+E646+I646","v":0},{"$f":"+B646+D646+F646+H646+J646+L646+N646+P646+R646+T646+V646+X646","v":0},{"$f":"+C646+G646+M646+O646+Q646+S646+U646+W646+Y646","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2H"]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2H Punta"]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2H Fuera de Punta"]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+E649+I649","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D"]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D_1 (0 - 10000)"]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D_2 (10,001-30,000)"]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D_3 (30,001-50,000)"]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D_4 (50,001-más)"]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},null,{"$f":"+B654+D654+F654+H654+J654+L654+N654+P654+R654+T654+V654+X654","v":0},{"$f":"+C654+G654+M654+O654+Q654+S654+U654+W654+Y654","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X2D_5 (xxx)"]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+E655+I655","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D"]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D_1 (0-10,000)"]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D_2 (10,001-30,000)"]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D_3 (30,001-50,000)"]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D_4 (50,001-más)"]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},null,{"$f":"+B660+D660+F660+H660+J660+L660+N660+P660+R660+T660+V660+X660","v":0},{"$f":"+C660+G660+M660+O660+Q660+S660+U660+W660+Y660","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X3D_5 (xxx)"]
[]
[]
[]
[]
["Cálculos Auxiliares"]
["ANÁLISIS DE PRECIO MEDIO POR CONSUMO (Gráfico 1)"]
["Hrs Pta",{"$f":"8*5*4","v":160}]
["Hrs Fpta med",{"$f":"+(24-17)*5*4+(23-11)*5","v":200}]
["Hrs Fpta bajo",{"$f":"+(9-0)*5*4+(11-0)*5+(24-23)*5+24*5","v":360},{"$f":"+SUM(B256:B258)","v":720}]
["Exponente",{"$f":"+EXP(LN(LN(N196)/LN(N194))/36)","v":1.0257425400083426}]
["Ingresos Generados","kWh",{"$f":"+N194","v":40},{"$f":"+POWER(C260,$B$259)","v":43.984644353804974},48.484601301421776,53.579117079081733,59.361421174159098,65.941495898687023,73.449452532809829,82.039659330803218,91.895804425595742,103.2371249733972,116.32609591500862,131.47795167430309,149.07251750371373,169.56896138251989,193.52425220090893,221.61633858467439,254.67336283901952,293.71062003061894,339.97749561871564,395.01731046073354,460.74392987323677,539.54023672569622,634.38524181848391,749.01886682425493,888.15650698664069,1057.7696720206809,1265.4547493897805,1520.9198492831044,1836.6306486206236,2228.6713992985642,2717.8985935046644,3331.4947691360644,4105.0723389574987,5085.5376070668144,6335.011321954139,{"$f":"+N196","v":10000}]
[{"$f":"+A188","v":"ATH"},null,{"$f":"+$B188+C262+C263+C264","v":22.598624284436884},23.491652740044117,24.500171756149498,25.641941799602918,26.937857228277853,28.412567000911416,30.095231329870728,32.020446839464043,34.229381251349118,36.771169444736628,39.704636642207696,43.100432388793045,47.043682163321705,51.637293536706125,57.006092973659626,63.302020612502268,70.710677620658799,79.459609371033679,89.828824985660717,102.16420964761666,116.89469403079201,134.55432384162091,155.8107474768174,181.50214676112421,212.68532419887947,250.69859950571174,297.24445590528973,354.49865059933597,425.25495969921423,513.1181452250953,622.76251167043165,760.28014095831577,933.65239733305441,1153.391803516216,1433.4207051827236,2254.808735923265]
["ATH Punta",null,{"$f":"+IF(Tablero!$X189=0,0,C$260*$C189*Tablero!$V189+(C$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":3.5432968886989591},{"$f":"+IF(Tablero!$X189=0,0,D$260*$C189*Tablero!$V189+(D$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":3.8962663372341853},{"$f":"+IF(Tablero!$X189=0,0,E$260*$C189*Tablero!$V189+(E$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":4.2948834235284323},{"$f":"+IF(Tablero!$X189=0,0,F$260*$C189*Tablero!$V189+(F$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":4.7461679711386893},{"$f":"+IF(Tablero!$X189=0,0,G$260*$C189*Tablero!$V189+(G$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":5.2583784738786612},{"$f":"+IF(Tablero!$X189=0,0,H$260*$C189*Tablero!$V189+(H$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":5.8412574313493231},{"$f":"+IF(Tablero!$X189=0,0,I$260*$C189*Tablero!$V189+(I$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":6.5063304159036743},{"$f":"+IF(Tablero!$X189=0,0,J$260*$C189*Tablero!$V189+(J$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":7.2672717414189396},{"$f":"+IF(Tablero!$X189=0,0,K$260*$C189*Tablero!$V189+(K$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":8.1403529476425351},{"$f":"+IF(Tablero!$X189=0,0,L$260*$C189*Tablero!$V189+(L$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":9.1449945929115977},{"$f":"+IF(Tablero!$X189=0,0,M$260*$C189*Tablero!$V189+(M$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":10.304447343253669},{"$f":"+IF(Tablero!$X189=0,0,N$260*$C189*Tablero!$V189+(N$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":11.646635427501757},{"$f":"+IF(Tablero!$X189=0,0,O$260*$C189*Tablero!$V189+(O$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":13.205204686535749},{"$f":"+IF(Tablero!$X189=0,0,P$260*$C189*Tablero!$V189+(P$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":15.020829332164915},{"$f":"+IF(Tablero!$X189=0,0,Q$260*$C189*Tablero!$V189+(Q$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":17.142847017781833},{"$f":"+IF(Tablero!$X189=0,0,R$260*$C189*Tablero!$V189+(R$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":19.631312074798295},{"$f":"+IF(Tablero!$X189=0,0,S$260*$C189*Tablero!$V189+(S$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":22.559583354549972},{"$f":"+IF(Tablero!$X189=0,0,T$260*$C189*Tablero!$V189+(T$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":26.017598153308356},{"$f":"+IF(Tablero!$X189=0,0,U$260*$C189*Tablero!$V189+(U$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":30.116030061336481},{"$f":"+IF(Tablero!$X189=0,0,V$260*$C189*Tablero!$V189+(V$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":34.991590178443701},{"$f":"+IF(Tablero!$X189=0,0,W$260*$C189*Tablero!$V189+(W$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":40.813813330169282},{"$f":"+IF(Tablero!$X189=0,0,X$260*$C189*Tablero!$V189+(X$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":47.793781052951488},{"$f":"+IF(Tablero!$X189=0,0,Y$260*$C189*Tablero!$V189+(Y$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":56.195381339299274},{"$f":"+IF(Tablero!$X189=0,0,Z$260*$C189*Tablero!$V189+(Z$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":66.34990550988006},{"$f":"+IF(Tablero!$X189=0,0,AA$260*$C189*Tablero!$V189+(AA$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":78.675054697087489},{"$f":"+IF(Tablero!$X189=0,0,AB$260*$C189*Tablero!$V189+(AB$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":93.699799695774914},{"$f":"+IF(Tablero!$X189=0,0,AC$260*$C189*Tablero!$V189+(AC$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":112.09704690755326},{"$f":"+IF(Tablero!$X189=0,0,AD$260*$C189*Tablero!$V189+(AD$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":134.72676424813284},{"$f":"+IF(Tablero!$X189=0,0,AE$260*$C189*Tablero!$V189+(AE$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":162.69319157366516},{"$f":"+IF(Tablero!$X189=0,0,AF$260*$C189*Tablero!$V189+(AF$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":197.42111087667394},{"$f":"+IF(Tablero!$X189=0,0,AG$260*$C189*Tablero!$V189+(AG$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":240.75804075410883},{"$f":"+IF(Tablero!$X189=0,0,AH$260*$C189*Tablero!$V189+(AH$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":295.11187625491687},{"$f":"+IF(Tablero!$X189=0,0,AI$260*$C189*Tablero!$V189+(AI$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":363.63725116280659},{"$f":"+IF(Tablero!$X189=0,0,AJ$260*$C189*Tablero!$V189+(AJ$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":450.48923951203483},{"$f":"+IF(Tablero!$X189=0,0,AK$260*$C189*Tablero!$V189+(AK$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":561.17064767381953},{"$f":"+IF(Tablero!$X189=0,0,AL$260*$C189*Tablero!$V189+(AL$260*Tablero!$V189/(Tablero!$X189*$B$256))*$D189)","v":885.82422217473982}]
["ATH Fuera de Punta Medio",null,{"$f":"+IF(Tablero!$Y190=0,0,+C$260*$C190*Tablero!$W190+(C$260/(Tablero!$Y190*$B$258))*$D190)","v":2.5793983896570749},{"$f":"+IF(Tablero!$Y190=0,0,+D$260*$C190*Tablero!$W190+(D$260/(Tablero!$Y190*$B$258))*$D190)","v":2.8363480203960929},{"$f":"+IF(Tablero!$Y190=0,0,+E$260*$C190*Tablero!$W190+(E$260/(Tablero!$Y190*$B$258))*$D190)","v":3.126527563001317},{"$f":"+IF(Tablero!$Y190=0,0,+F$260*$C190*Tablero!$W190+(F$260/(Tablero!$Y190*$B$258))*$D190)","v":3.4550472078257828},{"$f":"+IF(Tablero!$Y190=0,0,+G$260*$C190*Tablero!$W190+(G$260/(Tablero!$Y190*$B$258))*$D190)","v":3.8279188546095342},{"$f":"+IF(Tablero!$Y190=0,0,+H$260*$C190*Tablero!$W190+(H$260/(Tablero!$Y190*$B$258))*$D190)","v":4.2522347083162986},{"$f":"+IF(Tablero!$Y190=0,0,+I$260*$C190*Tablero!$W190+(I$260/(Tablero!$Y190*$B$258))*$D190)","v":4.7363849896080872},{"$f":"+IF(Tablero!$Y190=0,0,+J$260*$C190*Tablero!$W190+(J$260/(Tablero!$Y190*$B$258))*$D190)","v":5.2903241291472209},{"$f":"+IF(Tablero!$Y190=0,0,+K$260*$C190*Tablero!$W190+(K$260/(Tablero!$Y190*$B$258))*$D190)","v":5.9258972487905801},{"$f":"+IF(Tablero!$Y190=0,0,+L$260*$C190*Tablero!$W190+(L$260/(Tablero!$Y190*$B$258))*$D190)","v":6.657241847730174},{"$f":"+IF(Tablero!$Y190=0,0,+M$260*$C190*Tablero!$W190+(M$260/(Tablero!$Y190*$B$258))*$D190)","v":7.5012836119566924},{"$f":"+IF(Tablero!$Y190=0,0,+N$260*$C190*Tablero!$W190+(N$260/(Tablero!$Y190*$B$258))*$D190)","v":8.4783504206027018},{"$f":"+IF(Tablero!$Y190=0,0,+O$260*$C190*Tablero!$W190+(O$260/(Tablero!$Y190*$B$258))*$D190)","v":9.6129352897801326},{"$f":"+IF(Tablero!$Y190=0,0,+P$260*$C190*Tablero!$W190+(P$260/(Tablero!$Y190*$B$258))*$D190)","v":10.934647648147365},{"$f":"+IF(Tablero!$Y190=0,0,+Q$260*$C190*Tablero!$W190+(Q$260/(Tablero!$Y190*$B$258))*$D190)","v":12.479403612165356},{"$f":"+IF(Tablero!$Y190=0,0,+R$260*$C190*Tablero!$W190+(R$260/(Tablero!$Y190*$B$258))*$D190)","v":14.290920671675158},{"$f":"+IF(Tablero!$Y190=0,0,+S$260*$C190*Tablero!$W190+(S$260/(Tablero!$Y190*$B$258))*$D190)","v":16.422601549887972},{"$f":"+IF(Tablero!$Y190=0,0,+T$260*$C190*Tablero!$W190+(T$260/(Tablero!$Y190*$B$258))*$D190)","v":18.939917508303989},{"$f":"+IF(Tablero!$Y190=0,0,+U$260*$C190*Tablero!$W190+(U$260/(Tablero!$Y190*$B$258))*$D190)","v":21.923435117964011},{"$f":"+IF(Tablero!$Y190=0,0,+V$260*$C190*Tablero!$W190+(V$260/(Tablero!$Y190*$B$258))*$D190)","v":25.472675362227129},{"$f":"+IF(Tablero!$Y190=0,0,+W$260*$C190*Tablero!$W190+(W$260/(Tablero!$Y190*$B$258))*$D190)","v":29.711053768982481},{"$f":"+IF(Tablero!$Y190=0,0,+X$260*$C190*Tablero!$W190+(X$260/(Tablero!$Y190*$B$258))*$D190)","v":34.79223044413645},{"$f":"+IF(Tablero!$Y190=0,0,+Y$260*$C190*Tablero!$W190+(Y$260/(Tablero!$Y190*$B$258))*$D190)","v":40.90830677922029},{"$f":"+IF(Tablero!$Y190=0,0,+Z$260*$C190*Tablero!$W190+(Z$260/(Tablero!$Y190*$B$258))*$D190)","v":48.300451472731261},{"$f":"+IF(Tablero!$Y190=0,0,+AA$260*$C190*Tablero!$W190+(AA$260/(Tablero!$Y190*$B$258))*$D190)","v":57.272736597119852},{"$f":"+IF(Tablero!$Y190=0,0,+AB$260*$C190*Tablero!$W190+(AB$260/(Tablero!$Y190*$B$258))*$D190)","v":68.21023471595592},{"$f":"+IF(Tablero!$Y190=0,0,+AC$260*$C190*Tablero!$W190+(AC$260/(Tablero!$Y190*$B$258))*$D190)","v":81.602798568997443},{"$f":"+IF(Tablero!$Y190=0,0,+AD$260*$C190*Tablero!$W190+(AD$260/(Tablero!$Y190*$B$258))*$D190)","v":98.07645525095802},{"$f":"+IF(Tablero!$Y190=0,0,+AE$260*$C190*Tablero!$W190+(AE$260/(Tablero!$Y190*$B$258))*$D190)","v":118.43505343617164},{"$f":"+IF(Tablero!$Y190=0,0,+AF$260*$C190*Tablero!$W190+(AF$260/(Tablero!$Y190*$B$258))*$D190)","v":143.71578546063742},{"$f":"+IF(Tablero!$Y190=0,0,+AG$260*$C190*Tablero!$W190+(AG$260/(Tablero!$Y190*$B$258))*$D190)","v":175.26358138342903},{"$f":"+IF(Tablero!$Y190=0,0,+AH$260*$C190*Tablero!$W190+(AH$260/(Tablero!$Y190*$B$258))*$D190)","v":214.83130606651335},{"$f":"+IF(Tablero!$Y190=0,0,+AI$260*$C190*Tablero!$W190+(AI$260/(Tablero!$Y190*$B$258))*$D190)","v":264.71542451331936},{"$f":"+IF(Tablero!$Y190=0,0,+AJ$260*$C190*Tablero!$W190+(AJ$260/(Tablero!$Y190*$B$258))*$D190)","v":327.94068785521591},{"$f":"+IF(Tablero!$Y190=0,0,+AK$260*$C190*Tablero!$W190+(AK$260/(Tablero!$Y190*$B$258))*$D190)","v":408.51295005769612},{"$f":"+IF(Tablero!$Y190=0,0,+AL$260*$C190*Tablero!$W190+(AL$260/(Tablero!$Y190*$B$258))*$D190)","v":644.84959741426883}]
["ATH Fuera de Punta Bajo",null,{"$f":"+IF(Tablero!$Y191=0,0,+C$260*$C191*Tablero!$W191+(C$260/(Tablero!$Y191*$B$257))*$D191)","v":2.8420039651733959},{"$f":"+IF(Tablero!$Y191=0,0,+D$260*$C191*Tablero!$W191+(D$260/(Tablero!$Y191*$B$257))*$D191)","v":3.1251133415063843},{"$f":"+IF(Tablero!$Y191=0,0,+E$260*$C191*Tablero!$W191+(E$260/(Tablero!$Y191*$B$257))*$D191)","v":3.444835728712297},{"$f":"+IF(Tablero!$Y191=0,0,+F$260*$C191*Tablero!$W191+(F$260/(Tablero!$Y191*$B$257))*$D191)","v":3.8068015797309975},{"$f":"+IF(Tablero!$Y191=0,0,+G$260*$C191*Tablero!$W191+(G$260/(Tablero!$Y191*$B$257))*$D191)","v":4.2176348588822039},{"$f":"+IF(Tablero!$Y191=0,0,+H$260*$C191*Tablero!$W191+(H$260/(Tablero!$Y191*$B$257))*$D191)","v":4.6851498203383439},{"$f":"+IF(Tablero!$Y191=0,0,+I$260*$C191*Tablero!$W191+(I$260/(Tablero!$Y191*$B$257))*$D191)","v":5.2185908834515171},{"$f":"+IF(Tablero!$Y191=0,0,+J$260*$C191*Tablero!$W191+(J$260/(Tablero!$Y191*$B$257))*$D191)","v":5.8289259279904337},{"$f":"+IF(Tablero!$Y191=0,0,+K$260*$C191*Tablero!$W191+(K$260/(Tablero!$Y191*$B$257))*$D191)","v":6.5292060140085502},{"$f":"+IF(Tablero!$Y191=0,0,+L$260*$C191*Tablero!$W191+(L$260/(Tablero!$Y191*$B$257))*$D191)","v":7.3350079631874072},{"$f":"+IF(Tablero!$Y191=0,0,+M$260*$C191*Tablero!$W191+(M$260/(Tablero!$Y191*$B$257))*$D191)","v":8.2649806460898816},{"$f":"+IF(Tablero!$Y191=0,0,+N$260*$C191*Tablero!$W191+(N$260/(Tablero!$Y191*$B$257))*$D191)","v":9.3415214997811375},{"$f":"+IF(Tablero!$Y191=0,0,+O$260*$C191*Tablero!$W191+(O$260/(Tablero!$Y191*$B$257))*$D191)","v":10.591617146098372},{"$f":"+IF(Tablero!$Y191=0,0,+P$260*$C191*Tablero!$W191+(P$260/(Tablero!$Y191*$B$257))*$D191)","v":12.0478915154864},{"$f":"+IF(Tablero!$Y191=0,0,+Q$260*$C191*Tablero!$W191+(Q$260/(Tablero!$Y191*$B$257))*$D191)","v":13.749917302804988},{"$f":"+IF(Tablero!$Y191=0,0,+R$260*$C191*Tablero!$W191+(R$260/(Tablero!$Y191*$B$257))*$D191)","v":15.745862825121364},{"$f":"+IF(Tablero!$Y191=0,0,+S$260*$C191*Tablero!$W191+(S$260/(Tablero!$Y191*$B$257))*$D191)","v":18.094567675313414},{"$f":"+IF(Tablero!$Y191=0,0,+T$260*$C191*Tablero!$W191+(T$260/(Tablero!$Y191*$B$257))*$D191)","v":20.868168668513896},{"$f":"+IF(Tablero!$Y191=0,0,+U$260*$C191*Tablero!$W191+(U$260/(Tablero!$Y191*$B$257))*$D191)","v":24.155434765452771},{"$f":"+IF(Tablero!$Y191=0,0,+V$260*$C191*Tablero!$W191+(V$260/(Tablero!$Y191*$B$257))*$D191)","v":28.066019066038379},{"$f":"+IF(Tablero!$Y191=0,0,+W$260*$C191*Tablero!$W191+(W$260/(Tablero!$Y191*$B$257))*$D191)","v":32.735901890732805},{"$f":"+IF(Tablero!$Y191=0,0,+X$260*$C191*Tablero!$W191+(X$260/(Tablero!$Y191*$B$257))*$D191)","v":38.334387303625533},{"$f":"+IF(Tablero!$Y191=0,0,+Y$260*$C191*Tablero!$W191+(Y$260/(Tablero!$Y191*$B$257))*$D191)","v":45.073134317390377},{"$f":"+IF(Tablero!$Y191=0,0,+Z$260*$C191*Tablero!$W191+(Z$260/(Tablero!$Y191*$B$257))*$D191)","v":53.21786473760541},{"$f":"+IF(Tablero!$Y191=0,0,+AA$260*$C191*Tablero!$W191+(AA$260/(Tablero!$Y191*$B$257))*$D191)","v":63.103607863764651},{"$f":"+IF(Tablero!$Y191=0,0,+AB$260*$C191*Tablero!$W191+(AB$260/(Tablero!$Y191*$B$257))*$D191)","v":75.15464005307345},{"$f":"+IF(Tablero!$Y191=0,0,+AC$260*$C191*Tablero!$W191+(AC$260/(Tablero!$Y191*$B$257))*$D191)","v":89.910685387831563},{"$f":"+IF(Tablero!$Y191=0,0,+AD$260*$C191*Tablero!$W191+(AD$260/(Tablero!$Y191*$B$257))*$D191)","v":108.06150605933769},{"$f":"+IF(Tablero!$Y191=0,0,+AE$260*$C191*Tablero!$W191+(AE$260/(Tablero!$Y191*$B$257))*$D191)","v":130.49278964846997},{"$f":"+IF(Tablero!$Y191=0,0,+AF$260*$C191*Tablero!$W191+(AF$260/(Tablero!$Y191*$B$257))*$D191)","v":158.34732384687652},{"$f":"+IF(Tablero!$Y191=0,0,+AG$260*$C191*Tablero!$W191+(AG$260/(Tablero!$Y191*$B$257))*$D191)","v":193.1069644919863},{"$f":"+IF(Tablero!$Y191=0,0,+AH$260*$C191*Tablero!$W191+(AH$260/(Tablero!$Y191*$B$257))*$D191)","v":236.70303359597807},{"$f":"+IF(Tablero!$Y191=0,0,+AI$260*$C191*Tablero!$W191+(AI$260/(Tablero!$Y191*$B$257))*$D191)","v":291.665796616021},{"$f":"+IF(Tablero!$Y191=0,0,+AJ$260*$C191*Tablero!$W191+(AJ$260/(Tablero!$Y191*$B$257))*$D191)","v":361.32795110805779},{"$f":"+IF(Tablero!$Y191=0,0,+AK$260*$C191*Tablero!$W191+(AK$260/(Tablero!$Y191*$B$257))*$D191)","v":450.10318241030052},{"$f":"+IF(Tablero!$Y191=0,0,+AL$260*$C191*Tablero!$W191+(AL$260/(Tablero!$Y191*$B$257))*$D191)","v":710.50099129334899}]
["ATD",null,{"$f":"+IF(Tablero!$X192=0,0,$B192+C$260*$C192+(C$260/(Tablero!$X192*24*30))*$D192)","v":20.36468247335268},{"$f":"+IF(Tablero!$X192=0,0,$B192+D$260*$C192+(D$260/(Tablero!$X192*24*30))*$D192)","v":21.035171603009477},{"$f":"+IF(Tablero!$X192=0,0,$B192+E$260*$C192+(E$260/(Tablero!$X192*24*30))*$D192)","v":21.792371480689781},{"$f":"+IF(Tablero!$X192=0,0,$B192+F$260*$C192+(F$260/(Tablero!$X192*24*30))*$D192)","v":22.649616731831017},{"$f":"+IF(Tablero!$X192=0,0,$B192+G$260*$C192+(G$260/(Tablero!$X192*24*30))*$D192)","v":23.622594919060496},{"$f":"+IF(Tablero!$X192=0,0,$B192+H$260*$C192+(H$260/(Tablero!$X192*24*30))*$D192)","v":24.729812573482402},{"$f":"+IF(Tablero!$X192=0,0,$B192+I$260*$C192+(I$260/(Tablero!$X192*24*30))*$D192)","v":25.993163292425976},{"$f":"+IF(Tablero!$X192=0,0,$B192+J$260*$C192+(J$260/(Tablero!$X192*24*30))*$D192)","v":27.438622351791857},{"$f":"+IF(Tablero!$X192=0,0,$B192+K$260*$C192+(K$260/(Tablero!$X192*24*30))*$D192)","v":29.097098632132433},{"$f":"+IF(Tablero!$X192=0,0,$B192+L$260*$C192+(L$260/(Tablero!$X192*24*30))*$D192)","v":31.005482785913383},{"$f":"+IF(Tablero!$X192=0,0,$B192+M$260*$C192+(M$260/(Tablero!$X192*24*30))*$D192)","v":33.207941011918891},{"$f":"+IF(Tablero!$X192=0,0,$B192+N$260*$C192+(N$260/(Tablero!$X192*24*30))*$D192)","v":35.757517254785732},{"$f":"+IF(Tablero!$X192=0,0,$B192+O$260*$C192+(O$260/(Tablero!$X192*24*30))*$D192)","v":38.718124044795928},{"$f":"+IF(Tablero!$X192=0,0,$B192+P$260*$C192+(P$260/(Tablero!$X192*24*30))*$D192)","v":42.167024773975719},{"$f":"+IF(Tablero!$X192=0,0,$B192+Q$260*$C192+(Q$260/(Tablero!$X192*24*30))*$D192)","v":46.197939622413728},{"$f":"+IF(Tablero!$X192=0,0,$B192+R$260*$C192+(R$260/(Tablero!$X192*24*30))*$D192)","v":50.924945818514601},{"$f":"+IF(Tablero!$X192=0,0,$B192+S$260*$C192+(S$260/(Tablero!$X192*24*30))*$D192)","v":56.487393418179181},{"$f":"+IF(Tablero!$X192=0,0,$B192+T$260*$C192+(T$260/(Tablero!$X192*24*30))*$D192)","v":63.056124344840228},{"$f":"+IF(Tablero!$X192=0,0,$B192+U$260*$C192+(U$260/(Tablero!$X192*24*30))*$D192)","v":70.841370502475257},{"$f":"+IF(Tablero!$X192=0,0,$B192+V$260*$C192+(V$260/(Tablero!$X192*24*30))*$D192)","v":80.102823789932714},{"$f":"+IF(Tablero!$X192=0,0,$B192+W$260*$C192+(W$260/(Tablero!$X192*24*30))*$D192)","v":91.162526973503162},{"$f":"+IF(Tablero!$X192=0,0,$B192+X$260*$C192+(X$260/(Tablero!$X192*24*30))*$D192)","v":104.42144358201445},{"$f":"+IF(Tablero!$X192=0,0,$B192+Y$260*$C192+(Y$260/(Tablero!$X192*24*30))*$D192)","v":120.38084654760976},{"$f":"+IF(Tablero!$X192=0,0,$B192+Z$260*$C192+(Z$260/(Tablero!$X192*24*30))*$D192)","v":139.67004594281505},{"$f":"+IF(Tablero!$X192=0,0,$B192+AA$260*$C192+(AA$260/(Tablero!$X192*24*30))*$D192)","v":163.08249307022177},{"$f":"+IF(Tablero!$X192=0,0,$B192+AB$260*$C192+(AB$260/(Tablero!$X192*24*30))*$D192)","v":191.62300341549573},{"$f":"+IF(Tablero!$X192=0,0,$B192+AC$260*$C192+(AC$260/(Tablero!$X192*24*30))*$D192)","v":226.56980779841149},{"$f":"+IF(Tablero!$X192=0,0,$B192+AD$260*$C192+(AD$260/(Tablero!$X192*24*30))*$D192)","v":269.55647292489851},{"$f":"+IF(Tablero!$X192=0,0,$B192+AE$260*$C192+(AE$260/(Tablero!$X192*24*30))*$D192)","v":322.68057642711682},{"$f":"+IF(Tablero!$X192=0,0,$B192+AF$260*$C192+(AF$260/(Tablero!$X192*24*30))*$D192)","v":388.64858721358593},{"$f":"+IF(Tablero!$X192=0,0,$B192+AG$260*$C192+(AG$260/(Tablero!$X192*24*30))*$D192)","v":470.96999071210752},{"$f":"+IF(Tablero!$X192=0,0,$B192+AH$260*$C192+(AH$260/(Tablero!$X192*24*30))*$D192)","v":574.21874498724833},{"$f":"+IF(Tablero!$X192=0,0,$B192+AI$260*$C192+(AI$260/(Tablero!$X192*24*30))*$D192)","v":704.38728838969917},{"$f":"+IF(Tablero!$X192=0,0,$B192+AJ$260*$C192+(AJ$260/(Tablero!$X192*24*30))*$D192)","v":869.3684625930091},{"$f":"+IF(Tablero!$X192=0,0,$B192+AK$260*$C192+(AK$260/(Tablero!$X192*24*30))*$D192)","v":1079.6152171932947},{"$f":"+IF(Tablero!$X192=0,0,$B192+AL$260*$C192+(AL$260/(Tablero!$X192*24*30))*$D192)","v":1696.31644589855}]
["MTH",null,{"$f":"+$B193+C267+C268+C269","v":22.486188055283819},23.3680610862253,24.363982006673712,25.491489425430931,26.771216694762227,28.227504866528356,29.889149893088522,31.790316228831049,33.971657341456002,36.481694333042952,39.378517600384619,42.731894157084739,46.62588612182941,51.162115577204652,56.46384969581537,62.681130628570266,69.997241072717628,78.636883977441187,88.876570680748955,101.05786567909398,115.60434158214223,133.04337296887525,154.03426818665474,179.40473876205613,210.19838596193213,247.73681164183353,293.70123215176193,350.24022583323426,420.11266984366966,506.87829667377508,615.15302090645275,750.95282413392249,922.15936996161645,1139.1538620534279,1415.684732613357,2226.8122478678101]
["MTH Punta",null,{"$f":"+IF(Tablero!$X194=0,0,C$260*$C194*Tablero!$V194+(C$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":4.3938146696103697},{"$f":"+IF(Tablero!$X194=0,0,D$260*$C194*Tablero!$V194+(D$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":4.8315093899835801},{"$f":"+IF(Tablero!$X194=0,0,E$260*$C194*Tablero!$V194+(E$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":5.3258088112099253},{"$f":"+IF(Tablero!$X194=0,0,F$260*$C194*Tablero!$V194+(F$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":5.8854177651710202},{"$f":"+IF(Tablero!$X194=0,0,G$260*$C194*Tablero!$V194+(G$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":6.520577079098496},{"$f":"+IF(Tablero!$X194=0,0,H$260*$C194*Tablero!$V194+(H$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":7.2433678003925763},{"$f":"+IF(Tablero!$X194=0,0,I$260*$C194*Tablero!$V194+(I$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":8.0680820503377593},{"$f":"+IF(Tablero!$X194=0,0,J$260*$C194*Tablero!$V194+(J$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":9.0116764664380113},{"$f":"+IF(Tablero!$X194=0,0,K$260*$C194*Tablero!$V194+(K$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":10.094328339020702},{"$f":"+IF(Tablero!$X194=0,0,L$260*$C194*Tablero!$V194+(L$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":11.340119853912791},{"$f":"+IF(Tablero!$X194=0,0,M$260*$C194*Tablero!$V194+(M$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":12.777882667246693},{"$f":"+IF(Tablero!$X194=0,0,N$260*$C194*Tablero!$V194+(N$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":14.442243819921902},{"$f":"+IF(Tablero!$X194=0,0,O$260*$C194*Tablero!$V194+(O$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":16.37492535608915},{"$f":"+IF(Tablero!$X194=0,0,P$260*$C194*Tablero!$V194+(P$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":18.626364750827754},{"$f":"+IF(Tablero!$X194=0,0,Q$260*$C194*Tablero!$V194+(Q$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":21.257742456143262},{"$f":"+IF(Tablero!$X194=0,0,R$260*$C194*Tablero!$V194+(R$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":24.343527987467024},{"$f":"+IF(Tablero!$X194=0,0,S$260*$C194*Tablero!$V194+(S$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":27.974688940027207},{"$f":"+IF(Tablero!$X194=0,0,T$260*$C194*Tablero!$V194+(T$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":32.262750772772272},{"$f":"+IF(Tablero!$X194=0,0,U$260*$C194*Tablero!$V194+(U$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":37.344952689672695},{"$f":"+IF(Tablero!$X194=0,0,V$260*$C194*Tablero!$V194+(V$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":43.390821336310118},{"$f":"+IF(Tablero!$X194=0,0,W$260*$C194*Tablero!$V194+(W$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":50.610585950273972},{"$f":"+IF(Tablero!$X194=0,0,X$260*$C194*Tablero!$V194+(X$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":59.265995174260389},{"$f":"+IF(Tablero!$X194=0,0,Y$260*$C194*Tablero!$V194+(Y$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":69.684279542159402},{"$f":"+IF(Tablero!$X194=0,0,Z$260*$C194*Tablero!$V194+(Z$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":82.276252121683683},{"$f":"+IF(Tablero!$X194=0,0,AA$260*$C194*Tablero!$V194+(AA$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":97.559877232695172},{"$f":"+IF(Tablero!$X194=0,0,AB$260*$C194*Tablero!$V194+(AB$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":116.19109754983543},{"$f":"+IF(Tablero!$X194=0,0,AC$260*$C194*Tablero!$V194+(AC$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":139.0043410399233},{"$f":"+IF(Tablero!$X194=0,0,AD$260*$C194*Tablero!$V194+(AD$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":167.06599862704243},{"$f":"+IF(Tablero!$X194=0,0,AE$260*$C194*Tablero!$V194+(AE$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":201.7453671641326},{"$f":"+IF(Tablero!$X194=0,0,AF$260*$C194*Tablero!$V194+(AF$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":244.8092271994775},{"$f":"+IF(Tablero!$X194=0,0,AG$260*$C194*Tablero!$V194+(AG$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":298.54856776635461},{"$f":"+IF(Tablero!$X194=0,0,AH$260*$C194*Tablero!$V194+(AH$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":365.94926470900623},{"$f":"+IF(Tablero!$X194=0,0,AI$260*$C194*Tablero!$V194+(AI$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":450.92317656808024},{"$f":"+IF(Tablero!$X194=0,0,AJ$260*$C194*Tablero!$V194+(AJ$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":558.62274351963458},{"$f":"+IF(Tablero!$X194=0,0,AK$260*$C194*Tablero!$V194+(AK$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":695.87164196374692},{"$f":"+IF(Tablero!$X194=0,0,AL$260*$C194*Tablero!$V194+(AL$260*Tablero!$V194/(Tablero!$X194*$B$256))*$D194)","v":1098.4536674025924}]
["MTH Fuera de Punta Medio",null,{"$f":"+IF(Tablero!$Y195=0,0,+C$260*$C195*Tablero!$W195+(C$260/(Tablero!$Y195*$B$258))*$D195)","v":2.4160863763869962},{"$f":"+IF(Tablero!$Y195=0,0,+D$260*$C195*Tablero!$W195+(D$260/(Tablero!$Y195*$B$258))*$D195)","v":2.6567674998363859},{"$f":"+IF(Tablero!$Y195=0,0,+E$260*$C195*Tablero!$W195+(E$260/(Tablero!$Y195*$B$258))*$D195)","v":2.9285746167230098},{"$f":"+IF(Tablero!$Y195=0,0,+F$260*$C195*Tablero!$W195+(F$260/(Tablero!$Y195*$B$258))*$D195)","v":3.23629437084033},{"$f":"+IF(Tablero!$Y195=0,0,+G$260*$C195*Tablero!$W195+(G$260/(Tablero!$Y195*$B$258))*$D195)","v":3.5855580245464092},{"$f":"+IF(Tablero!$Y195=0,0,+H$260*$C195*Tablero!$W195+(H$260/(Tablero!$Y195*$B$258))*$D195)","v":3.9830087469849182},{"$f":"+IF(Tablero!$Y195=0,0,+I$260*$C195*Tablero!$W195+(I$260/(Tablero!$Y195*$B$258))*$D195)","v":4.4365055404401303},{"$f":"+IF(Tablero!$Y195=0,0,+J$260*$C195*Tablero!$W195+(J$260/(Tablero!$Y195*$B$258))*$D195)","v":4.9553725808145996},{"$f":"+IF(Tablero!$Y195=0,0,+K$260*$C195*Tablero!$W195+(K$260/(Tablero!$Y195*$B$258))*$D195)","v":5.5507050279951429},{"$f":"+IF(Tablero!$Y195=0,0,+L$260*$C195*Tablero!$W195+(L$260/(Tablero!$Y195*$B$258))*$D195)","v":6.2357452796396675},{"$f":"+IF(Tablero!$Y195=0,0,+M$260*$C195*Tablero!$W195+(M$260/(Tablero!$Y195*$B$258))*$D195)","v":7.0263473889634849},{"$f":"+IF(Tablero!$Y195=0,0,+N$260*$C195*Tablero!$W195+(N$260/(Tablero!$Y195*$B$258))*$D195)","v":7.9415521958887894},{"$f":"+IF(Tablero!$Y195=0,0,+O$260*$C195*Tablero!$W195+(O$260/(Tablero!$Y195*$B$258))*$D195)","v":9.0043019658608703},{"$f":"+IF(Tablero!$Y195=0,0,+P$260*$C195*Tablero!$W195+(P$260/(Tablero!$Y195*$B$258))*$D195)","v":10.242331436359974},{"$f":"+IF(Tablero!$Y195=0,0,+Q$260*$C195*Tablero!$W195+(Q$260/(Tablero!$Y195*$B$258))*$D195)","v":11.68928273107743},{"$f":"+IF(Tablero!$Y195=0,0,+R$260*$C195*Tablero!$W195+(R$260/(Tablero!$Y195*$B$258))*$D195)","v":13.38610541097999},{"$f":"+IF(Tablero!$Y195=0,0,+S$260*$C195*Tablero!$W195+(S$260/(Tablero!$Y195*$B$258))*$D195)","v":15.382821059600435},{"$f":"+IF(Tablero!$Y195=0,0,+T$260*$C195*Tablero!$W195+(T$260/(Tablero!$Y195*$B$258))*$D195)","v":17.740755691403901},{"$f":"+IF(Tablero!$Y195=0,0,+U$260*$C195*Tablero!$W195+(U$260/(Tablero!$Y195*$B$258))*$D195)","v":20.535374886063714},{"$f":"+IF(Tablero!$Y195=0,0,+V$260*$C195*Tablero!$W195+(V$260/(Tablero!$Y195*$B$258))*$D195)","v":23.859898556030274},{"$f":"+IF(Tablero!$Y195=0,0,+W$260*$C195*Tablero!$W195+(W$260/(Tablero!$Y195*$B$258))*$D195)","v":27.829928299243324},{"$f":"+IF(Tablero!$Y195=0,0,+X$260*$C195*Tablero!$W195+(X$260/(Tablero!$Y195*$B$258))*$D195)","v":32.589395386639239},{"$f":"+IF(Tablero!$Y195=0,0,+Y$260*$C195*Tablero!$W195+(Y$260/(Tablero!$Y195*$B$258))*$D195)","v":38.318238503465231},{"$f":"+IF(Tablero!$Y195=0,0,+Z$260*$C195*Tablero!$W195+(Z$260/(Tablero!$Y195*$B$258))*$D195)","v":45.242356994772706},{"$f":"+IF(Tablero!$Y195=0,0,+AA$260*$C195*Tablero!$W195+(AA$260/(Tablero!$Y195*$B$258))*$D195)","v":53.64657091574712},{"$f":"+IF(Tablero!$Y195=0,0,+AB$260*$C195*Tablero!$W195+(AB$260/(Tablero!$Y195*$B$258))*$D195)","v":63.891572348112717},{"$f":"+IF(Tablero!$Y195=0,0,+AC$260*$C195*Tablero!$W195+(AC$260/(Tablero!$Y195*$B$258))*$D195)","v":76.436199498371735},{"$f":"+IF(Tablero!$Y195=0,0,+AD$260*$C195*Tablero!$W195+(AD$260/(Tablero!$Y195*$B$258))*$D195)","v":91.866843185736812},{"$f":"+IF(Tablero!$Y195=0,0,+AE$260*$C195*Tablero!$W195+(AE$260/(Tablero!$Y195*$B$258))*$D195)","v":110.93645721467755},{"$f":"+IF(Tablero!$Y195=0,0,+AF$260*$C195*Tablero!$W195+(AF$260/(Tablero!$Y195*$B$258))*$D195)","v":134.61656513221513},{"$f":"+IF(Tablero!$Y195=0,0,+AG$260*$C195*Tablero!$W195+(AG$260/(Tablero!$Y195*$B$258))*$D195)","v":164.16694410419996},{"$f":"+IF(Tablero!$Y195=0,0,+AH$260*$C195*Tablero!$W195+(AH$260/(Tablero!$Y195*$B$258))*$D195)","v":201.22947811785465},{"$f":"+IF(Tablero!$Y195=0,0,+AI$260*$C195*Tablero!$W195+(AI$260/(Tablero!$Y195*$B$258))*$D195)","v":247.95523380595785},{"$f":"+IF(Tablero!$Y195=0,0,+AJ$260*$C195*Tablero!$W195+(AJ$260/(Tablero!$Y195*$B$258))*$D195)","v":307.17745322594641},{"$f":"+IF(Tablero!$Y195=0,0,+AK$260*$C195*Tablero!$W195+(AK$260/(Tablero!$Y195*$B$258))*$D195)","v":382.64836373076929},{"$f":"+IF(Tablero!$Y195=0,0,+AL$260*$C195*Tablero!$W195+(AL$260/(Tablero!$Y195*$B$258))*$D195)","v":604.02159409674914}]
["MTH Fuera de Punta Bajo",null,{"$f":"+IF(Tablero!$Y196=0,0,+C$260*$C196*Tablero!$W196+(C$260/(Tablero!$Y196*$B$257))*$D196)","v":2.0428140536513344},{"$f":"+IF(Tablero!$Y196=0,0,+D$260*$C196*Tablero!$W196+(D$260/(Tablero!$Y196*$B$257))*$D196)","v":2.2463112407702153},{"$f":"+IF(Tablero!$Y196=0,0,+E$260*$C196*Tablero!$W196+(E$260/(Tablero!$Y196*$B$257))*$D196)","v":2.4761256231056548},{"$f":"+IF(Tablero!$Y196=0,0,+F$260*$C196*Tablero!$W196+(F$260/(Tablero!$Y196*$B$257))*$D196)","v":2.7363043337844601},{"$f":"+IF(Tablero!$Y196=0,0,+G$260*$C196*Tablero!$W196+(G$260/(Tablero!$Y196*$B$257))*$D196)","v":3.0316086354822027},{"$f":"+IF(Tablero!$Y196=0,0,+H$260*$C196*Tablero!$W196+(H$260/(Tablero!$Y196*$B$257))*$D196)","v":3.367655363515742},{"$f":"+IF(Tablero!$Y196=0,0,+I$260*$C196*Tablero!$W196+(I$260/(Tablero!$Y196*$B$257))*$D196)","v":3.7510893466755131},{"$f":"+IF(Tablero!$Y196=0,0,+J$260*$C196*Tablero!$W196+(J$260/(Tablero!$Y196*$B$257))*$D196)","v":4.1897942259433165},{"$f":"+IF(Tablero!$Y196=0,0,+K$260*$C196*Tablero!$W196+(K$260/(Tablero!$Y196*$B$257))*$D196)","v":4.6931510188050369},{"$f":"+IF(Tablero!$Y196=0,0,+L$260*$C196*Tablero!$W196+(L$260/(Tablero!$Y196*$B$257))*$D196)","v":5.2723562438553735},{"$f":"+IF(Tablero!$Y196=0,0,+M$260*$C196*Tablero!$W196+(M$260/(Tablero!$Y196*$B$257))*$D196)","v":5.9408145885393173},{"$f":"+IF(Tablero!$Y196=0,0,+N$260*$C196*Tablero!$W196+(N$260/(Tablero!$Y196*$B$257))*$D196)","v":6.7146251856389334},{"$f":"+IF(Tablero!$Y196=0,0,+O$260*$C196*Tablero!$W196+(O$260/(Tablero!$Y196*$B$257))*$D196)","v":7.6131858442442732},{"$f":"+IF(Tablero!$Y196=0,0,+P$260*$C196*Tablero!$W196+(P$260/(Tablero!$Y196*$B$257))*$D196)","v":8.6599464343818013},{"$f":"+IF(Tablero!$Y196=0,0,+Q$260*$C196*Tablero!$W196+(Q$260/(Tablero!$Y196*$B$257))*$D196)","v":9.8833515529595495},{"$f":"+IF(Tablero!$Y196=0,0,+R$260*$C196*Tablero!$W196+(R$260/(Tablero!$Y196*$B$257))*$D196)","v":11.318024274488133},{"$f":"+IF(Tablero!$Y196=0,0,+S$260*$C196*Tablero!$W196+(S$260/(Tablero!$Y196*$B$257))*$D196)","v":13.006258117454866},{"$f":"+IF(Tablero!$Y196=0,0,+T$260*$C196*Tablero!$W196+(T$260/(Tablero!$Y196*$B$257))*$D196)","v":14.999904557629888},{"$f":"+IF(Tablero!$Y196=0,0,+U$260*$C196*Tablero!$W196+(U$260/(Tablero!$Y196*$B$257))*$D196)","v":17.362770149377432},{"$f":"+IF(Tablero!$Y196=0,0,+V$260*$C196*Tablero!$W196+(V$260/(Tablero!$Y196*$B$257))*$D196)","v":20.17367283111847},{"$f":"+IF(Tablero!$Y196=0,0,+W$260*$C196*Tablero!$W196+(W$260/(Tablero!$Y196*$B$257))*$D196)","v":23.530354376989823},{"$f":"+IF(Tablero!$Y196=0,0,+X$260*$C196*Tablero!$W196+(X$260/(Tablero!$Y196*$B$257))*$D196)","v":27.554509452340504},{"$f":"+IF(Tablero!$Y196=0,0,+Y$260*$C196*Tablero!$W196+(Y$260/(Tablero!$Y196*$B$257))*$D196)","v":32.398277185394981},{"$f":"+IF(Tablero!$Y196=0,0,+Z$260*$C196*Tablero!$W196+(Z$260/(Tablero!$Y196*$B$257))*$D196)","v":38.252656689964624},{"$f":"+IF(Tablero!$Y196=0,0,+AA$260*$C196*Tablero!$W196+(AA$260/(Tablero!$Y196*$B$257))*$D196)","v":45.358464857854727},{"$f":"+IF(Tablero!$Y196=0,0,+AB$260*$C196*Tablero!$W196+(AB$260/(Tablero!$Y196*$B$257))*$D196)","v":54.020668788250248},{"$f":"+IF(Tablero!$Y196=0,0,+AC$260*$C196*Tablero!$W196+(AC$260/(Tablero!$Y196*$B$257))*$D196)","v":64.627218657831776},{"$f":"+IF(Tablero!$Y196=0,0,+AD$260*$C196*Tablero!$W196+(AD$260/(Tablero!$Y196*$B$257))*$D196)","v":77.673911064819876},{"$f":"+IF(Tablero!$Y196=0,0,+AE$260*$C196*Tablero!$W196+(AE$260/(Tablero!$Y196*$B$257))*$D196)","v":93.797372509224388},{"$f":"+IF(Tablero!$Y196=0,0,+AF$260*$C196*Tablero!$W196+(AF$260/(Tablero!$Y196*$B$257))*$D196)","v":113.81903138644729},{"$f":"+IF(Tablero!$Y196=0,0,+AG$260*$C196*Tablero!$W196+(AG$260/(Tablero!$Y196*$B$257))*$D196)","v":138.8040360802631},{"$f":"+IF(Tablero!$Y196=0,0,+AH$260*$C196*Tablero!$W196+(AH$260/(Tablero!$Y196*$B$257))*$D196)","v":170.14060835142652},{"$f":"+IF(Tablero!$Y196=0,0,+AI$260*$C196*Tablero!$W196+(AI$260/(Tablero!$Y196*$B$257))*$D196)","v":209.64748663194331},{"$f":"+IF(Tablero!$Y196=0,0,+AJ$260*$C196*Tablero!$W196+(AJ$260/(Tablero!$Y196*$B$257))*$D196)","v":259.72019235221171},{"$f":"+IF(Tablero!$Y196=0,0,+AK$260*$C196*Tablero!$W196+(AK$260/(Tablero!$Y196*$B$257))*$D196)","v":323.53125396320581},{"$f":"+IF(Tablero!$Y196=0,0,+AL$260*$C196*Tablero!$W196+(AL$260/(Tablero!$Y196*$B$257))*$D196)","v":510.70351341283356}]
["MTD",null,{"$f":"+SUM(C271:C275)+$B197+(C$260/(Tablero!$X198*24*30))*$D198","v":21.035651979748767},{"$f":"+SUM(D271:D275)+$B197+(D$260/(Tablero!$X198*24*30))*$D198","v":21.779066599470283},{"$f":"+SUM(E271:E275)+$B197+(E$260/(Tablero!$X198*24*30))*$D198","v":22.618623028083856},{"$f":"+SUM(F271:F275)+$B197+(F$260/(Tablero!$X198*24*30))*$D198","v":23.569106226389312},{"$f":"+SUM(G271:G275)+$B197+(G$260/(Tablero!$X198*24*30))*$D198","v":24.647910008677002},{"$f":"+SUM(H271:H275)+$B197+(H$260/(Tablero!$X198*24*30))*$D198","v":25.875553761726863},{"$f":"+SUM(I271:I275)+$B197+(I$260/(Tablero!$X198*24*30))*$D198","v":27.276312331487848},{"$f":"+SUM(J271:J275)+$B197+(J$260/(Tablero!$X198*24*30))*$D198","v":28.878986184666559},{"$f":"+SUM(K271:K275)+$B197+(K$260/(Tablero!$X198*24*30))*$D198","v":30.717845994217299},{"$f":"+SUM(L271:L275)+$B197+(L$260/(Tablero!$X198*24*30))*$D198","v":32.833794810109111},{"$f":"+SUM(M271:M275)+$B197+(M$260/(Tablero!$X198*24*30))*$D198","v":35.275802550602243},{"$f":"+SUM(N271:N275)+$B197+(N$260/(Tablero!$X198*24*30))*$D198","v":38.102682464393027},{"$f":"+SUM(O271:O275)+$B197+(O$260/(Tablero!$X198*24*30))*$D198","v":41.385298503324137},{"$f":"+SUM(P271:P275)+$B197+(P$260/(Tablero!$X198*24*30))*$D198","v":45.209317582280519},{"$f":"+SUM(Q271:Q275)+$B197+(Q$260/(Tablero!$X198*24*30))*$D198","v":49.678653320378523},{"$f":"+SUM(R271:R275)+$B197+(R$260/(Tablero!$X198*24*30))*$D198","v":54.919790511512915},{"$f":"+SUM(S271:S275)+$B197+(S$260/(Tablero!$X198*24*30))*$D198","v":61.087235566352476},{"$f":"+SUM(T271:T275)+$B197+(T$260/(Tablero!$X198*24*30))*$D198","v":68.370411963852433},{"$f":"+SUM(U271:U275)+$B197+(U$260/(Tablero!$X198*24*30))*$D198","v":77.002417399465017},{"$f":"+SUM(V271:V275)+$B197+(V$260/(Tablero!$X198*24*30))*$D198","v":87.271189060667083},{"$f":"+SUM(W271:W275)+$B197+(W$260/(Tablero!$X198*24*30))*$D198","v":99.533796570285318},{"$f":"+SUM(X271:X275)+$B197+(X$260/(Tablero!$X198*24*30))*$D198","v":114.23481409980309},{"$f":"+SUM(Y271:Y275)+$B197+(Y$260/(Tablero!$X198*24*30))*$D198","v":131.9300353373547},{"$f":"+SUM(Z271:Z275)+$B197+(Z$260/(Tablero!$X198*24*30))*$D198","v":153.31721702135778},{"$f":"+SUM(AA271:AA275)+$B197+(AA$260/(Tablero!$X198*24*30))*$D198","v":179.27610987750342},{"$f":"+SUM(AB271:AB275)+$B197+(AB$260/(Tablero!$X198*24*30))*$D198","v":210.92081775792849},{"$f":"+SUM(AC271:AC275)+$B197+(AC$260/(Tablero!$X198*24*30))*$D198","v":249.66859776161894},{"$f":"+SUM(AD271:AD275)+$B197+(AD$260/(Tablero!$X198*24*30))*$D198","v":297.33069084351752},{"$f":"+SUM(AE271:AE275)+$B197+(AE$260/(Tablero!$X198*24*30))*$D198","v":356.23281685317158},{"$f":"+SUM(AF271:AF275)+$B197+(AF$260/(Tablero!$X198*24*30))*$D198","v":429.37581273993646},{"$f":"+SUM(AG271:AG275)+$B197+(AG$260/(Tablero!$X198*24*30))*$D198","v":520.6508717526317},{"$f":"+SUM(AH271:AH275)+$B197+(AH$260/(Tablero!$X198*24*30))*$D198","v":635.12943673020743},{"$f":"+SUM(AI271:AI275)+$B197+(AI$260/(Tablero!$X198*24*30))*$D198","v":779.45571125574622},{"$f":"+SUM(AJ271:AJ275)+$B197+(AJ$260/(Tablero!$X198*24*30))*$D198","v":962.38099886532018},{"$f":"+SUM(AK271:AK275)+$B197+(AK$260/(Tablero!$X198*24*30))*$D198","v":1195.4951601625498},{"$f":"+SUM(AL271:AL275)+$B197+(AL$260/(Tablero!$X198*24*30))*$D198","v":1879.2716587530372}]
["MTD_1 (0-10,000)",{"$f":"+B404","v":999999},{"$f":"+IF($C198=0,0,(MIN(C$260,$B271)*$C198))","v":5.2485397249569292},5.7713788294761974,6.3618338994802652,7.0303031104419684,7.7890194290618346,8.6524140186835812,9.6375592348697676,10.764710275491352,12.0579695021153,13.546103787830456,15.263553386476817,17.251681307963675,19.560325750439464,22.249735748396077,25.392993135476349,29.079053919029214,33.416581543724092,38.538796421810844,44.609634783654982,51.831601149970105,60.455820474311317,70.794959141687045,83.239903565268008,98.281381931733137,116.53811772245925,138.79365358638015,166.04473805769194,199.56520618594698,240.99072298396882,292.43175932734647,356.62496841034488,437.13706598242118,538.64088112100717,667.29115383631438,831.23896453320515,1312.1349312392322]
["MTD_2 (10,001-30,000)",{"$f":"+B405","v":999999},{"$f":"+IF(OR($C199=0,$B271>C$260),0,MIN(($B272-$B271),(C$260-$B271))*$C199)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C199=0,$B271>M$260),0,MIN(($B272-$B271),(M$260-$B271))*$C199)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C199=0,$B271>W$260),0,MIN(($B272-$B271),(W$260-$B271))*$C199)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C199=0,$B271>AG$260),0,MIN(($B272-$B271),(AG$260-$B271))*$C199)","v":0},0,0,0,0,0]
["MTD_3 (30,001-50,000)",{"$f":"+B406","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_4 (50,001-más)",{"$f":"+B407","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_5 (xxx)",{"$f":"+B408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH",null,{"$f":"+$B203+C277+C278+C279","v":14.636807974278035},15.558157454969914,16.598660101802995,17.776639627539438,19.113653022502721,20.63513094927638,22.37115839155004,24.357429152404606,26.636416524524634,29.25881362430566,32.285311225861761,35.788799415971752,39.857103297206926,44.596393995945306,50.135456656398233,56.631049964874599,64.274661144596578,73.301051820283931,83.999111172964405,96.725693602747896,111.92333266067686,130.14301049205625,152.07354893647567,178.57971146715161,210.75181545577829,249.97062337106749,297.99261007579065,357.06253356767115,430.06277027403547,520.7124017028118,633.83397073110189,775.71276029802243,954.58325134931727,1181.2913551092736,1470.2009430503647,2317.6380328962114]
["BTH Punta",null,{"$f":"+IF(Tablero!$X204=0,0,C$260*$C204*Tablero!$V204+(C$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":4.3724411180926399},{"$f":"+IF(Tablero!$X204=0,0,D$260*$C204*Tablero!$V204+(D$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":4.808006688431453},{"$f":"+IF(Tablero!$X204=0,0,E$260*$C204*Tablero!$V204+(E$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":5.2999016081166124},{"$f":"+IF(Tablero!$X204=0,0,F$260*$C204*Tablero!$V204+(F$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":5.8567883646919157},{"$f":"+IF(Tablero!$X204=0,0,G$260*$C204*Tablero!$V204+(G$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":6.4888579692577082},{"$f":"+IF(Tablero!$X204=0,0,H$260*$C204*Tablero!$V204+(H$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":7.2081327013989078},{"$f":"+IF(Tablero!$X204=0,0,I$260*$C204*Tablero!$V204+(I$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":8.0288351588962836},{"$f":"+IF(Tablero!$X204=0,0,J$260*$C204*Tablero!$V204+(J$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":8.9678394943079134},{"$f":"+IF(Tablero!$X204=0,0,K$260*$C204*Tablero!$V204+(K$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":10.04522484626686},{"$f":"+IF(Tablero!$X204=0,0,L$260*$C204*Tablero!$V204+(L$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":11.284956253683761},{"$f":"+IF(Tablero!$X204=0,0,M$260*$C204*Tablero!$V204+(M$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":12.7157251221493},{"$f":"+IF(Tablero!$X204=0,0,N$260*$C204*Tablero!$V204+(N$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":14.371990050582996},{"$f":"+IF(Tablero!$X204=0,0,O$260*$C204*Tablero!$V204+(O$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":16.295270127770564},{"$f":"+IF(Tablero!$X204=0,0,P$260*$C204*Tablero!$V204+(P$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":18.535757477529824},{"$f":"+IF(Tablero!$X204=0,0,Q$260*$C204*Tablero!$V204+(Q$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":21.154334941784604},{"$f":"+IF(Tablero!$X204=0,0,R$260*$C204*Tablero!$V204+(R$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":24.225109781719269},{"$f":"+IF(Tablero!$X204=0,0,S$260*$C204*Tablero!$V204+(S$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":27.838607084006377},{"$f":"+IF(Tablero!$X204=0,0,T$260*$C204*Tablero!$V204+(T$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":32.105809796059049},{"$f":"+IF(Tablero!$X204=0,0,U$260*$C204*Tablero!$V204+(U$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":37.163289526735817},{"$f":"+IF(Tablero!$X204=0,0,V$260*$C204*Tablero!$V204+(V$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":43.179748265421928},{"$f":"+IF(Tablero!$X204=0,0,W$260*$C204*Tablero!$V204+(W$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":50.364392597233305},{"$f":"+IF(Tablero!$X204=0,0,X$260*$C204*Tablero!$V204+(X$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":58.977697898121775},{"$f":"+IF(Tablero!$X204=0,0,Y$260*$C204*Tablero!$V204+(Y$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":69.345302900957051},{"$f":"+IF(Tablero!$X204=0,0,Z$260*$C204*Tablero!$V204+(Z$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":81.87602228823819},{"$f":"+IF(Tablero!$X204=0,0,AA$260*$C204*Tablero!$V204+(AA$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":97.085300761248021},{"$f":"+IF(Tablero!$X204=0,0,AB$260*$C204*Tablero!$V204+(AB$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":115.62589018536478},{"$f":"+IF(Tablero!$X204=0,0,AC$260*$C204*Tablero!$V204+(AC$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":138.32815948293734},{"$f":"+IF(Tablero!$X204=0,0,AD$260*$C204*Tablero!$V204+(AD$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":166.25331215821768},{"$f":"+IF(Tablero!$X204=0,0,AE$260*$C204*Tablero!$V204+(AE$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":200.76398416944923},{"$f":"+IF(Tablero!$X204=0,0,AF$260*$C204*Tablero!$V204+(AF$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":243.61836162525259},{"$f":"+IF(Tablero!$X204=0,0,AG$260*$C204*Tablero!$V204+(AG$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":297.09628912614869},{"$f":"+IF(Tablero!$X204=0,0,AH$260*$C204*Tablero!$V204+(AH$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":364.16911783202693},{"$f":"+IF(Tablero!$X204=0,0,AI$260*$C204*Tablero!$V204+(AI$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":448.72967719006238},{"$f":"+IF(Tablero!$X204=0,0,AJ$260*$C204*Tablero!$V204+(AJ$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":555.90534351863471},{"$f":"+IF(Tablero!$X204=0,0,AK$260*$C204*Tablero!$V204+(AK$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":692.48659969236724},{"$f":"+IF(Tablero!$X204=0,0,AL$260*$C204*Tablero!$V204+(AL$260*Tablero!$V204/(Tablero!$X204*$B$256))*$D204)","v":1093.11027952316}]
["BTH Fuera de Punta Medio",null,{"$f":"+IF(Tablero!$Y205=0,0,+C$260*$C205*Tablero!$W205+(C$260/(Tablero!$Y205*$B$258))*$D205)","v":2.5371917666483998},{"$f":"+IF(Tablero!$Y205=0,0,+D$260*$C205*Tablero!$W205+(D$260/(Tablero!$Y205*$B$258))*$D205)","v":2.7899369378358001},{"$f":"+IF(Tablero!$Y205=0,0,+E$260*$C205*Tablero!$W205+(E$260/(Tablero!$Y205*$B$258))*$D205)","v":3.0753682807799407},{"$f":"+IF(Tablero!$Y205=0,0,+F$260*$C205*Tablero!$W205+(F$260/(Tablero!$Y205*$B$258))*$D205)","v":3.3985123679334208},{"$f":"+IF(Tablero!$Y205=0,0,+G$260*$C205*Tablero!$W205+(G$260/(Tablero!$Y205*$B$258))*$D205)","v":3.7652827264906117},{"$f":"+IF(Tablero!$Y205=0,0,+H$260*$C205*Tablero!$W205+(H$260/(Tablero!$Y205*$B$258))*$D205)","v":4.1826555118656987},{"$f":"+IF(Tablero!$Y205=0,0,+I$260*$C205*Tablero!$W205+(I$260/(Tablero!$Y205*$B$258))*$D205)","v":4.6588836557769397},{"$f":"+IF(Tablero!$Y205=0,0,+J$260*$C205*Tablero!$W205+(J$260/(Tablero!$Y205*$B$258))*$D205)","v":5.2037587048188376},{"$f":"+IF(Tablero!$Y205=0,0,+K$260*$C205*Tablero!$W205+(K$260/(Tablero!$Y205*$B$258))*$D205)","v":5.8289319594538274},{"$f":"+IF(Tablero!$Y205=0,0,+L$260*$C205*Tablero!$W205+(L$260/(Tablero!$Y205*$B$258))*$D205)","v":6.5483095873738826},{"$f":"+IF(Tablero!$Y205=0,0,+M$260*$C205*Tablero!$W205+(M$260/(Tablero!$Y205*$B$258))*$D205)","v":7.3785403200477981},{"$f":"+IF(Tablero!$Y205=0,0,+N$260*$C205*Tablero!$W205+(N$260/(Tablero!$Y205*$B$258))*$D205)","v":8.3396194120959493},{"$f":"+IF(Tablero!$Y205=0,0,+O$260*$C205*Tablero!$W205+(O$260/(Tablero!$Y205*$B$258))*$D205)","v":9.4556391010992975},{"$f":"+IF(Tablero!$Y205=0,0,+P$260*$C205*Tablero!$W205+(P$260/(Tablero!$Y205*$B$258))*$D205)","v":10.755724317471248},{"$f":"+IF(Tablero!$Y205=0,0,+Q$260*$C205*Tablero!$W205+(Q$260/(Tablero!$Y205*$B$258))*$D205)","v":12.275203483273366},{"$f":"+IF(Tablero!$Y205=0,0,+R$260*$C205*Tablero!$W205+(R$260/(Tablero!$Y205*$B$258))*$D205)","v":14.057078740294999},{"$f":"+IF(Tablero!$Y205=0,0,+S$260*$C205*Tablero!$W205+(S$260/(Tablero!$Y205*$B$258))*$D205)","v":16.15387898449552},{"$f":"+IF(Tablero!$Y205=0,0,+T$260*$C205*Tablero!$W205+(T$260/(Tablero!$Y205*$B$258))*$D205)","v":18.630004172972075},{"$f":"+IF(Tablero!$Y205=0,0,+U$260*$C205*Tablero!$W205+(U$260/(Tablero!$Y205*$B$258))*$D205)","v":21.564702568238694},{"$f":"+IF(Tablero!$Y205=0,0,+V$260*$C205*Tablero!$W205+(V$260/(Tablero!$Y205*$B$258))*$D205)","v":25.055866694614199},{"$f":"+IF(Tablero!$Y205=0,0,+W$260*$C205*Tablero!$W205+(W$260/(Tablero!$Y205*$B$258))*$D205)","v":29.224892635190102},{"$f":"+IF(Tablero!$Y205=0,0,+X$260*$C205*Tablero!$W205+(X$260/(Tablero!$Y205*$B$258))*$D205)","v":34.222926159899124},{"$f":"+IF(Tablero!$Y205=0,0,+Y$260*$C205*Tablero!$W205+(Y$260/(Tablero!$Y205*$B$258))*$D205)","v":40.238925310627792},{"$f":"+IF(Tablero!$Y205=0,0,+Z$260*$C205*Tablero!$W205+(Z$260/(Tablero!$Y205*$B$258))*$D205)","v":47.510112549270346},{"$f":"+IF(Tablero!$Y205=0,0,+AA$260*$C205*Tablero!$W205+(AA$260/(Tablero!$Y205*$B$258))*$D205)","v":56.335584425542677},{"$f":"+IF(Tablero!$Y205=0,0,+AB$260*$C205*Tablero!$W205+(AB$260/(Tablero!$Y205*$B$258))*$D205)","v":67.094112571531241},{"$f":"+IF(Tablero!$Y205=0,0,+AC$260*$C205*Tablero!$W205+(AC$260/(Tablero!$Y205*$B$258))*$D205)","v":80.26753428044664},{"$f":"+IF(Tablero!$Y205=0,0,+AD$260*$C205*Tablero!$W205+(AD$260/(Tablero!$Y205*$B$258))*$D205)","v":96.471632983330451},{"$f":"+IF(Tablero!$Y205=0,0,+AE$260*$C205*Tablero!$W205+(AE$260/(Tablero!$Y205*$B$258))*$D205)","v":116.49710400135891},{"$f":"+IF(Tablero!$Y205=0,0,+AF$260*$C205*Tablero!$W205+(AF$260/(Tablero!$Y205*$B$258))*$D205)","v":141.36416812162713},{"$f":"+IF(Tablero!$Y205=0,0,+AG$260*$C205*Tablero!$W205+(AG$260/(Tablero!$Y205*$B$258))*$D205)","v":172.39574835063252},{"$f":"+IF(Tablero!$Y205=0,0,+AH$260*$C205*Tablero!$W205+(AH$260/(Tablero!$Y205*$B$258))*$D205)","v":211.31602747210587},{"$f":"+IF(Tablero!$Y205=0,0,+AI$260*$C205*Tablero!$W205+(AI$260/(Tablero!$Y205*$B$258))*$D205)","v":260.38389349747638},{"$f":"+IF(Tablero!$Y205=0,0,+AJ$260*$C205*Tablero!$W205+(AJ$260/(Tablero!$Y205*$B$258))*$D205)","v":322.57460364076815},{"$f":"+IF(Tablero!$Y205=0,0,+AK$260*$C205*Tablero!$W205+(AK$260/(Tablero!$Y205*$B$258))*$D205)","v":401.82846419216094},{"$f":"+IF(Tablero!$Y205=0,0,+AL$260*$C205*Tablero!$W205+(AL$260/(Tablero!$Y205*$B$258))*$D205)","v":634.2979416620999}]
["BTH Fuera de Punta Bajo",null,{"$f":"+IF(Tablero!$Y206=0,0,+C$260*$C206*Tablero!$W206+(C$260/(Tablero!$Y206*$B$257))*$D206)","v":2.3393680185598988},{"$f":"+IF(Tablero!$Y206=0,0,+D$260*$C206*Tablero!$W206+(D$260/(Tablero!$Y206*$B$257))*$D206)","v":2.5724067577255649},{"$f":"+IF(Tablero!$Y206=0,0,+E$260*$C206*Tablero!$W206+(E$260/(Tablero!$Y206*$B$257))*$D206)","v":2.835583141929344},{"$f":"+IF(Tablero!$Y206=0,0,+F$260*$C206*Tablero!$W206+(F$260/(Tablero!$Y206*$B$257))*$D206)","v":3.1335318239370071},{"$f":"+IF(Tablero!$Y206=0,0,+G$260*$C206*Tablero!$W206+(G$260/(Tablero!$Y206*$B$257))*$D206)","v":3.4717052557773047},{"$f":"+IF(Tablero!$Y206=0,0,+H$260*$C206*Tablero!$W206+(H$260/(Tablero!$Y206*$B$257))*$D206)","v":3.8565356650346789},{"$f":"+IF(Tablero!$Y206=0,0,+I$260*$C206*Tablero!$W206+(I$260/(Tablero!$Y206*$B$257))*$D206)","v":4.2956325058997171},{"$f":"+IF(Tablero!$Y206=0,0,+J$260*$C206*Tablero!$W206+(J$260/(Tablero!$Y206*$B$257))*$D206)","v":4.7980238823007557},{"$f":"+IF(Tablero!$Y206=0,0,+K$260*$C206*Tablero!$W206+(K$260/(Tablero!$Y206*$B$257))*$D206)","v":5.374452647826848},{"$f":"+IF(Tablero!$Y206=0,0,+L$260*$C206*Tablero!$W206+(L$260/(Tablero!$Y206*$B$257))*$D206)","v":6.0377407122709217},{"$f":"+IF(Tablero!$Y206=0,0,+M$260*$C206*Tablero!$W206+(M$260/(Tablero!$Y206*$B$257))*$D206)","v":6.8032387126875626},{"$f":"+IF(Tablero!$Y206=0,0,+N$260*$C206*Tablero!$W206+(N$260/(Tablero!$Y206*$B$257))*$D206)","v":7.689382882315714},{"$f":"+IF(Tablero!$Y206=0,0,+O$260*$C206*Tablero!$W206+(O$260/(Tablero!$Y206*$B$257))*$D206)","v":8.7183869973599659},{"$f":"+IF(Tablero!$Y206=0,0,+P$260*$C206*Tablero!$W206+(P$260/(Tablero!$Y206*$B$257))*$D206)","v":9.9171051299671404},{"$f":"+IF(Tablero!$Y206=0,0,+Q$260*$C206*Tablero!$W206+(Q$260/(Tablero!$Y206*$B$257))*$D206)","v":11.318111160363163},{"$f":"+IF(Tablero!$Y206=0,0,+R$260*$C206*Tablero!$W206+(R$260/(Tablero!$Y206*$B$257))*$D206)","v":12.961054371883236},{"$f":"+IF(Tablero!$Y206=0,0,+S$260*$C206*Tablero!$W206+(S$260/(Tablero!$Y206*$B$257))*$D206)","v":14.894368005117583},{"$f":"+IF(Tablero!$Y206=0,0,+T$260*$C206*Tablero!$W206+(T$260/(Tablero!$Y206*$B$257))*$D206)","v":17.17743078027571},{"$f":"+IF(Tablero!$Y206=0,0,+U$260*$C206*Tablero!$W206+(U$260/(Tablero!$Y206*$B$257))*$D206)","v":19.88331200701279},{"$f":"+IF(Tablero!$Y206=0,0,+V$260*$C206*Tablero!$W206+(V$260/(Tablero!$Y206*$B$257))*$D206)","v":23.102271571734668},{"$f":"+IF(Tablero!$Y206=0,0,+W$260*$C206*Tablero!$W206+(W$260/(Tablero!$Y206*$B$257))*$D206)","v":26.946240357276373},{"$f":"+IF(Tablero!$Y206=0,0,+X$260*$C206*Tablero!$W206+(X$260/(Tablero!$Y206*$B$257))*$D206)","v":31.554579363058266},{"$f":"+IF(Tablero!$Y206=0,0,+Y$260*$C206*Tablero!$W206+(Y$260/(Tablero!$Y206*$B$257))*$D206)","v":37.101513653913727},{"$f":"+IF(Tablero!$Y206=0,0,+Z$260*$C206*Tablero!$W206+(Z$260/(Tablero!$Y206*$B$257))*$D206)","v":43.805769558665951},{"$f":"+IF(Tablero!$Y206=0,0,+AA$260*$C206*Tablero!$W206+(AA$260/(Tablero!$Y206*$B$257))*$D206)","v":51.943123198010468},{"$f":"+IF(Tablero!$Y206=0,0,+AB$260*$C206*Tablero!$W206+(AB$260/(Tablero!$Y206*$B$257))*$D206)","v":61.862813543194363},{"$f":"+IF(Tablero!$Y206=0,0,+AC$260*$C206*Tablero!$W206+(AC$260/(Tablero!$Y206*$B$257))*$D206)","v":74.009109241429613},{"$f":"+IF(Tablero!$Y206=0,0,+AD$260*$C206*Tablero!$W206+(AD$260/(Tablero!$Y206*$B$257))*$D206)","v":88.949781355145916},{"$f":"+IF(Tablero!$Y206=0,0,+AE$260*$C206*Tablero!$W206+(AE$260/(Tablero!$Y206*$B$257))*$D206)","v":107.41387503225025},{"$f":"+IF(Tablero!$Y206=0,0,+AF$260*$C206*Tablero!$W206+(AF$260/(Tablero!$Y206*$B$257))*$D206)","v":130.34206488495499},{"$f":"+IF(Tablero!$Y206=0,0,+AG$260*$C206*Tablero!$W206+(AG$260/(Tablero!$Y206*$B$257))*$D206)","v":158.95412618334359},{"$f":"+IF(Tablero!$Y206=0,0,+AH$260*$C206*Tablero!$W206+(AH$260/(Tablero!$Y206*$B$257))*$D206)","v":194.83980792291257},{"$f":"+IF(Tablero!$Y206=0,0,+AI$260*$C206*Tablero!$W206+(AI$260/(Tablero!$Y206*$B$257))*$D206)","v":240.08187359080137},{"$f":"+IF(Tablero!$Y206=0,0,+AJ$260*$C206*Tablero!$W206+(AJ$260/(Tablero!$Y206*$B$257))*$D206)","v":297.42360087889358},{"$f":"+IF(Tablero!$Y206=0,0,+AK$260*$C206*Tablero!$W206+(AK$260/(Tablero!$Y206*$B$257))*$D206)","v":370.49807209485954},{"$f":"+IF(Tablero!$Y206=0,0,+AL$260*$C206*Tablero!$W206+(AL$260/(Tablero!$Y206*$B$257))*$D206)","v":584.84200463997468}]
["BTD",null,{"$f":"+SUM(C281:C285)+$B207+(C$260/(Tablero!$X208*24*30))*$D208","v":12.25380418385598},{"$f":"+SUM(D281:D285)+$B207+(D$260/(Tablero!$X208*24*30))*$D208","v":12.938710809041577},{"$f":"+SUM(E281:E285)+$B207+(E$260/(Tablero!$X208*24*30))*$D208","v":13.712192719297789},{"$f":"+SUM(F281:F285)+$B207+(F$260/(Tablero!$X208*24*30))*$D208","v":14.58787127387191},{"$f":"+SUM(G281:G285)+$B207+(G$260/(Tablero!$X208*24*30))*$D208","v":15.581771364296422},{"$f":"+SUM(H281:H285)+$B207+(H$260/(Tablero!$X208*24*30))*$D208","v":16.712797466724346},{"$f":"+SUM(I281:I285)+$B207+(I$260/(Tablero!$X208*24*30))*$D208","v":18.003313955456015},{"$f":"+SUM(J281:J285)+$B207+(J$260/(Tablero!$X208*24*30))*$D208","v":19.479854651501277},{"$f":"+SUM(K281:K285)+$B207+(K$260/(Tablero!$X208*24*30))*$D208","v":21.17399306758546},{"$f":"+SUM(L281:L285)+$B207+(L$260/(Tablero!$X208*24*30))*$D208","v":23.123413114101094},{"$f":"+SUM(M281:M285)+$B207+(M$260/(Tablero!$X208*24*30))*$D208","v":25.373230693482032},{"$f":"+SUM(N281:N285)+$B207+(N$260/(Tablero!$X208*24*30))*$D208","v":27.977630351757092},{"$f":"+SUM(O281:O285)+$B207+(O$260/(Tablero!$X208*24*30))*$D208","v":31.001898927275057},{"$f":"+SUM(P281:P285)+$B207+(P$260/(Tablero!$X208*24*30))*$D208","v":34.524961203067363},{"$f":"+SUM(Q281:Q285)+$B207+(Q$260/(Tablero!$X208*24*30))*$D208","v":38.642552619750518},{"$f":"+SUM(R281:R285)+$B207+(R$260/(Tablero!$X208*24*30))*$D208","v":43.471203402888591},{"$f":"+SUM(S281:S285)+$B207+(S$260/(Tablero!$X208*24*30))*$D208","v":49.153260045936761},{"$f":"+SUM(T281:T285)+$B207+(T$260/(Tablero!$X208*24*30))*$D208","v":55.863238077996073},{"$f":"+SUM(U281:U285)+$B207+(U$260/(Tablero!$X208*24*30))*$D208","v":63.81589000957073},{"$f":"+SUM(V281:V285)+$B207+(V$260/(Tablero!$X208*24*30))*$D208","v":73.276491881928365},{"$f":"+SUM(W281:W285)+$B207+(W$260/(Tablero!$X208*24*30))*$D208","v":84.574011331484499},{"$f":"+SUM(X281:X285)+$B207+(X$260/(Tablero!$X208*24*30))*$D208","v":98.118033786555571},{"$f":"+SUM(Y281:Y285)+$B207+(Y$260/(Tablero!$X208*24*30))*$D208","v":114.42061102705162},{"$f":"+SUM(Z281:Z285)+$B207+(Z$260/(Tablero!$X208*24*30))*$D208","v":134.12458514974108},{"$f":"+SUM(AA281:AA285)+$B207+(AA$260/(Tablero!$X208*24*30))*$D208","v":158.04046900243884},{"$f":"+SUM(AB281:AB285)+$B207+(AB$260/(Tablero!$X208*24*30))*$D208","v":187.19468456990376},{"$f":"+SUM(AC281:AC285)+$B207+(AC$260/(Tablero!$X208*24*30))*$D208","v":222.89294840779149},{"$f":"+SUM(AD281:AD285)+$B207+(AD$260/(Tablero!$X208*24*30))*$D208","v":266.80395372839371},{"$f":"+SUM(AE281:AE285)+$B207+(AE$260/(Tablero!$X208*24*30))*$D208","v":321.07038227487749},{"$f":"+SUM(AF281:AF285)+$B207+(AF$260/(Tablero!$X208*24*30))*$D208","v":388.45690002661922},{"$f":"+SUM(AG281:AG285)+$B207+(AG$260/(Tablero!$X208*24*30))*$D208","v":472.54845670789564},{"$f":"+SUM(AH281:AH285)+$B207+(AH$260/(Tablero!$X208*24*30))*$D208","v":578.01736398369417},{"$f":"+SUM(AI281:AI285)+$B207+(AI$260/(Tablero!$X208*24*30))*$D208","v":710.98491531854188},{"$f":"+SUM(AJ281:AJ285)+$B207+(AJ$260/(Tablero!$X208*24*30))*$D208","v":879.51367178113446},{"$f":"+SUM(AK281:AK285)+$B207+(AK$260/(Tablero!$X208*24*30))*$D208","v":1094.2813522403462},{"$f":"+SUM(AL281:AL285)+$B207+(AL$260/(Tablero!$X208*24*30))*$D208","v":1724.2434778254874}]
["BTD_1 (0-10,000)",{"$f":"+B414","v":10000},{"$f":"+IF($C208=0,0,(MIN(C$260,$B281)*$C208))","v":4.9177144846438487},5.4075980660153746,5.9608356525545965,6.5871700033557214,7.298063018430156,8.1070362380014025,9.0300859152439923,10.086190525158447,11.297933212543763,12.692267620866565,14.301463170582688,16.164275684000607,18.327401964758415,20.847293438420788,23.792425454456975,27.246146957289717,31.310272132160119,36.109624260457515,41.797806366427459,48.564558733445132,56.645177441233649,66.332620929853178,77.993137313376224,92.08652326632901,109.19250297597222,130.04523093782689,155.57862876838689,186.98623932004654,225.80062859156169,273.9992405460506,334.14623202677581,409.58350204239099,504.68934254505234,625.23054881183725,778.84442345891614,1229.4286211609622]
["BTD_2 (10,001-30,000)",{"$f":"+B415","v":30000},{"$f":"+IF(OR($C209=0,$B281>C$260),0,MIN(($B282-$B281),(C$260-$B281))*$C209)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C209=0,$B281>M$260),0,MIN(($B282-$B281),(M$260-$B281))*$C209)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C209=0,$B281>W$260),0,MIN(($B282-$B281),(W$260-$B281))*$C209)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C209=0,$B281>AG$260),0,MIN(($B282-$B281),(AG$260-$B281))*$C209)","v":0},0,0,0,0,0]
["BTD_3 (30,001-50,000)",{"$f":"+B416","v":50000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_4 (50,001-más)",{"$f":"+B417","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_5 (xxx)",{"$f":"+B418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS",null,{"$f":"+SUM(C287:C291)+$B213","v":8.888174230182738},9.4748869128134352,10.137475986776275,10.887609939323646,11.739016199500851,12.70788893963679,13.813386190269645,15.078237661892308,16.529490224355285,18.199425107457508,20.126690020496707,22.357701159766915,24.948385296392164,27.966351896357509,31.49361096675219,35.629985985308991,40.49741546155181,46.245394918628541,55.359553623056797,66.632668348066048,80.09462717279898,96.233486098913815,115.65939853292234,139.13836570864785,179.16270031489651,228.05341064197543,287.91828584120782,361.55567239110297,452.55878075502875,565.56386956378412,706.58278770766594,883.45085614196228,1106.4332931130255,1389.0507621006125,1749.2094646612038,2805.6363037830561]
["BTS_1 (0-300)",{"$f":"+B420","v":300},{"$f":"+IF($C214=0,0,(MIN(C$260,$B287)*$C214))","v":5.8897370057173593},6.4764496883480565,7.1390387623108964,7.8891727148582671,8.7405789750354721,9.7094517151714115,10.814948965804266,12.079800437426929,13.531052999889909,15.200987882992131,17.12825279603133,19.359263935301538,21.949948071926787,24.967914671892132,28.495173742286813,32.631548760843614,37.498978237086433,43.246957694163164,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192]
["BTS_2 (301-750)",{"$f":"+B421","v":750},{"$f":"+IF(OR($C215=0,$B287>C$260),0,MIN(($B288-$B287),(C$260-$B287))*$C215)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C215=0,$B287>M$260),0,MIN(($B288-$B287),(M$260-$B287))*$C215)","v":0},0,0,0,0,0,0,0,8.1880888557112286,19.461203580720483,{"$f":"+IF(OR($C215=0,$B287>W$260),0,MIN(($B288-$B287),(W$260-$B287))*$C215)","v":32.923162405453411},49.062021331568246,68.48793376557677,91.966900941302256,92.16785414004454,92.16785414004454,92.16785414004454,92.16785414004454,92.16785414004454,92.16785414004454,{"$f":"+IF(OR($C215=0,$B287>AG$260),0,MIN(($B288-$B287),(AG$260-$B287))*$C215)","v":92.16785414004454},92.16785414004454,92.16785414004454,92.16785414004454,92.16785414004454,92.16785414004454]
["BTS_3 (751-más)",{"$f":"+B422","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.823381407506375,88.71409173458531,148.57896693381772,222.21635348371291,313.21946184763868,426.22455065639394,567.24346880027576,744.1115372345721,967.09397420563539,1249.7114431932225,1609.8701457538139,2666.2969848756661]
["BTS_4 (xxx)",{"$f":"+B423","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_5 (xxx)",{"$f":"+B424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH",null,{"$f":"+$B219+C293+C294+C295","v":11.026692251701219},11.825971355770898,12.72861692161889,13.750524937712864,14.910396290386686,16.230292312100662,17.736312001457712,19.459420059198688,21.436462455322186,23.711415932100522,26.336930291346977,29.376238350224909,32.905529188740388,37.016907230402502,41.822094766089847,47.457081390384978,54.087984021379455,61.91846051638823,71.199124883044846,82.239551578360988,95.42364250667417,111.22937972005759,130.25432246649322,153.24866097085172,181.15825552856074,215.18093021403803,256.84044304099911,308.0841421101083,371.41251534338119,450.05189997539958,548.18589607424292,671.26704409462445,826.43883159552206,1023.1101857949309,1273.7418966125124,2008.9013253873177]
[{"$f":"+A220","v":"BTSH_1 Punta"},null,{"$f":"+C$260*$C220*$V220","v":3.7696295266194695},4.1451453518489894,4.5692246163053065,5.0493355437876994,5.5942641500051069,6.2143752492286808,6.9219306245428776,7.7314780541799566,8.6603284433793455,9.7291428635755572,10.962657146939623,12.390579218272515,14.048704089737422,15.980304090643587,18.237868380337478,20.885287337752153,24.000605705036037,27.679505638728322,32.039730146761293,37.226722925964772,43.420848056521088,50.84667017901107,59.784933470264718,70.588090909394182,83.700524824901294,99.684994700293757,119.25738969751393,143.33260928698058,173.08542806336425,210.03163779820494,256.13676971081776,313.96252623784051,386.86504744607583,479.26481805831958,597.01614326767401,942.40738165486732]
["BTSH_1 Fuera de Punta Medio",null,{"$f":"+C$260*$C221*$W221","v":2.4085261576546371},2.6484541615318902,2.9194107619482601,3.2261676247252167,3.5743383913379003,3.9705454436715915,4.4226231922671273,4.9398666365828712,5.5333362184440524,6.2162328984871973,7.0043611207285128,7.9167021440602818,8.97612644487808,10.210281975403204,11.652705589161053,13.344218711120872,15.334686401391222,17.68524277811769,20.471117280289786,23.785238124276482,27.742845177007112,32.487419331525359,38.19833622374702,45.100788333076324,53.478704479212432,63.691648095889398,76.197021630839487,91.579381017362621,110.58932397882435,134.19533405068384,163.65324640771829,200.59980738884516,247.17935268609094,306.2162588089198,381.45101194912064,602.1315394136592]
["BTSH_1 Fuera de Punta Bajo",null,{"$f":"+C$260*$C222*$W222","v":1.8454372198849966},2.0292724948479042,2.236882195823207,2.4719224216578333,2.7386944015015633,3.042272271658272,3.3886588371055897,3.7849760208937426,4.2396984459566696,4.7629408224956515,5.3668126761367239,6.0658576403499946,6.8775993065827734,7.8232218168135956,8.9284214490492069,10.22447599396984,11.74959256741008,13.550612752000099,15.685178108451654,18.224491180577616,21.256849925603845,24.892190861979046,29.267953424939357,34.556682380839085,40.975926876904893,48.801188070312755,58.382932365103535,70.169052458222993,84.734663953650539,102.82182877896868,125.39278060816474,153.70161112039668,189.39133211581316,234.62600958014949,292.27164204817558,461.35930497124912]
["BTSH_2 Punta",{"$f":"+B429","v":0},{"$f":"+IF($C223=0,0,$B223+(C$260-10)*$C223+(C$260/($C223*24*30))*$D223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Medio",0,{"$f":"+IF($C224=0,0,$B224+(C$260-10)*$C224+(C$260/($C224*24*30))*$D224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Bajo",0,{"$f":"+IF($C225=0,0,$B225+(C$260-10)*$C225+(C$260/($C225*24*30))*$D225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Punta",0,{"$f":"+IF($C226=0,0,$B226+(C$260-10)*$C226+(C$260/($C226*24*30))*$D226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Medio",0,{"$f":"+IF($C227=0,0,$B227+(C$260-10)*$C227+(C$260/($C227*24*30))*$D227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Bajo",0,{"$f":"+IF($C228=0,0,$B228+(C$260-10)*$C228+(C$260/($C228*24*30))*$D228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS Prepago",null,{"$f":"+IFERROR(SUM(C303:C307)+$B229+(C$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(D303:D307)+$B229+(D$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(E303:E307)+$B229+(E$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(F303:F307)+$B229+(F$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(G303:G307)+$B229+(G$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(H303:H307)+$B229+(H$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(I303:I307)+$B229+(I$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(J303:J307)+$B229+(J$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(K303:K307)+$B229+(K$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(L303:L307)+$B229+(L$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(M303:M307)+$B229+(M$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(N303:N307)+$B229+(N$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(O303:O307)+$B229+(O$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(P303:P307)+$B229+(P$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(Q303:Q307)+$B229+(Q$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(R303:R307)+$B229+(R$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(S303:S307)+$B229+(S$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(T303:T307)+$B229+(T$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(U303:U307)+$B229+(U$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(V303:V307)+$B229+(V$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(W303:W307)+$B229+(W$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(X303:X307)+$B229+(X$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(Y303:Y307)+$B229+(Y$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(Z303:Z307)+$B229+(Z$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AA303:AA307)+$B229+(AA$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AB303:AB307)+$B229+(AB$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AC303:AC307)+$B229+(AC$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AD303:AD307)+$B229+(AD$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AE303:AE307)+$B229+(AE$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AF303:AF307)+$B229+(AF$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AG303:AG307)+$B229+(AG$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AH303:AH307)+$B229+(AH$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AI303:AI307)+$B229+(AI$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AJ303:AJ307)+$B229+(AJ$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AK303:AK307)+$B229+(AK$260/(Tablero!$X230*24*30))*$D230,0)","v":0},{"$f":"+IFERROR(SUM(AL303:AL307)+$B229+(AL$260/(Tablero!$X230*24*30))*$D230,0)","v":0}]
["BTS Prep",{"$f":"+B436","v":999999},{"$f":"+IF($C230=0,0,(MIN(C$260,$B303)*$C230))","v":7.3268035780631866},8.0566712407823751,8.8809287574056022,9.8140916681120611,10.873236826443618,12.078509702333475,13.453742790604331,15.027211738200348,16.832562716861244,18.909953416101075,21.307461394305165,24.082828169092565,27.30562636592742,31.059961824647626,35.447854586690553,40.593484562486374,46.648542652157808,53.799000543887402,62.273708284004179,72.355356092014986,84.394506849153132,98.827633423772241,116.2004014906537,137.19785283711963,162.68370683174552,193.75176544319621,231.79345964265244,278.58702484186932,336.41580019735238,408.22593956769526,497.83772849257196,610.23019487012266,751.92646753205042,931.51837839580082,1160.3845905191097,1831.7008945157968]
["X1D_2 (10,001-30,000)",{"$f":"+B437","v":999999},{"$f":"+IF(OR($C231=0,$B303>C$260),0,MIN(($B304-$B303),(C$260-$B303))*$C231)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C231=0,$B303>M$260),0,MIN(($B304-$B303),(M$260-$B303))*$C231)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C231=0,$B303>W$260),0,MIN(($B304-$B303),(W$260-$B303))*$C231)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C231=0,$B303>AG$260),0,MIN(($B304-$B303),(AG$260-$B303))*$C231)","v":0},0,0,0,0,0]
["X1D_3 (30,001-50,000)",{"$f":"+B438","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_4 (50,001-más)",{"$f":"+B439","v":999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H",null,{"$f":"+$B235+C309+C310","v":0},{"$f":"+$B250+D309+D310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Punta",null,{"$f":"+IF(Tablero!$T251=0,0,C$260*$C236*Tablero!R251+(C$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,D$260*$C236*Tablero!S251+(D$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,E$260*$C236*Tablero!T251+(E$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,F$260*$C236*Tablero!U251+(F$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,G$260*$C236*Tablero!V251+(G$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,H$260*$C236*Tablero!W251+(H$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,I$260*$C236*Tablero!X251+(I$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,J$260*$C236*Tablero!Y251+(J$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,K$260*$C236*Tablero!Z251+(K$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,L$260*$C236*Tablero!AA251+(L$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,M$260*$C236*Tablero!AB251+(M$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,N$260*$C236*Tablero!AC251+(N$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,O$260*$C236*Tablero!AD251+(O$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,P$260*$C236*Tablero!AE251+(P$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,Q$260*$C236*Tablero!AF251+(Q$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,R$260*$C236*Tablero!AG251+(R$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,S$260*$C236*Tablero!AH251+(S$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,T$260*$C236*Tablero!AI251+(T$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,U$260*$C236*Tablero!AJ251+(U$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,V$260*$C236*Tablero!AK251+(V$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,W$260*$C236*Tablero!AL251+(W$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,X$260*$C236*Tablero!AM251+(X$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,Y$260*$C236*Tablero!AN251+(Y$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,Z$260*$C236*Tablero!AO251+(Z$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AA$260*$C236*Tablero!AP251+(AA$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AB$260*$C236*Tablero!AQ251+(AB$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AC$260*$C236*Tablero!AR251+(AC$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AD$260*$C236*Tablero!AS251+(AD$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AE$260*$C236*Tablero!AT251+(AE$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AF$260*$C236*Tablero!AU251+(AF$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AG$260*$C236*Tablero!AV251+(AG$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AH$260*$C236*Tablero!AW251+(AH$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AI$260*$C236*Tablero!AX251+(AI$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AJ$260*$C236*Tablero!AY251+(AJ$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AK$260*$C236*Tablero!AZ251+(AK$260/(Tablero!$T251*$B$256))*$D236)","v":0},{"$f":"+IF(Tablero!$T251=0,0,AL$260*$C236*Tablero!BA251+(AL$260/(Tablero!$T251*$B$256))*$D236)","v":0}]
["X2H Fuera de Punta",null,{"$f":"+IF(Tablero!$T252=0,0,C$260*$C237*Tablero!R252+(C$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,D$260*$C237*Tablero!S252+(D$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,E$260*$C237*Tablero!T252+(E$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,F$260*$C237*Tablero!U252+(F$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,G$260*$C237*Tablero!V252+(G$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,H$260*$C237*Tablero!W252+(H$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,I$260*$C237*Tablero!X252+(I$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,J$260*$C237*Tablero!Y252+(J$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,K$260*$C237*Tablero!Z252+(K$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,L$260*$C237*Tablero!AA252+(L$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,M$260*$C237*Tablero!AB252+(M$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,N$260*$C237*Tablero!AC252+(N$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,O$260*$C237*Tablero!AD252+(O$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,P$260*$C237*Tablero!AE252+(P$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,Q$260*$C237*Tablero!AF252+(Q$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,R$260*$C237*Tablero!AG252+(R$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,S$260*$C237*Tablero!AH252+(S$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,T$260*$C237*Tablero!AI252+(T$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,U$260*$C237*Tablero!AJ252+(U$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,V$260*$C237*Tablero!AK252+(V$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,W$260*$C237*Tablero!AL252+(W$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,X$260*$C237*Tablero!AM252+(X$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,Y$260*$C237*Tablero!AN252+(Y$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,Z$260*$C237*Tablero!AO252+(Z$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AA$260*$C237*Tablero!AP252+(AA$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AB$260*$C237*Tablero!AQ252+(AB$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AC$260*$C237*Tablero!AR252+(AC$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AD$260*$C237*Tablero!AS252+(AD$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AE$260*$C237*Tablero!AT252+(AE$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AF$260*$C237*Tablero!AU252+(AF$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AG$260*$C237*Tablero!AV252+(AG$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AH$260*$C237*Tablero!AW252+(AH$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AI$260*$C237*Tablero!AX252+(AI$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AJ$260*$C237*Tablero!AY252+(AJ$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AK$260*$C237*Tablero!AZ252+(AK$260/(Tablero!$T252*$B$256))*$D237)","v":0},{"$f":"+IF(Tablero!$T252=0,0,AL$260*$C237*Tablero!BA252+(AL$260/(Tablero!$T252*$B$256))*$D237)","v":0}]
["X2D",null,{"$f":"+IFERROR(SUM(C312:C316)+$B238+(C$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(D312:D316)+$B238+(D$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(E312:E316)+$B238+(E$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(F312:F316)+$B238+(F$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(G312:G316)+$B238+(G$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(H312:H316)+$B238+(H$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(I312:I316)+$B238+(I$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(J312:J316)+$B238+(J$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(K312:K316)+$B238+(K$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(L312:L316)+$B238+(L$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(M312:M316)+$B238+(M$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(N312:N316)+$B238+(N$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(O312:O316)+$B238+(O$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(P312:P316)+$B238+(P$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(Q312:Q316)+$B238+(Q$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(R312:R316)+$B238+(R$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(S312:S316)+$B238+(S$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(T312:T316)+$B238+(T$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(U312:U316)+$B238+(U$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(V312:V316)+$B238+(V$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(W312:W316)+$B238+(W$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(X312:X316)+$B238+(X$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(Y312:Y316)+$B238+(Y$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(Z312:Z316)+$B238+(Z$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AA312:AA316)+$B238+(AA$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AB312:AB316)+$B238+(AB$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AC312:AC316)+$B238+(AC$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AD312:AD316)+$B238+(AD$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AE312:AE316)+$B238+(AE$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AF312:AF316)+$B238+(AF$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AG312:AG316)+$B238+(AG$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AH312:AH316)+$B238+(AH$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AI312:AI316)+$B238+(AI$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AJ312:AJ316)+$B238+(AJ$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AK312:AK316)+$B238+(AK$260/(Tablero!#REF!*24*30))*$D239,0)","v":0},{"$f":"+IFERROR(SUM(AL312:AL316)+$B238+(AL$260/(Tablero!#REF!*24*30))*$D239,0)","v":0}]
["X2D_1 (0 - 10000)",{"$f":"+B445","v":300},{"$f":"+IF($C239=0,0,(MIN(C$260,$B312)*$C239))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_2 (10,001-30,000)",{"$f":"+B446","v":750},{"$f":"+IF($C240=0,0,(MIN(C$260,$B313)*$C240))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_3 (30,001-50,000)",{"$f":"+B447","v":999999},{"$f":"+IF($C241=0,0,(MIN(C$260,$B314)*$C241))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_4 (50,001-más)",{"$f":"+B448","v":999999},{"$f":"+IF($C242=0,0,(MIN(C$260,$B315)*$C242))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_5 (xxx)",null,{"$f":"+IF($C243=0,0,(MIN(C$260,$B316)*$C243))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D",null,{"$f":"+IFERROR(SUM(C318:C322)+$B244+(C$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(D318:D322)+$B244+(D$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(E318:E322)+$B244+(E$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(F318:F322)+$B244+(F$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(G318:G322)+$B244+(G$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(H318:H322)+$B244+(H$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(I318:I322)+$B244+(I$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(J318:J322)+$B244+(J$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(K318:K322)+$B244+(K$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(L318:L322)+$B244+(L$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(M318:M322)+$B244+(M$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(N318:N322)+$B244+(N$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(O318:O322)+$B244+(O$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(P318:P322)+$B244+(P$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(Q318:Q322)+$B244+(Q$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(R318:R322)+$B244+(R$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(S318:S322)+$B244+(S$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(T318:T322)+$B244+(T$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(U318:U322)+$B244+(U$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(V318:V322)+$B244+(V$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(W318:W322)+$B244+(W$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(X318:X322)+$B244+(X$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(Y318:Y322)+$B244+(Y$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(Z318:Z322)+$B244+(Z$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AA318:AA322)+$B244+(AA$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AB318:AB322)+$B244+(AB$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AC318:AC322)+$B244+(AC$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AD318:AD322)+$B244+(AD$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AE318:AE322)+$B244+(AE$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AF318:AF322)+$B244+(AF$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AG318:AG322)+$B244+(AG$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AH318:AH322)+$B244+(AH$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AI318:AI322)+$B244+(AI$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AJ318:AJ322)+$B244+(AJ$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AK318:AK322)+$B244+(AK$260/(Tablero!$T260*24*30))*$D245,0)","v":0},{"$f":"+IFERROR(SUM(AL318:AL322)+$B244+(AL$260/(Tablero!$T260*24*30))*$D245,0)","v":0}]
["X3D_1 (0-10,000)",{"$f":"+B451","v":999999},{"$f":"+IF($C245=0,0,(MIN(C$260,$B318)*$C245))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_2 (10,001-30,000)",{"$f":"+B452","v":999999},{"$f":"+IF($C246=0,0,(MIN(C$260,$B319)*$C246))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_3 (30,001-50,000)",{"$f":"+B453","v":999999},{"$f":"+IF($C247=0,0,(MIN(C$260,$B320)*$C247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_4 (50,001-más)",{"$f":"+B454","v":999999},{"$f":"+IF($C248=0,0,(MIN(C$260,$B321)*$C248))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_5 (xxx)",null,{"$f":"+IF($C249=0,0,(MIN(C$260,$B322)*$C249))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Precio Medio por Consumo ($/kWh)"]
[{"$f":"+A261","v":"ATH"},null,{"$f":"+C261/C$260","v":0.56496560711092214},0.53408759091198443,0.50531861866483052,0.47858089489895683,0.45379400788342816,0.43087537845008372,0.40974071680693885,0.39030448322987377,0.37248034842617045,0.35618164932636448,0.3413218360841157,0.32781490614914166,0.31557582142630508,0.30452090474400456,0.29456821212505313,0.28563787767983567,0.27765242831993947,0.27053706591457305,0.26421991497461833,0.25863223444171629,0.25370859267305579,0.24938700523651347,0.24560903565502457,0.24231985975289289,0.23946829474963088,0.23700679470871636,0.23489141436991329,0.23308174376607108,0.23154081634137827,0.23023499354215718,0.22913382903936622,0.22820991586172426,0.22743871976934749,0.22679840218140826,0.22626963589081026,0.22548087359232649]
["ATH Punta",null,{"$f":"+C262/C$260","v":8.8582422217473977E-2},8.8582422217473977E-2,8.8582422217473977E-2,8.8582422217473977E-2,8.8582422217473977E-2,8.8582422217473991E-2,8.8582422217473991E-2,8.8582422217473977E-2,8.8582422217473977E-2,8.8582422217473977E-2,8.8582422217473977E-2,8.8582422217473991E-2,8.8582422217473977E-2,8.8582422217473963E-2,8.8582422217473977E-2,8.8582422217473963E-2,8.8582422217473963E-2,8.8582422217473977E-2,8.8582422217473991E-2,8.8582422217473977E-2,8.8582422217473977E-2,8.8582422217473991E-2,8.8582422217473977E-2,8.8582422217473977E-2,8.8582422217473991E-2,8.8582422217473963E-2,8.8582422217473977E-2,8.8582422217473977E-2,8.8582422217473977E-2,8.8582422217473963E-2,8.8582422217473963E-2,8.8582422217473977E-2,8.8582422217473977E-2,8.8582422217473977E-2,8.8582422217473977E-2,8.8582422217473977E-2]
["ATH Fuera de Punta Medio",null,{"$f":"+C263/C$260","v":6.4484959741426873E-2},6.4484959741426887E-2,6.4484959741426887E-2,6.4484959741426873E-2,6.4484959741426873E-2,6.4484959741426887E-2,6.4484959741426887E-2,6.4484959741426873E-2,6.4484959741426887E-2,6.4484959741426887E-2,6.4484959741426873E-2,6.4484959741426873E-2,6.4484959741426873E-2,6.4484959741426887E-2,6.4484959741426887E-2,6.4484959741426887E-2,6.4484959741426873E-2,6.4484959741426873E-2,6.4484959741426887E-2,6.4484959741426887E-2,6.4484959741426873E-2,6.4484959741426887E-2,6.4484959741426873E-2,6.4484959741426887E-2,6.4484959741426887E-2,6.4484959741426873E-2,6.4484959741426887E-2,6.4484959741426873E-2,6.4484959741426873E-2,6.4484959741426873E-2,6.4484959741426887E-2,6.4484959741426873E-2,6.4484959741426873E-2,6.4484959741426873E-2,6.4484959741426873E-2,6.4484959741426887E-2]
["ATH Fuera de Punta Bajo",null,{"$f":"+C264/C$260","v":7.1050099129334895E-2},7.1050099129334909E-2,7.1050099129334895E-2,7.1050099129334895E-2,7.1050099129334909E-2,7.1050099129334909E-2,7.1050099129334909E-2,7.1050099129334909E-2,7.1050099129334895E-2,7.1050099129334909E-2,7.1050099129334895E-2,7.1050099129334895E-2,7.1050099129334895E-2,7.1050099129334909E-2,7.1050099129334909E-2,7.1050099129334909E-2,7.1050099129334909E-2,7.1050099129334909E-2,7.1050099129334909E-2,7.1050099129334909E-2,7.1050099129334909E-2,7.1050099129334895E-2,7.1050099129334909E-2,7.1050099129334895E-2,7.1050099129334909E-2,7.1050099129334909E-2,7.1050099129334895E-2,7.1050099129334909E-2,7.1050099129334909E-2,7.1050099129334909E-2,7.1050099129334895E-2,7.1050099129334895E-2,7.1050099129334909E-2,7.1050099129334909E-2,7.1050099129334895E-2,7.1050099129334895E-2]
["ATD",null,{"$f":"+C265/C$260","v":0.509117061833817},0.47823898344627153,0.44946995325814376,0.4227321756422493,0.3979452387057027,0.37502656311402854,0.35389185890548119,0.33445558618366361,0.31663141548198925,0.30033268355645387,0.28547284038640497,0.27196588324835014,0.25972677387588478,0.24867183492888062,0.23871912226511499,0.22978876983412203,0.22180330439145762,0.21468792765568609,0.20837076399293139,0.20278307220638953,0.1978594205214694,0.19353782438121034,0.18975984719085603,0.18647066466429391,0.18361909391795381,0.18115758891955566,0.1790422043203572,0.17723253007182183,0.17569159954368707,0.17438577411452685,0.17328460739398047,0.17236069235556892,0.17158949470999613,0.17094917583245142,0.17042040847691328,0.169631644589855]
["MTH",null,{"$f":"+C266/C$260","v":0.56215470138209545},0.53127770906265837,0.50250969076153373,0.47577285358782584,0.45098678847696005,0.42806891899900623,0.40693495815693187,0.38749936906301635,0.36967582528712134,0.35337766663343045,0.33851834612549669,0.32501186406478327,0.31277318517591851,0.30171863506193963,0.29176627246282766,0.28283623413722847,0.27485104956564804,0.26773592309751482,0.26141898162701899,0.25583148637517639,0.25090800786881368,0.24658656373113999,0.2428087194227769,0.23951965258593483,0.23666818213728841,0.23420676371688404,0.23209145352165983,0.23028184292441334,0.22874096659510151,0.22743518709546245,0.22633405910601978,0.22541017656427609,0.22463900604387471,0.22399870968813024,0.2234699609308142,0.22268122478678101]
["MTH Punta",null,{"$f":"+C267/C$260","v":0.10984536674025924},0.10984536674025924,0.10984536674025924,0.10984536674025924,0.10984536674025923,0.10984536674025923,0.10984536674025924,0.10984536674025926,0.10984536674025924,0.10984536674025923,0.10984536674025923,0.10984536674025923,0.10984536674025924,0.10984536674025924,0.10984536674025923,0.10984536674025924,0.10984536674025923,0.10984536674025924,0.10984536674025923,0.10984536674025924,0.10984536674025923,0.10984536674025924,0.10984536674025923,0.10984536674025924,0.10984536674025924,0.10984536674025924,0.10984536674025926,0.10984536674025926,0.10984536674025924,0.10984536674025923,0.10984536674025923,0.10984536674025923,0.10984536674025924,0.10984536674025923,0.10984536674025924,0.10984536674025924]
["MTH Fuera de Punta Medio",null,{"$f":"+C268/C$260","v":6.0402159409674902E-2},6.0402159409674923E-2,6.0402159409674909E-2,6.0402159409674902E-2,6.0402159409674909E-2,6.0402159409674916E-2,6.0402159409674916E-2,6.0402159409674909E-2,6.0402159409674909E-2,6.0402159409674902E-2,6.0402159409674916E-2,6.0402159409674909E-2,6.0402159409674916E-2,6.0402159409674902E-2,6.0402159409674902E-2,6.0402159409674902E-2,6.0402159409674909E-2,6.0402159409674909E-2,6.0402159409674909E-2,6.0402159409674916E-2,6.0402159409674909E-2,6.0402159409674909E-2,6.0402159409674909E-2,6.0402159409674909E-2,6.0402159409674909E-2,6.0402159409674916E-2,6.0402159409674909E-2,6.0402159409674909E-2,6.0402159409674916E-2,6.0402159409674916E-2,6.0402159409674909E-2,6.0402159409674902E-2,6.0402159409674902E-2,6.0402159409674909E-2,6.0402159409674909E-2,6.0402159409674916E-2]
["MTH Fuera de Punta Bajo",null,{"$f":"+C269/C$260","v":5.1070351341283363E-2},5.1070351341283356E-2,5.1070351341283363E-2,5.1070351341283363E-2,5.1070351341283363E-2,5.1070351341283363E-2,5.1070351341283363E-2,5.1070351341283363E-2,5.1070351341283363E-2,5.1070351341283356E-2,5.1070351341283363E-2,5.1070351341283363E-2,5.1070351341283356E-2,5.1070351341283363E-2,5.1070351341283363E-2,5.1070351341283356E-2,5.107035134128337E-2,5.1070351341283363E-2,5.1070351341283363E-2,5.1070351341283363E-2,5.1070351341283363E-2,5.1070351341283363E-2,5.1070351341283363E-2,5.1070351341283349E-2,5.1070351341283356E-2,5.107035134128337E-2,5.1070351341283356E-2,5.1070351341283356E-2,5.1070351341283356E-2,5.1070351341283363E-2,5.1070351341283363E-2,5.1070351341283363E-2,5.1070351341283356E-2,5.107035134128337E-2,5.1070351341283356E-2,5.1070351341283356E-2]
["MTD",null,{"$f":"+C270/C$260","v":0.52589129949371916},0.49515159027507843,0.46651147830353679,0.43989351656545161,0.41521765350534767,0.39240167983878083,0.37136168331960723,0.35201250736817041,0.33426820937280416,0.31804251444012926,0.30324926039274813,0.28980282989790496,0.27761856575805893,0.26661316560343662,0.25670505249545772,0.24781471827506685,0.23986503686671803,0.23278154517097444,0.22649268963914934,0.22093003711375891,0.21602844902952881,0.21172621859133073,0.20796517106730505,0.20469072784695444,0.2018519354046685,0.19940146076886642,0.19729555551631739,0.19549399068180107,0.19395996528791207,0.19265999145278889,0.19156375922078278,0.19064398438029412,0.18987624258375249,0.18923879306840732,0.18871239519644292,0.18792716587530373]
["MTD_1 (0-10,000)",null,{"$f":"+C271/C$260","v":0.13121349312392322},0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322,0.13121349312392322]
["MTD_2 (10,001-30,000)",null,{"$f":"+C272/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_3 (30,001-50,000)",null,{"$f":"+C273/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_4 (50,001-más)",null,{"$f":"+C274/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_5 (xxx)",null,{"$f":"+C275/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH",null,{"$f":"+C276/C$260","v":0.36592019935695086},0.35371793232708099,0.34234910994960066,0.33178298928109368,0.3219877934934478,0.31293088923824752,0.30457896716870497,0.29689822399419918,0.28985454440513708,0.2834136811911922,0.27754143188515834,0.27220381029838137,0.26736721137223701,0.26299856785312925,0.25906549740520202,0.255536438904017,0.25238077680399168,0.24956895263999099,0.24707256290624985,0.24486444275044714,0.24291873512358594,0.24121094523339753,0.23971798035615138,0.23841817526480602,0.23729130372621177,0.23631857670256612,0.23548262805879605,0.23476748872465233,0.23415855038520034,0.23364251987381227,0.23320736551608731,0.23284225672045197,0.23253749813133329,0.2322844596543269,0.23207550363096383,0.23176380328962115]
["BTH Punta",null,{"$f":"+C277/C$260","v":0.109311027952316},0.10931102795231598,0.109311027952316,0.10931102795231601,0.10931102795231601,0.109311027952316,0.10931102795231602,0.10931102795231601,0.109311027952316,0.109311027952316,0.109311027952316,0.109311027952316,0.10931102795231598,0.109311027952316,0.10931102795231598,0.109311027952316,0.109311027952316,0.109311027952316,0.10931102795231601,0.109311027952316,0.109311027952316,0.10931102795231601,0.10931102795231602,0.10931102795231601,0.109311027952316,0.10931102795231601,0.109311027952316,0.10931102795231601,0.109311027952316,0.10931102795231601,0.109311027952316,0.10931102795231601,0.10931102795231601,0.10931102795231598,0.109311027952316,0.109311027952316]
["BTH Fuera de Punta Medio",null,{"$f":"+C278/C$260","v":6.3429794166210002E-2},6.3429794166209988E-2,6.3429794166210002E-2,6.3429794166209988E-2,6.3429794166210002E-2,6.3429794166210002E-2,6.3429794166210002E-2,6.3429794166210002E-2,6.3429794166209988E-2,6.3429794166210002E-2,6.3429794166209988E-2,6.3429794166209988E-2,6.3429794166209988E-2,6.3429794166210002E-2,6.3429794166210002E-2,6.3429794166210002E-2,6.3429794166209988E-2,6.3429794166210002E-2,6.3429794166210002E-2,6.3429794166210002E-2,6.3429794166210002E-2,6.3429794166209988E-2,6.3429794166210002E-2,6.3429794166209988E-2,6.3429794166210002E-2,6.3429794166209988E-2,6.3429794166210002E-2,6.3429794166210002E-2,6.3429794166209988E-2,6.3429794166209988E-2,6.3429794166210002E-2,6.3429794166210002E-2,6.3429794166210002E-2,6.3429794166209988E-2,6.3429794166210002E-2,6.3429794166209988E-2]
["BTH Fuera de Punta Bajo",null,{"$f":"+C279/C$260","v":5.8484200463997472E-2},5.8484200463997479E-2,5.8484200463997472E-2,5.8484200463997479E-2,5.8484200463997472E-2,5.8484200463997472E-2,5.8484200463997472E-2,5.8484200463997466E-2,5.8484200463997479E-2,5.8484200463997472E-2,5.8484200463997479E-2,5.8484200463997472E-2,5.8484200463997472E-2,5.8484200463997479E-2,5.8484200463997479E-2,5.8484200463997479E-2,5.8484200463997479E-2,5.8484200463997472E-2,5.8484200463997479E-2,5.8484200463997479E-2,5.8484200463997472E-2,5.8484200463997466E-2,5.8484200463997472E-2,5.8484200463997472E-2,5.8484200463997472E-2,5.8484200463997472E-2,5.8484200463997472E-2,5.8484200463997479E-2,5.8484200463997472E-2,5.8484200463997479E-2,5.8484200463997479E-2,5.8484200463997472E-2,5.8484200463997479E-2,5.8484200463997472E-2,5.8484200463997479E-2,5.8484200463997466E-2]
["BTD",null,{"$f":"+C280/C$260","v":0.30634510459639952},0.29416427026133929,0.28281541667324567,0.27226785488720345,0.26248986388956935,0.25344886765083408,0.24511161533047432,0.23744436301172239,0.2304130553068848,0.2239835051592117,0.21812157017648459,0.21279332386515437,0.20796522019226468,0.20360424998525933,0.1996780877862967,0.19615522790653481,0.1930051085751234,0.19019822324494906,0.18770621829963763,0.18550197660062387,0.18355968651557303,0.18185489627614013,0.1803645537198526,0.17906703167359767,0.17794213943063081,0.17697112095519016,0.17613664061498327,0.17542275738866417,0.17481488862010064,0.17429976449147205,0.17386537446143488,0.17350090696182835,0.17319668366650504,0.17294408963940619,0.17273550063724227,0.17242434778254873]
["BTD_1 (0-10,000)",null,{"$f":"+C281/C$260","v":0.12294286211609622},0.12294286211609622,0.12294286211609622,0.12294286211609622,0.12294286211609622,0.12294286211609622,0.12294286211609622,0.12294286211609622,0.12294286211609623,0.12294286211609622,0.12294286211609622,0.12294286211609623,0.12294286211609622,0.12294286211609623,0.1229428621160962,0.12294286211609622,0.12294286211609622,0.12294286211609623,0.1229428621160962,0.1229428621160962,0.12294286211609622,0.1229428621160962,0.12294286211609622,0.12294286211609622,0.12294286211609622,0.12294286211609622,0.12294286211609623,0.1229428621160962,0.12294286211609622,0.12294286211609622,0.12294286211609622,0.12294286211609623,0.12294286211609622,0.12294286211609622,0.12294286211609622,0.12294286211609622]
["BTD_2 (10,001-30,000)",null,{"$f":"+C282/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_3 (30,001-50,000)",null,{"$f":"+C283/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_4 (50,001-más)",null,{"$f":"+C284/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_5 (xxx)",null,{"$f":"+C285/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS",null,{"$f":"+C286/C$260","v":0.22220435575456846},0.21541351651269613,0.20908650818335184,0.20320622161902641,0.19775497229185304,0.19271459900092772,0.18806656433687116,0.18379205599932227,0.17987208804226243,0.17628760111391373,0.1730195607630628,0.17004905290243164,0.16735737555227539,0.16492612603358456,0.16273728283965574,0.16077328148662473,0.15901708372677537,0.15745223960171245,0.16283299434955092,0.16868290726385679,0.17383761777357587,0.17836201926834086,0.18231729067558583,0.18576082909443509,0.20172424443836384,0.21559836387284573,0.22752159725983559,0.23772171331811115,0.24640707215406477,0.25376727575980274,0.25997393331608615,0.26518152281867818,0.26952833025934181,0.27313744768505904,0.27611781191286511,0.28056363037830562]
["BTS_1 (0-300)",null,{"$f":"+C287/C$260","v":0.14724342514293398},0.14724342514293398,0.14724342514293398,0.14724342514293398,0.14724342514293398,0.14724342514293398,0.14724342514293398,0.14724342514293398,0.14724342514293398,0.14724342514293398,0.14724342514293398,0.14724342514293398,0.14724342514293398,0.14724342514293398,0.14724342514293398,0.14724342514293398,0.14724342514293398,0.14724342514293398,0.12992926917851114,0.11182554883824815,9.5873270766764954E-2,8.1871609448356836E-2,6.9631234510211665E-2,5.8974519200254899E-2,4.9735634649293432E-2,4.1760535125284388E-2,3.4906840852413745E-2,2.9043626173793077E-2,2.4051121860596054E-2,1.9820341193763642E-2,1.6252640053770417E-2,1.3259221641922406E-2,1.0760596621812059E-2,8.6860094164868187E-3,6.9728411360209363E-3,4.4173027542880189E-3]
["BTS_2 (301-750)",null,{"$f":"+C288/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4084208399764672E-2,4.9266710762679376E-2,7.1456529909165539E-2,9.0933016653791318E-2,0.10795953192299067,0.12278315675976262,0.10377433866104738,8.7134143261996005E-2,7.2833781045500937E-2,6.0600073161967388E-2,5.018311885912715E-2,4.1355515294472206E-2,3.3911439654264776E-2,2.7665615745194716E-2,2.2452187569354985E-2,1.8123522282475893E-2,1.4548964391055554E-2,9.2167854140044539E-3]
["BTS_3 (751-más)",null,{"$f":"+C289/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4838247644686101E-2,8.3869006723470155E-2,0.11741152104053071,0.14610655097206868,0.17054025646521684,0.19124602702333809,0.20870663466101913,0.22335665783666767,0.23558512356233732,0.24573831515012995,0.25412269433122697,0.26662969848756662]
["BTS_4 (xxx)",null,{"$f":"+C290/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_5 (xxx)",null,{"$f":"+C291/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH",null,{"$f":"+C292/C$260","v":0.27566730629253045},0.26886590830756302,0.26252906242307561,0.25663963288938407,0.25117990768181608,0.24613169736150659,0.24147643569616684,0.23719528113511207,0.23326921821200672,0.22967915794062096,0.22640603627400629,0.22343090971629728,0.22073504720895748,0.21830001745955385,0.21610777094062539,0.21414071585815295,0.21238178747248404,0.21081451024798936,0.2094230524096059,0.20819227259291453,0.2071077583874579,0.20615585668841771,0.20532369588724256,0.20459920004499568,0.20397109530075835,0.20342890886914267,0.20296296107375714,0.20256435094546618,0.20222493598390373,0.20193730673667085,0.20169475689207761,0.20149124960766482,0.20132138080796888,0.2011803401813855,0.20106387058825423,0.20089013253873178]
[{"$f":"+A293","v":"BTSH_1 Punta"},null,{"$f":"+C293/C$260","v":9.424073816548674E-2},9.424073816548674E-2,9.4240738165486726E-2,9.4240738165486726E-2,9.4240738165486726E-2,9.4240738165486726E-2,9.424073816548674E-2,9.4240738165486726E-2,9.424073816548674E-2,9.424073816548674E-2,9.4240738165486726E-2,9.424073816548674E-2,9.4240738165486726E-2,9.4240738165486726E-2,9.4240738165486726E-2,9.4240738165486726E-2,9.4240738165486726E-2,9.4240738165486726E-2,9.424073816548674E-2,9.4240738165486726E-2,9.424073816548674E-2,9.424073816548674E-2,9.4240738165486726E-2,9.4240738165486726E-2,9.4240738165486726E-2,9.4240738165486726E-2,9.4240738165486726E-2,9.4240738165486726E-2,9.4240738165486726E-2,9.424073816548674E-2,9.424073816548674E-2,9.4240738165486726E-2,9.4240738165486726E-2,9.4240738165486726E-2,9.424073816548674E-2,9.4240738165486726E-2]
["BTSH_1 Fuera de Punta Medio",null,{"$f":"+C294/C$260","v":6.0213153941365928E-2},6.0213153941365921E-2,6.0213153941365928E-2,6.0213153941365928E-2,6.0213153941365921E-2,6.0213153941365921E-2,6.0213153941365921E-2,6.0213153941365921E-2,6.0213153941365928E-2,6.0213153941365914E-2,6.0213153941365928E-2,6.0213153941365928E-2,6.0213153941365921E-2,6.0213153941365928E-2,6.0213153941365928E-2,6.0213153941365921E-2,6.0213153941365921E-2,6.0213153941365914E-2,6.0213153941365928E-2,6.0213153941365914E-2,6.0213153941365928E-2,6.0213153941365921E-2,6.0213153941365928E-2,6.0213153941365921E-2,6.0213153941365921E-2,6.0213153941365921E-2,6.0213153941365921E-2,6.0213153941365921E-2,6.0213153941365921E-2,6.0213153941365921E-2,6.0213153941365921E-2,6.0213153941365921E-2,6.0213153941365921E-2,6.0213153941365928E-2,6.0213153941365928E-2,6.0213153941365921E-2]
["BTSH_1 Fuera de Punta Bajo",null,{"$f":"+C295/C$260","v":4.6135930497124916E-2},4.6135930497124916E-2,4.6135930497124909E-2,4.6135930497124916E-2,4.6135930497124916E-2,4.6135930497124909E-2,4.6135930497124916E-2,4.6135930497124916E-2,4.6135930497124916E-2,4.6135930497124909E-2,4.6135930497124909E-2,4.6135930497124909E-2,4.6135930497124909E-2,4.6135930497124909E-2,4.6135930497124909E-2,4.6135930497124909E-2,4.6135930497124916E-2,4.6135930497124909E-2,4.6135930497124909E-2,4.6135930497124909E-2,4.6135930497124909E-2,4.6135930497124916E-2,4.6135930497124916E-2,4.6135930497124909E-2,4.6135930497124916E-2,4.6135930497124916E-2,4.6135930497124909E-2,4.6135930497124902E-2,4.6135930497124916E-2,4.6135930497124909E-2,4.6135930497124909E-2,4.6135930497124916E-2,4.6135930497124909E-2,4.6135930497124909E-2,4.6135930497124916E-2,4.6135930497124909E-2]
["BTSH_2 Punta",null,{"$f":"+C296/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Medio",null,{"$f":"+C297/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Bajo",null,{"$f":"+C298/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Punta",null,{"$f":"+C299/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Medio",null,{"$f":"+C300/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Bajo",null,{"$f":"+C301/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS Prepago",null,{"$f":"+C302/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS Prep",null,{"$f":"+C303/C$260","v":0.18317008945157967},0.18317008945157964,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.1831700894515797,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157964,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967,0.18317008945157967]
["X1D_2 (10,001-30,000)",null,{"$f":"+C304/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_3 (30,001-50,000)",null,{"$f":"+C305/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_4 (50,001-más)",null,{"$f":"+C306/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_5 (xxx)",null,{"$f":"+C307/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H",null,{"$f":"+C308/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Punta",null,{"$f":"+C309/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Fuera de Punta",null,{"$f":"+C310/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D",null,{"$f":"+C311/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_1 (0 - 10000)",null,{"$f":"+C312/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_2 (10,001-30,000)",null,{"$f":"+C313/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_3 (30,001-50,000)",null,{"$f":"+C314/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_4 (50,001-más)",null,{"$f":"+C315/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_5 (xxx)",null,{"$f":"+C316/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D",null,{"$f":"+C317/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_1 (0-10,000)",null,{"$f":"+C318/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_2 (10,001-30,000)",null,{"$f":"+C319/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_3 (30,001-50,000)",null,{"$f":"+C320/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_4 (50,001-más)",null,{"$f":"+C321/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_5 (xxx)",null,{"$f":"+C322/C$260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["ANÁLISIS CON FC Y CONSUMO MEDIO (Gráfico 2)"]
["Kw",{"$f":"+N217","v":25000}]
["FC",{"$f":"+(V391-C391)/20","v":2.5000000000000001E-2},{"$f":"+N215","v":0.1},{"$f":"+C391+$B$391","v":0.125},{"$f":"+D391+$B$391","v":0.15},0.17499999999999999,0.19999999999999998,0.22499999999999998,0.24999999999999997,0.27499999999999997,0.3,0.32500000000000001,0.35000000000000003,0.37500000000000006,0.40000000000000008,0.4250000000000001,0.45000000000000012,0.47500000000000014,0.50000000000000011,0.52500000000000013,0.55000000000000016,{"$f":"+N216","v":0.6}]
["kWh",null,{"$f":"+C391*$B$390*24*30","v":1800000},2250000,2700000,3150000,3600000,4049999.9999999991,4499999.9999999991,4949999.9999999991,5400000,5850000,6300000,6750000.0000000019,7200000.0000000019,7650000.0000000019,8100000.0000000037,8550000.0000000037,9000000.0000000037,9450000.0000000037,9900000.0000000037,10800000]
["Ingresos Generados a partir de kW fijo y FC específicos"]
[{"$f":"+A325","v":"ATH"}]
["ATH Punta"]
["ATH Fuera de Punta Medio"]
["ATH Fuera de Punta Bajo"]
["ATD",null,{"$f":"+IF($C192=0,0,$B192+$B$390*$D192+(C$392)*$C192)","v":511504.60400999035},578740.20888345956,645975.81375692866,713211.41863039788,780447.02350386698,847682.62837733608,914918.23325080518,982153.83812427428,1049389.4429977436,1116625.0478712127,1183860.6527446818,1251096.2576181514,1318331.8624916202,1385567.4673650896,1452803.0722385589,1520038.677112028,1587274.2819854971,1654509.8868589664,1721745.4917324355,1856216.7014793733]
["MTH"]
["MTH Punta"]
["MTH Fuera de Punta Medio"]
["MTH Fuera de Punta Bajo"]
["MTD",null,{"$f":"+SUM(C404:C408)+$B197+$B$390*$D198","v":649362.71778169647},649362.71778169647,649362.71778169647,649362.71778169647,649362.71778169647,649362.71778169647,649362.71778169647,649362.71778169647,649362.71778169647,649362.71778169647,649362.71778169647,649362.71778169647,649362.71778169647,649362.71778169647,649362.71778169647,649362.71778169647,649362.71778169647,649362.71778169647,649362.71778169647,649362.71778169647]
["MTD_1 (0-10,000)",999999,{"$f":"+IF($C198=0,0,MIN(C$392,$B404)*$C198)","v":131213.3619104301},131213.3619104301,131213.3619104301,131213.3619104301,131213.3619104301,131213.3619104301,131213.3619104301,131213.3619104301,131213.3619104301,131213.3619104301,131213.3619104301,131213.3619104301,131213.3619104301,131213.3619104301,131213.3619104301,131213.3619104301,131213.3619104301,131213.3619104301,131213.3619104301,131213.3619104301]
["MTD_2 (10,001-30,000)",999999,{"$f":"+IF(OR($C199=0,$B404>C$392),0,MIN(($B405-$B404),(C$392-$B404))*$C199)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C199=0,$B404>M$392),0,MIN(($B405-$B404),(M$392-$B404))*$C199)","v":0},0,0,0,0,0,0,0,0,0]
["MTD_3 (30,001-50,000)",999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_4 (50,001-más)",999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH"]
["BTH Punta"]
["BTH Fuera de Punta Medio"]
["BTH Fuera de Punta Bajo"]
["BTD",null,{"$f":"+SUM(C414:C418)+$B207+$B$390*$D208","v":605687.66744442121},605687.66744442121,605687.66744442121,605687.66744442121,605687.66744442121,605687.66744442121,605687.66744442121,605687.66744442121,605687.66744442121,605687.66744442121,605687.66744442121,605687.66744442121,605687.66744442121,605687.66744442121,605687.66744442121,605687.66744442121,605687.66744442121,605687.66744442121,605687.66744442121,605687.66744442121]
["BTD_1 (0-10,000)",10000,{"$f":"+IF($C208=0,0,MIN(C$392,$B414)*$C208)","v":1229.4286211609622},1229.4286211609622,1229.4286211609622,1229.4286211609622,1229.4286211609622,1229.4286211609622,1229.4286211609622,1229.4286211609622,1229.4286211609622,1229.4286211609622,1229.4286211609622,1229.4286211609622,1229.4286211609622,1229.4286211609622,1229.4286211609622,1229.4286211609622,1229.4286211609622,1229.4286211609622,1229.4286211609622,1229.4286211609622]
["BTD_2 (10,001-30,000)",30000,{"$f":"+IF(OR($C209=0,$B414>C$392),0,MIN(($B415-$B414),(C$392-$B414))*$C209)","v":2564.309942668393},2564.309942668393,2564.309942668393,2564.309942668393,2564.309942668393,2564.309942668393,2564.309942668393,2564.309942668393,2564.309942668393,2564.309942668393,{"$f":"+IF(OR($C209=0,$B414>M$392),0,MIN(($B415-$B414),(M$392-$B414))*$C209)","v":2564.309942668393},2564.309942668393,2564.309942668393,2564.309942668393,2564.309942668393,2564.309942668393,2564.309942668393,2564.309942668393,2564.309942668393,2564.309942668393]
["BTD_3 (30,001-50,000)",50000,2768.2817492812105,2768.2817492812105,2768.2817492812105,2768.2817492812105,2768.2817492812105,2768.2817492812105,2768.2817492812105,2768.2817492812105,2768.2817492812105,2768.2817492812105,2768.2817492812105,2768.2817492812105,2768.2817492812105,2768.2817492812105,2768.2817492812105,2768.2817492812105,2768.2817492812105,2768.2817492812105,2768.2817492812105,2768.2817492812105]
["BTD_4 (50,001-más)",999999,141007.69260339325,141007.69260339325,141007.69260339325,141007.69260339325,141007.69260339325,141007.69260339325,141007.69260339325,141007.69260339325,141007.69260339325,141007.69260339325,141007.69260339325,141007.69260339325,141007.69260339325,141007.69260339325,141007.69260339325,141007.69260339325,141007.69260339325,141007.69260339325,141007.69260339325,141007.69260339325]
["BTD_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS",null,{"$f":"+SUM(C420:C424)+$B213+$B$390*$D214","v":288171.18751782901},288171.18751782901,288171.18751782901,288171.18751782901,288171.18751782901,288171.18751782901,288171.18751782901,288171.18751782901,288171.18751782901,288171.18751782901,288171.18751782901,288171.18751782901,288171.18751782901,288171.18751782901,288171.18751782901,288171.18751782901,288171.18751782901,288171.18751782901,288171.18751782901,288171.18751782901]
["BTS_1 (0-300)",300,{"$f":"+IF($C214=0,0,MIN(C$392,$B420)*$C214)","v":44.173027542880192},44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192,44.173027542880192]
["BTS_2 (301-750)",750,{"$f":"+IF(OR($C215=0,$B420>C$392),0,MIN(($B421-$B420),(C$392-$B420))*$C215)","v":92.16785414004454},92.16785414004454,92.16785414004454,92.16785414004454,92.16785414004454,92.16785414004454,92.16785414004454,92.16785414004454,92.16785414004454,92.16785414004454,{"$f":"+IF(OR($C215=0,$B420>M$392),0,MIN(($B421-$B420),(M$392-$B420))*$C215)","v":92.16785414004454},92.16785414004454,92.16785414004454,92.16785414004454,92.16785414004454,92.16785414004454,92.16785414004454,92.16785414004454,92.16785414004454,92.16785414004454]
["BTS_3 (751-más)",999999,288031.84819892159,288031.84819892159,288031.84819892159,288031.84819892159,288031.84819892159,288031.84819892159,288031.84819892159,288031.84819892159,288031.84819892159,288031.84819892159,288031.84819892159,288031.84819892159,288031.84819892159,288031.84819892159,288031.84819892159,288031.84819892159,288031.84819892159,288031.84819892159,288031.84819892159,288031.84819892159]
["BTS_4 (xxx)",999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH",null,{"$f":"+IF($C219=0,0,$B214+$B$390*$D219+(C$392-10)*$C219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A357","v":"BTSH_1 Punta"}]
["BTSH_1 Fuera de Punta Medio"]
["BTSH_1 Fuera de Punta Bajo"]
["BTSH_2 Punta"]
["BTSH_2 Fuera de Punta Medio"]
["BTSH_2 Fuera de Punta Bajo"]
["BTSH_3 Punta"]
["BTSH_3 Fuera de Punta Medio"]
["BTSH_3 Fuera de Punta Bajo"]
["BTS Prepago",null,{"$f":"+SUM(C436:C440)+$B229+$B$390*$D230","v":183169.90628149023},183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023]
["BTS Prep",999999,{"$f":"+IF($C230=0,0,MIN(C$392,$B436)*$C230)","v":183169.90628149023},183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023,183169.90628149023]
["X1D_2 (10,001-30,000)",999999,{"$f":"+IF(OR($C231=0,$B436>C$392),0,MIN(($B437-$B436),(C$392-$B436))*$C231)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C231=0,$B436>M$392),0,MIN(($B437-$B436),(M$392-$B436))*$C231)","v":0},0,0,0,0,0,0,0,0,0]
["X1D_3 (30,001-50,000)",999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_4 (50,001-más)",999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H"]
["X2H Punta"]
["X2H Fuera de Punta"]
["X2D",null,{"$f":"+SUM(C445:C449)+$B238+$B$390*$D239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_1 (0 - 10000)",300,{"$f":"+IF($C239=0,0,MIN(C$392,$B445)*$C239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_2 (10,001-30,000)",750,{"$f":"+IF(OR($C240=0,$B445>C$392),0,MIN(($B446-$B445),(C$392-$B445))*$C240)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C240=0,$B445>M$392),0,MIN(($B446-$B445),(M$392-$B445))*$C240)","v":0},0,0,0,0,0,0,0,0,0]
["X2D_3 (30,001-50,000)",999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_4 (50,001-más)",999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D",null,{"$f":"+SUM(C451:C455)+$B244+$B$390*$D245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_1 (0-10,000)",999999,{"$f":"+IF($C245=0,0,MIN(C$392,$B451)*$C245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_2 (10,001-30,000)",999999,{"$f":"+IF(OR($C246=0,$B451>C$392),0,MIN(($B452-$B451),(C$392-$B451))*$C246)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+IF(OR($C246=0,$B451>M$392),0,MIN(($B452-$B451),(M$392-$B451))*$C246)","v":0},0,0,0,0,0,0,0,0,0]
["X3D_3 (30,001-50,000)",999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_4 (50,001-más)",999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_5 (xxx)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Precio Medio por FC ($/kWh)"]
[{"$f":"+A394","v":"ATH"},null,{"$f":"+C394/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ATH Punta",null,{"$f":"+C395/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ATH Fuera de Punta Medio",null,{"$f":"+C396/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ATH Fuera de Punta Bajo",null,{"$f":"+C397/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ATD",null,{"$f":"+C398/C$392","v":0.28416922444999465},0.25721787061487089,0.23925030139145506,0.22641632337472947,0.21679083986218528,0.20930435268576203,0.2033151629446234,0.19841491679278273,0.19433137833291547,0.19087607655918165,0.18791438932455268,0.18534759372120757,0.18310164756828054,0.18111993037452148,0.17935840398006891,0.17778230141661139,0.17636380910949961,0.17508041130782706,0.17391368603357929,0.17187191680364566]
["MTH",null,{"$f":"+C399/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTH Punta",null,{"$f":"+C400/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTH Fuera de Punta Medio",null,{"$f":"+C401/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTH Fuera de Punta Bajo",null,{"$f":"+C402/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD",null,{"$f":"+C403/C$392","v":0.36075706543427583},0.28860565234742064,0.2405047102895172,0.20614689453387189,0.18037853271713791,0.16033647352634484,0.14430282617371035,0.13118438743064578,0.1202523551447586,0.11100217397977717,0.10307344726693594,9.6201884115806852E-2,9.0189266358568929E-2,8.4884015396300166E-2,8.0168236763172362E-2,7.594885588090014E-2,7.2151413086855132E-2,6.8715631511290606E-2,6.559219371532285E-2,6.01261775723793E-2]
["MTD_1 (0-10,000)",null,{"$f":"+C404/C$392","v":7.2896312172461175E-2},5.8317049737968932E-2,4.8597541448307448E-2,4.1655035527120667E-2,3.6448156086230588E-2,3.2398360965538303E-2,2.9158524868984473E-2,2.6507749880894976E-2,2.4298770724153724E-2,2.2429634514603437E-2,2.0827517763560333E-2,1.9439016579322971E-2,1.8224078043115287E-2,1.7152073452343802E-2,1.6199180482769141E-2,1.5346592036307607E-2,1.4579262434492228E-2,1.388501184237355E-2,1.3253874940447481E-2,1.2149385362076862E-2]
["MTD_2 (10,001-30,000)",null,{"$f":"+C405/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_3 (30,001-50,000)",null,{"$f":"+C406/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_4 (50,001-más)",null,{"$f":"+C407/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_5 (xxx)",null,{"$f":"+C408/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH",null,{"$f":"+C409/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH Punta",null,{"$f":"+C410/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH Fuera de Punta Medio",null,{"$f":"+C411/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH Fuera de Punta Bajo",null,{"$f":"+C412/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD",null,{"$f":"+C413/C$392","v":0.33649314858023399},0.26919451886418722,0.224328765720156,0.19228179918870514,0.168246574290117,0.14955251048010404,0.13459725943209364,0.12236114493826693,0.112164382860078,0.10353635340930277,9.6140899594352569E-2,8.9731506288062382E-2,8.4123287145058484E-2,7.9174858489466801E-2,7.4776255240051964E-2,7.0840662858996609E-2,6.7298629716046776E-2,6.409393306290169E-2,6.1180572469133436E-2,5.6082191430039001E-2]
["BTD_1 (0-10,000)",null,{"$f":"+C414/C$392","v":6.8301590064497898E-4},5.4641272051598317E-4,4.5534393376331931E-4,3.9029480036855942E-4,3.4150795032248949E-4,3.0356262250887963E-4,2.7320636025799164E-4,2.4836941841635605E-4,2.2767196688165965E-4,2.1015873865999353E-4,1.9514740018427971E-4,1.8213757350532767E-4,1.7075397516124469E-4,1.607096236811715E-4,1.5178131125443971E-4,1.4379282118841656E-4,1.3660318012899574E-4,1.3009826678951974E-4,1.2418470920817795E-4,1.1383598344082983E-4]
["BTD_2 (10,001-30,000)",null,{"$f":"+C415/C$392","v":1.4246166348157738E-3},1.139693307852619E-3,9.4974442321051587E-4,8.1406664846615654E-4,7.123083174078869E-4,6.3316294880701076E-4,5.6984665392630963E-4,5.1804241266028151E-4,4.7487221160525794E-4,4.3834357994331505E-4,4.0703332423307827E-4,3.7989776928420624E-4,3.561541587039434E-4,3.3520391407429966E-4,3.1658147440350516E-4,2.9991929154016278E-4,2.8492332696315465E-4,2.7135554948871872E-4,2.5902120633014059E-4,2.3743610580262897E-4]
["BTD_3 (30,001-50,000)",null,{"$f":"+C416/C$392","v":1.5379343051562281E-3},1.2303474441249824E-3,1.0252895367708187E-3,8.7881960294641608E-4,7.6896715257811406E-4,6.8352635784721264E-4,6.151737220624914E-4,5.592488382386285E-4,5.1264476838540937E-4,4.7321055543268558E-4,4.3940980147320804E-4,4.101158147083274E-4,3.8448357628905692E-4,3.6186689533087711E-4,3.417631789236061E-4,3.237756431907847E-4,3.0758686103124548E-4,2.9293986764880521E-4,2.7962441911931409E-4,2.5632238419270469E-4]
["BTD_4 (50,001-más)",null,{"$f":"+C417/C$392","v":7.8337607001885134E-2},6.2670085601508108E-2,5.2225071334590097E-2,4.4764346858220082E-2,3.9168803500942567E-2,3.4816714223060069E-2,3.1335042800754061E-2,2.8486402546140058E-2,2.6112535667295048E-2,2.410387907750312E-2,2.2382173429110041E-2,2.0890028533836032E-2,1.958440175047128E-2,1.8432378118090616E-2,1.7408357111530024E-2,1.649212778987055E-2,1.5667521400377023E-2,1.4921448952740021E-2,1.424320127307002E-2,1.3056267833647524E-2]
["BTD_5 (xxx)",null,{"$f":"+C418/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS",null,{"$f":"+C419/C$392","v":0.16009510417657166},0.12807608334125734,0.10673006945104778,9.1482916672326664E-2,8.0047552088285831E-2,7.1153379634031871E-2,6.4038041670628681E-2,5.8216401518753347E-2,5.336503472552389E-2,4.9260032054329744E-2,4.5741458336163332E-2,4.2692027780419098E-2,4.0023776044142909E-2,3.7669436276840385E-2,3.5576689817015908E-2,3.3704232458225597E-2,3.201902083531432E-2,3.049430555744221E-2,2.9108200759376656E-2,2.6682517362761945E-2]
["BTS_1 (0-300)",null,{"$f":"+C420/C$392","v":2.4540570857155663E-5},1.963245668572453E-5,1.6360380571437109E-5,1.4023183346946093E-5,1.2270285428577832E-5,1.0906920380958074E-5,9.8162283428622667E-6,8.9238439480566053E-6,8.1801902857185544E-6,7.5509448791248195E-6,7.0115916734730464E-6,6.5441522285748413E-6,6.1351427142889141E-6,5.7742519663895661E-6,5.4534601904790337E-6,5.1664359699275059E-6,4.9081141714311308E-6,4.6743944489820287E-6,4.4619219740283001E-6,4.0900951428592772E-6]
["BTS_2 (301-750)",null,{"$f":"+C421/C$392","v":5.1204363411135853E-5},4.0963490728908681E-5,3.4136242274090573E-5,2.9259636234934775E-5,2.5602181705567927E-5,2.275749484939372E-5,2.0481745364454347E-5,1.8619768513140315E-5,1.7068121137045287E-5,1.5755188741887954E-5,1.4629818117467387E-5,1.3654496909636224E-5,1.280109085278396E-5,1.2048085508502552E-5,1.1378747424696852E-5,1.0779865981291755E-5,1.0240872682227167E-5,9.753212078311587E-6,9.3098842565701523E-6,8.5340605685226433E-6]
["BTS_3 (751-más)",null,{"$f":"+C422/C$392","v":0.16001769344384534},0.12801415475507627,0.10667846229589689,9.143868196791162E-2,8.0008846721922669E-2,7.1118974863931275E-2,6.4007077377538149E-2,5.8188252161398314E-2,5.3339231147948446E-2,4.9236213367337023E-2,4.571934098395581E-2,4.2671384918358743E-2,4.0004423360961321E-2,3.765122198678713E-2,3.555948743196561E-2,3.3687935461862162E-2,3.2003538688769054E-2,3.0479560655970527E-2,2.909412608069914E-2,2.6669615573974223E-2]
["BTS_4 (xxx)",null,{"$f":"+C423/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_5 (xxx)",null,{"$f":"+C424/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH",null,{"$f":"+C425/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A426","v":"BTSH_1 Punta"},null,{"$f":"+C426/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_1 Fuera de Punta Medio",null,{"$f":"+C427/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_1 Fuera de Punta Bajo",null,{"$f":"+C428/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Punta",null,{"$f":"+C429/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Medio",null,{"$f":"+C430/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_2 Fuera de Punta Bajo",null,{"$f":"+C431/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Punta",null,{"$f":"+C432/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Medio",null,{"$f":"+C433/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Bajo",null,{"$f":"+C434/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS Prepago",null,{"$f":"+C435/C$392","v":0.10176105904527234},{"$f":"+D435/D$392","v":8.1408847236217885E-2},6.7840706030181566E-2,5.8149176597298485E-2,5.0880529522636171E-2,4.5227137353454384E-2,4.0704423618108949E-2,3.7004021471008133E-2,3.3920353015090783E-2,3.1311095090853031E-2,2.9074588298649243E-2,2.713628241207262E-2,2.5440264761318082E-2,2.3943778598887605E-2,2.2613568676727178E-2,2.1423380851636274E-2,2.0352211809054461E-2,1.9383058865766155E-2,1.8502010735504056E-2,1.6960176507545392E-2]
["BTS Prep",null,{"$f":"+C436/C$392","v":0.10176105904527234},8.1408847236217885E-2,6.7840706030181566E-2,5.8149176597298485E-2,5.0880529522636171E-2,4.5227137353454384E-2,4.0704423618108949E-2,3.7004021471008133E-2,3.3920353015090783E-2,3.1311095090853031E-2,2.9074588298649243E-2,2.713628241207262E-2,2.5440264761318082E-2,2.3943778598887605E-2,2.2613568676727178E-2,2.1423380851636274E-2,2.0352211809054461E-2,1.9383058865766155E-2,1.8502010735504056E-2,1.6960176507545392E-2]
["X1D_2 (10,001-30,000)",null,{"$f":"+C437/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_3 (30,001-50,000)",null,{"$f":"+C438/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_4 (50,001-más)",null,{"$f":"+C439/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_5 (xxx)",null,{"$f":"+C440/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H",null,{"$f":"+C441/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Punta",null,{"$f":"+C442/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Fuera de Punta",null,{"$f":"+C443/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D",null,{"$f":"+C444/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_1 (0 - 10000)",null,{"$f":"+C445/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_2 (10,001-30,000)",null,{"$f":"+C446/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_3 (30,001-50,000)",null,{"$f":"+C447/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_4 (50,001-más)",null,{"$f":"+C448/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_5 (xxx)",null,{"$f":"+C449/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D",null,{"$f":"+C450/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_1 (0-10,000)",null,{"$f":"+C451/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_2 (10,001-30,000)",null,{"$f":"+C452/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_3 (30,001-50,000)",null,{"$f":"+C453/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_4 (50,001-más)",null,{"$f":"+C454/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_5 (xxx)",null,{"$f":"+C455/C$392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Nuevas Tarifas surgidas del Modelo"]
[null,"CD",null,"CCOMF",null,"CCOMV",null,"CSERAP",null,"CX",null,"CCONAP",null,"CENEGEN",null,"CPOTGEN",null,"CPT",null,"CPET",null,"CPERDP",null,"CPERDE"]
["Categorías","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes"]
[{"$f":"+A458","v":"ATH"},{"$f":"+CD!W11","v":0},{"$f":"+CD!X11","v":0},{"$f":"+CCOMF!W11","v":0},{"$f":"+CCOMF!X11","v":13.633925040907451},{"$f":"+CCOMV!W11","v":0},{"$f":"+CCOMV!X11","v":0},{"$f":"+CSERAP!W11","v":0},{"$f":"+CSERAP!X11","v":0},{"$f":"+CX!W11","v":0},{"$f":"+CX!X11","v":112.7913997095372},{"$f":"+CCONAP!W11","v":0},{"$f":"+CCONAP!X11","v":0},{"$f":"+CENEGEN!W11","v":0},{"$f":"+CENEGEN!X11","v":0},{"$f":"+CPOTGEN!W11","v":0},{"$f":"+CPOTGEN!X11","v":0},{"$f":"+CPT!W11","v":0},{"$f":"+CPT!X11","v":0},{"$f":"+CPET!W11","v":0},{"$f":"+CPET!X11","v":0},{"$f":"+CPERDP!AM11","v":0},{"$f":"+CPERDP!AN11","v":0},{"$f":"+CPERDE!AM11","v":0},{"$f":"+CPERDE!AN11","v":0}]
["ATH Punta",{"$f":"+CD!W12","v":0},{"$f":"+CD!X12","v":6.6403928478300873},{"$f":"+CCOMF!W12","v":0},{"$f":"+CCOMF!X12","v":0},{"$f":"+CCOMV!W12","v":7.9046972205666175E-3},{"$f":"+CCOMV!X12","v":0},{"$f":"+CSERAP!W12","v":1.3476551462263953E-3},{"$f":"+CSERAP!X12","v":0},{"$f":"+CX!W12","v":0},{"$f":"+CX!X12","v":0},{"$f":"+CCONAP!W12","v":1.7410881745819904E-3},{"$f":"+CCONAP!X12","v":0},{"$f":"+CENEGEN!W12","v":0.14995064720869872},{"$f":"+CENEGEN!X12","v":0},{"$f":"+CPOTGEN!W12","v":1.652385302345324E-3},{"$f":"+CPOTGEN!X12","v":1.3893522646970164},{"$f":"+CPT!W12","v":1.7811236450279409E-3},{"$f":"+CPT!X12","v":6.23585275534177},{"$f":"+CPET!W12","v":2.5964311293255864E-3},{"$f":"+CPET!X12","v":0},{"$f":"+CPERDP!AM12","v":0},{"$f":"+CPERDP!AN12","v":0},{"$f":"+CPERDE!AM12","v":9.1946589390873509E-3},{"$f":"+CPERDE!AN12","v":0.21405516684396841}]
["ATH Fuera de Punta Medio",{"$f":"+CD!W13","v":0},{"$f":"+CD!X13","v":5.4566706445212461},{"$f":"+CCOMF!W13","v":0},{"$f":"+CCOMF!X13","v":0},{"$f":"+CCOMV!W13","v":7.9046972205666175E-3},{"$f":"+CCOMV!X13","v":0},{"$f":"+CSERAP!W13","v":1.3476551462263953E-3},{"$f":"+CSERAP!X13","v":0},{"$f":"+CX!W13","v":0},{"$f":"+CX!X13","v":0},{"$f":"+CCONAP!W13","v":1.7410881745819904E-3},{"$f":"+CCONAP!X13","v":0},{"$f":"+CENEGEN!W13","v":7.6718935781194708E-2},{"$f":"+CENEGEN!X13","v":0},{"$f":"+CPOTGEN!W13","v":1.652385302345324E-3},{"$f":"+CPOTGEN!X13","v":0},{"$f":"+CPT!W13","v":1.7811236450279409E-3},{"$f":"+CPT!X13","v":0.1875444437696773},{"$f":"+CPET!W13","v":2.5964311293255864E-3},{"$f":"+CPET!X13","v":0},{"$f":"+CPERDP!AM13","v":0},{"$f":"+CPERDP!AN13","v":0},{"$f":"+CPERDE!AM13","v":5.9729552564149052E-3},{"$f":"+CPERDE!AN13","v":0.21405516684396841}]
["ATH Fuera de Punta Bajo",{"$f":"+CD!W14","v":0},{"$f":"+CD!X14","v":5.4566706445212461},{"$f":"+CCOMF!W14","v":0},{"$f":"+CCOMF!X14","v":0},{"$f":"+CCOMV!W14","v":7.9046972205666175E-3},{"$f":"+CCOMV!X14","v":0},{"$f":"+CSERAP!W14","v":1.3476551462263953E-3},{"$f":"+CSERAP!X14","v":0},{"$f":"+CX!W14","v":0},{"$f":"+CX!X14","v":0},{"$f":"+CCONAP!W14","v":1.7410881745819904E-3},{"$f":"+CCONAP!X14","v":0},{"$f":"+CENEGEN!W14","v":3.4872243536906683E-2},{"$f":"+CENEGEN!X14","v":0},{"$f":"+CPOTGEN!W14","v":1.652385302345324E-3},{"$f":"+CPOTGEN!X14","v":0},{"$f":"+CPT!W14","v":1.7811236450279409E-3},{"$f":"+CPT!X14","v":0.1875444437696773},{"$f":"+CPET!W14","v":2.5964311293255864E-3},{"$f":"+CPET!X14","v":0},{"$f":"+CPERDP!AM14","v":0},{"$f":"+CPERDP!AN14","v":0},{"$f":"+CPERDE!AM14","v":5.9729552564149052E-3},{"$f":"+CPERDE!AN14","v":0.21405516684396841}]
["ATD",{"$f":"+CD!W15","v":0},{"$f":"+CD!X15","v":6.2650662955614296},{"$f":"+CCOMF!W15","v":0},{"$f":"+CCOMF!X15","v":13.633952499757507},{"$f":"+CCOMV!W15","v":7.9046972205666175E-3},{"$f":"+CCOMV!X15","v":0},{"$f":"+CSERAP!W15","v":1.3476551462263955E-3},{"$f":"+CSERAP!X15","v":0},{"$f":"+CX!W15","v":0},{"$f":"+CX!X15","v":112.79168799578558},{"$f":"+CCONAP!W15","v":1.7410881745819908E-3},{"$f":"+CCONAP!X15","v":0},{"$f":"+CENEGEN!W15","v":7.3360010779649584E-2},{"$f":"+CENEGEN!X15","v":0},{"$f":"+CPOTGEN!W15","v":2.4820065798146555E-2},{"$f":"+CPOTGEN!X15","v":0.41957131602422615},{"$f":"+CPT!W15","v":3.091325534118438E-2},{"$f":"+CPT!X15","v":2.9612513337234034},{"$f":"+CPET!W15","v":2.5964311293255869E-3},{"$f":"+CPET!X15","v":0},{"$f":"+CPERDP!AM15","v":0},{"$f":"+CPERDP!AN15","v":0},{"$f":"+CPERDE!AM15","v":6.7292516846947596E-3},{"$f":"+CPERDE!AN15","v":5.6053077235503367E-2}]
["MTH",{"$f":"+CD!W16","v":0},{"$f":"+CD!X16","v":0},{"$f":"+CCOMF!W16","v":0},{"$f":"+CCOMF!X16","v":13.633472955635119},{"$f":"+CCOMV!W16","v":0},{"$f":"+CCOMV!X16","v":0},{"$f":"+CSERAP!W16","v":0},{"$f":"+CSERAP!X16","v":0},{"$f":"+CX!W16","v":0},{"$f":"+CX!X16","v":112.78853879069902},{"$f":"+CCONAP!W16","v":0},{"$f":"+CCONAP!X16","v":0},{"$f":"+CENEGEN!W16","v":0},{"$f":"+CENEGEN!X16","v":0},{"$f":"+CPOTGEN!W16","v":0},{"$f":"+CPOTGEN!X16","v":0},{"$f":"+CPT!W16","v":0},{"$f":"+CPT!X16","v":0},{"$f":"+CPET!W16","v":0},{"$f":"+CPET!X16","v":0},{"$f":"+CPERDP!AM16","v":0},{"$f":"+CPERDP!AN16","v":0},{"$f":"+CPERDE!AM16","v":0},{"$f":"+CPERDE!AN16","v":0}]
["MTH Punta",{"$f":"+CD!W17","v":0},{"$f":"+CD!X17","v":14.623300514294398},{"$f":"+CCOMF!W17","v":0},{"$f":"+CCOMF!X17","v":0},{"$f":"+CCOMV!W17","v":7.9046982378033342E-3},{"$f":"+CCOMV!X17","v":0},{"$f":"+CSERAP!W17","v":1.3476551053795156E-3},{"$f":"+CSERAP!X17","v":0},{"$f":"+CX!W17","v":0},{"$f":"+CX!X17","v":0},{"$f":"+CCONAP!W17","v":1.7410881673715118E-3},{"$f":"+CCONAP!X17","v":0},{"$f":"+CENEGEN!W17","v":0.19070494236616653},{"$f":"+CENEGEN!X17","v":0},{"$f":"+CPOTGEN!W17","v":1.2134251180903242E-3},{"$f":"+CPOTGEN!X17","v":0.11942856143527354},{"$f":"+CPT!W17","v":5.8405360723414405E-3},{"$f":"+CPT!X17","v":2.9112283621992714},{"$f":"+CPET!W17","v":2.5964311185728227E-3},{"$f":"+CPET!X17","v":0},{"$f":"+CPERDP!AM17","v":0},{"$f":"+CPERDP!AN17","v":0},{"$f":"+CPERDE!AM17","v":8.8135331471595746E-3},{"$f":"+CPERDE!AN17","v":0.15158711669772029}]
["MTH Fuera de Punta Medio",{"$f":"+CD!W18","v":0},{"$f":"+CD!X18","v":2.4251870546904826},{"$f":"+CCOMF!W18","v":0},{"$f":"+CCOMF!X18","v":0},{"$f":"+CCOMV!W18","v":7.9046982378033342E-3},{"$f":"+CCOMV!X18","v":0},{"$f":"+CSERAP!W18","v":1.3476551053795156E-3},{"$f":"+CSERAP!X18","v":0},{"$f":"+CX!W18","v":0},{"$f":"+CX!X18","v":0},{"$f":"+CCONAP!W18","v":1.7410881673715118E-3},{"$f":"+CCONAP!X18","v":0},{"$f":"+CENEGEN!W18","v":9.9893065048944379E-2},{"$f":"+CENEGEN!X18","v":0},{"$f":"+CPOTGEN!W18","v":1.2134251180903242E-3},{"$f":"+CPOTGEN!X18","v":0},{"$f":"+CPT!W18","v":5.8405360723414405E-3},{"$f":"+CPT!X18","v":0.30210860362445269},{"$f":"+CPET!W18","v":2.5964311185728227E-3},{"$f":"+CPET!X18","v":0},{"$f":"+CPERDP!AM18","v":0},{"$f":"+CPERDP!AN18","v":0},{"$f":"+CPERDE!AM18","v":6.0265510438685744E-3},{"$f":"+CPERDE!AN18","v":0.15158711669772029}]
["MTH Fuera de Punta Bajo",{"$f":"+CD!W19","v":0},{"$f":"+CD!X19","v":2.4251870546904826},{"$f":"+CCOMF!W19","v":0},{"$f":"+CCOMF!X19","v":0},{"$f":"+CCOMV!W19","v":7.9046982378033342E-3},{"$f":"+CCOMV!X19","v":0},{"$f":"+CSERAP!W19","v":1.3476551053795156E-3},{"$f":"+CSERAP!X19","v":0},{"$f":"+CX!W19","v":0},{"$f":"+CX!X19","v":0},{"$f":"+CCONAP!W19","v":1.7410881673715118E-3},{"$f":"+CCONAP!X19","v":0},{"$f":"+CENEGEN!W19","v":4.5405938658611075E-2},{"$f":"+CENEGEN!X19","v":0},{"$f":"+CPOTGEN!W19","v":1.2134251180903242E-3},{"$f":"+CPOTGEN!X19","v":0},{"$f":"+CPT!W19","v":5.8405360723414405E-3},{"$f":"+CPT!X19","v":0.30210860362445269},{"$f":"+CPET!W19","v":2.5964311185728227E-3},{"$f":"+CPET!X19","v":0},{"$f":"+CPERDP!AM19","v":0},{"$f":"+CPERDP!AN19","v":0},{"$f":"+CPERDE!AM19","v":6.0265510438685744E-3},{"$f":"+CPERDE!AN19","v":0.15158711669772029}]
["MTD",{"$f":"+CD!W20","v":0},{"$f":"+CD!X20","v":0},{"$f":"+CCOMF!W20","v":0},{"$f":"+CCOMF!X20","v":13.572856771823915},{"$f":"+CCOMV!W20","v":0},{"$f":"+CCOMV!X20","v":0},{"$f":"+CSERAP!W20","v":0},{"$f":"+CSERAP!X20","v":0},{"$f":"+CX!W20","v":0},{"$f":"+CX!X20","v":112.78935831342424},{"$f":"+CCONAP!W20","v":0},{"$f":"+CCONAP!X20","v":0},{"$f":"+CENEGEN!W20","v":0},{"$f":"+CENEGEN!X20","v":0},{"$f":"+CPOTGEN!W20","v":0},{"$f":"+CPOTGEN!X20","v":0},{"$f":"+CPT!W20","v":0},{"$f":"+CPT!X20","v":0},{"$f":"+CPET!W20","v":0},{"$f":"+CPET!X20","v":0},{"$f":"+CPERDP!AM20","v":0},{"$f":"+CPERDP!AN20","v":0},{"$f":"+CPERDE!AM20","v":0},{"$f":"+CPERDE!AN20","v":0}]
["MTD_1 (0-10,000)",{"$f":"+CD!W21","v":0},{"$f":"+CD!X21","v":16.283445179583111},{"$f":"+CCOMF!W21","v":0},{"$f":"+CCOMF!X21","v":13.572856771823915},{"$f":"+CCOMV!W21","v":7.9168794674634117E-3},{"$f":"+CCOMV!X21","v":0},{"$f":"+CSERAP!W21","v":1.357145577067711E-3},{"$f":"+CSERAP!X21","v":0},{"$f":"+CX!W21","v":0},{"$f":"+CX!X21","v":0},{"$f":"+CCONAP!W21","v":1.7410881573409504E-3},{"$f":"+CCONAP!X21","v":0},{"$f":"+CENEGEN!W21","v":7.6575791315811922E-2},{"$f":"+CENEGEN!X21","v":0},{"$f":"+CPOTGEN!W21","v":3.0078624452777425E-2},{"$f":"+CPOTGEN!X21","v":2.3318203242045983},{"$f":"+CPT!W21","v":4.2182814317885545E-3},{"$f":"+CPT!X21","v":1.8531062887326692},{"$f":"+CPET!W21","v":2.596431103614555E-3},{"$f":"+CPET!X21","v":0},{"$f":"+CPERDP!AM21","v":0},{"$f":"+CPERDP!AN21","v":0},{"$f":"+CPERDE!AM21","v":6.7292516180586731E-3},{"$f":"+CPERDE!AN21","v":0.25705952805940235}]
["MTD_2 (10,001-30,000)",{"$f":"+CD!W32","v":0},{"$f":"+CD!X32","v":0},{"$f":"+CCOMF!W32","v":0},{"$f":"+CCOMF!X32","v":0},{"$f":"+CCOMV!W32","v":0},{"$f":"+CCOMV!X32","v":0},{"$f":"+CSERAP!W32","v":0},{"$f":"+CSERAP!X32","v":0},{"$f":"+CX!W32","v":0},{"$f":"+CX!X32","v":0},{"$f":"+CCONAP!W32","v":0},{"$f":"+CCONAP!X32","v":0},{"$f":"+CENEGEN!W32","v":0},{"$f":"+CENEGEN!X32","v":0},{"$f":"+CPOTGEN!W32","v":0},{"$f":"+CPOTGEN!X32","v":0},{"$f":"+CPT!W32","v":0},{"$f":"+CPT!X32","v":0},{"$f":"+CPET!W32","v":0},{"$f":"+CPET!X32","v":0},{"$f":"+CPERDP!AM32","v":0},{"$f":"+CPERDP!AN32","v":0},{"$f":"+CPERDE!AM32","v":0},{"$f":"+CPERDE!AN32","v":0}]
["MTD_3 (30,001-50,000)",{"$f":"+CD!W43","v":0},{"$f":"+CD!X43","v":0},{"$f":"+CCOMF!W43","v":0},{"$f":"+CCOMF!X43","v":0},{"$f":"+CCOMV!W43","v":0},{"$f":"+CCOMV!X43","v":0},{"$f":"+CSERAP!W43","v":0},{"$f":"+CSERAP!X43","v":0},{"$f":"+CX!W43","v":0},{"$f":"+CX!X43","v":0},{"$f":"+CCONAP!W43","v":0},{"$f":"+CCONAP!X43","v":0},{"$f":"+CENEGEN!W43","v":0},{"$f":"+CENEGEN!X43","v":0},{"$f":"+CPOTGEN!W43","v":0},{"$f":"+CPOTGEN!X43","v":0},{"$f":"+CPT!W43","v":0},{"$f":"+CPT!X43","v":0},{"$f":"+CPET!W43","v":0},{"$f":"+CPET!X43","v":0},{"$f":"+CPERDP!AM43","v":0},{"$f":"+CPERDP!AN43","v":0},{"$f":"+CPERDE!AM43","v":0},{"$f":"+CPERDE!AN43","v":0}]
["MTD_4 (50,001-más)",{"$f":"+CD!W54","v":0},{"$f":"+CD!X54","v":0},{"$f":"+CCOMF!W54","v":0},{"$f":"+CCOMF!X54","v":0},{"$f":"+CCOMV!W54","v":0},{"$f":"+CCOMV!X54","v":0},{"$f":"+CSERAP!W54","v":0},{"$f":"+CSERAP!X54","v":0},{"$f":"+CX!W54","v":0},{"$f":"+CX!X54","v":0},{"$f":"+CCONAP!W54","v":0},{"$f":"+CCONAP!X54","v":0},{"$f":"+CENEGEN!W54","v":0},{"$f":"+CENEGEN!X54","v":0},{"$f":"+CPOTGEN!W54","v":0},{"$f":"+CPOTGEN!X54","v":0},{"$f":"+CPT!W54","v":0},{"$f":"+CPT!X54","v":0},{"$f":"+CPET!W54","v":0},{"$f":"+CPET!X54","v":0},{"$f":"+CPERDP!AM54","v":0},{"$f":"+CPERDP!AN54","v":0},{"$f":"+CPERDE!AM54","v":0},{"$f":"+CPERDE!AN54","v":0}]
["MTD_5 (xxx)",{"$f":"+CD!W65","v":0},{"$f":"+CD!X65","v":0},{"$f":"+CCOMF!W65","v":0},{"$f":"+CCOMF!X65","v":0},{"$f":"+CCOMV!W65","v":0},{"$f":"+CCOMV!X65","v":0},{"$f":"+CSERAP!W65","v":0},{"$f":"+CSERAP!X65","v":0},{"$f":"+CX!W65","v":0},{"$f":"+CX!X65","v":0},{"$f":"+CCONAP!W65","v":0},{"$f":"+CCONAP!X65","v":0},{"$f":"+CENEGEN!W65","v":0},{"$f":"+CENEGEN!X65","v":0},{"$f":"+CPOTGEN!W65","v":0},{"$f":"+CPOTGEN!X65","v":0},{"$f":"+CPT!W65","v":0},{"$f":"+CPT!X65","v":0},{"$f":"+CPET!W65","v":0},{"$f":"+CPET!X65","v":0},{"$f":"+CPERDP!AM65","v":0},{"$f":"+CPERDP!AN65","v":0},{"$f":"+CPERDE!AM65","v":0},{"$f":"+CPERDE!AN65","v":0}]
["BTH",{"$f":"+CD!W76","v":0},{"$f":"+CD!X76","v":0},{"$f":"+CCOMF!W76","v":0},{"$f":"+CCOMF!X76","v":5.3878070709770967},{"$f":"+CCOMV!W76","v":0},{"$f":"+CCOMV!X76","v":0},{"$f":"+CSERAP!W76","v":0},{"$f":"+CSERAP!X76","v":0},{"$f":"+CX!W76","v":0},{"$f":"+CX!X76","v":112.78755580553069},{"$f":"+CCONAP!W76","v":0},{"$f":"+CCONAP!X76","v":0},{"$f":"+CENEGEN!W76","v":0},{"$f":"+CENEGEN!X76","v":0},{"$f":"+CPOTGEN!W76","v":0},{"$f":"+CPOTGEN!X76","v":0},{"$f":"+CPT!W76","v":0},{"$f":"+CPT!X76","v":0},{"$f":"+CPET!W76","v":0},{"$f":"+CPET!X76","v":0},{"$f":"+CPERDP!AM76","v":0},{"$f":"+CPERDP!AN76","v":0},{"$f":"+CPERDE!AM76","v":0},{"$f":"+CPERDE!AN76","v":0}]
["BTH Punta",{"$f":"+CD!W77","v":0},{"$f":"+CD!X77","v":15.995739389538153},{"$f":"+CCOMF!W77","v":0},{"$f":"+CCOMF!X77","v":0},{"$f":"+CCOMV!W77","v":7.9050526418421637E-3},{"$f":"+CCOMV!X77","v":0},{"$f":"+CSERAP!W77","v":1.34764087437606E-3},{"$f":"+CSERAP!X77","v":0},{"$f":"+CX!W77","v":0},{"$f":"+CX!X77","v":0},{"$f":"+CCONAP!W77","v":1.7410856572745615E-3},{"$f":"+CCONAP!X77","v":0},{"$f":"+CENEGEN!W77","v":0.18417060382341827},{"$f":"+CENEGEN!X77","v":0},{"$f":"+CPOTGEN!W77","v":1.8095590744394391E-3},{"$f":"+CPOTGEN!X77","v":0.1253561660452196},{"$f":"+CPT!W77","v":6.8535884807013996E-3},{"$f":"+CPT!X77","v":2.4198810806948265},{"$f":"+CPET!W77","v":2.5964273753426091E-3},{"$f":"+CPET!X77","v":0},{"$f":"+CPERDP!AM77","v":0},{"$f":"+CPERDP!AN77","v":0},{"$f":"+CPERDE!AM77","v":8.736104455545823E-3},{"$f":"+CPERDE!AN77","v":0.10659080907041153}]
["BTH Fuera de Punta Medio",{"$f":"+CD!W78","v":0},{"$f":"+CD!X78","v":2.2087979481943476},{"$f":"+CCOMF!W78","v":0},{"$f":"+CCOMF!X78","v":0},{"$f":"+CCOMV!W78","v":7.9050526418421637E-3},{"$f":"+CCOMV!X78","v":0},{"$f":"+CSERAP!W78","v":1.34764087437606E-3},{"$f":"+CSERAP!X78","v":0},{"$f":"+CX!W78","v":0},{"$f":"+CX!X78","v":0},{"$f":"+CCONAP!W78","v":1.7410856572745615E-3},{"$f":"+CCONAP!X78","v":0},{"$f":"+CENEGEN!W78","v":9.2085301911709133E-2},{"$f":"+CENEGEN!X78","v":0},{"$f":"+CPOTGEN!W78","v":1.8095590744394391E-3},{"$f":"+CPOTGEN!X78","v":0},{"$f":"+CPT!W78","v":6.8535884807013996E-3},{"$f":"+CPT!X78","v":0.23652972969197553},{"$f":"+CPET!W78","v":2.5964273753426091E-3},{"$f":"+CPET!X78","v":0},{"$f":"+CPERDP!AM78","v":0},{"$f":"+CPERDP!AN78","v":0},{"$f":"+CPERDE!AM78","v":6.0086771613127024E-3},{"$f":"+CPERDE!AN78","v":0.10659080907041153}]
["BTH Fuera de Punta Bajo",{"$f":"+CD!W79","v":0},{"$f":"+CD!X79","v":2.2087979481943476},{"$f":"+CCOMF!W79","v":0},{"$f":"+CCOMF!X79","v":0},{"$f":"+CCOMV!W79","v":7.9050526418421637E-3},{"$f":"+CCOMV!X79","v":0},{"$f":"+CSERAP!W79","v":1.34764087437606E-3},{"$f":"+CSERAP!X79","v":0},{"$f":"+CX!W79","v":0},{"$f":"+CX!X79","v":0},{"$f":"+CCONAP!W79","v":1.7410856572745615E-3},{"$f":"+CCONAP!X79","v":0},{"$f":"+CENEGEN!W79","v":4.1856955414413241E-2},{"$f":"+CENEGEN!X79","v":0},{"$f":"+CPOTGEN!W79","v":1.8095590744394391E-3},{"$f":"+CPOTGEN!X79","v":0},{"$f":"+CPT!W79","v":6.8535884807013996E-3},{"$f":"+CPT!X79","v":0.23652972969197553},{"$f":"+CPET!W79","v":2.5964273753426091E-3},{"$f":"+CPET!X79","v":0},{"$f":"+CPERDP!AM79","v":0},{"$f":"+CPERDP!AN79","v":0},{"$f":"+CPERDE!AM79","v":6.0086771613127024E-3},{"$f":"+CPERDE!AN79","v":0.10659080907041153}]
["BTD",{"$f":"+CD!W80","v":0},{"$f":"+CD!X80","v":0},{"$f":"+CCOMF!W80","v":0},{"$f":"+CCOMF!X80","v":5.3783436471426009},{"$f":"+CCOMV!W80","v":0},{"$f":"+CCOMV!X80","v":0},{"$f":"+CSERAP!W80","v":0},{"$f":"+CSERAP!X80","v":0},{"$f":"+CX!W80","v":0},{"$f":"+CX!X80","v":112.78557922437209},{"$f":"+CCONAP!W80","v":0},{"$f":"+CCONAP!X80","v":0},{"$f":"+CENEGEN!W80","v":0},{"$f":"+CENEGEN!X80","v":0},{"$f":"+CPOTGEN!W80","v":0},{"$f":"+CPOTGEN!X80","v":0},{"$f":"+CPT!W80","v":0},{"$f":"+CPT!X80","v":0},{"$f":"+CPET!W80","v":0},{"$f":"+CPET!X80","v":0},{"$f":"+CPERDP!AM80","v":0},{"$f":"+CPERDP!AN80","v":0},{"$f":"+CPERDE!AM80","v":0},{"$f":"+CPERDE!AN80","v":0}]
["BTD_1 (0-10,000)",{"$f":"+CD!W81","v":0},{"$f":"+CD!X81","v":15.460644095121582},{"$f":"+CCOMF!W81","v":0},{"$f":"+CCOMF!X81","v":5.3783436471426009},{"$f":"+CCOMV!W81","v":7.9168845230294556E-3},{"$f":"+CCOMV!X81","v":0},{"$f":"+CSERAP!W81","v":1.3571453729476534E-3},{"$f":"+CSERAP!X81","v":0},{"$f":"+CX!W81","v":0},{"$f":"+CX!X81","v":0},{"$f":"+CCONAP!W81","v":1.7410881215614337E-3},{"$f":"+CCONAP!X81","v":0},{"$f":"+CENEGEN!W81","v":7.1897060303513033E-2},{"$f":"+CENEGEN!X81","v":0},{"$f":"+CPOTGEN!W81","v":2.6318869291825694E-2},{"$f":"+CPOTGEN!X81","v":1.421491833082789},{"$f":"+CPT!W81","v":4.3861319731893179E-3},{"$f":"+CPT!X81","v":1.2725911831832586},{"$f":"+CPET!W81","v":2.5964310502576645E-3},{"$f":"+CPET!X81","v":0},{"$f":"+CPERDP!AM81","v":0},{"$f":"+CPERDP!AN81","v":0},{"$f":"+CPERDE!AM81","v":6.7292514797719525E-3},{"$f":"+CPERDE!AN81","v":0.16977593598318089}]
["BTD_2 (10,001-30,000)",{"$f":"+CD!W92","v":0},{"$f":"+CD!X92","v":15.460644095121582},{"$f":"+CCOMF!W92","v":0},{"$f":"+CCOMF!X92","v":5.3783436471426009},{"$f":"+CCOMV!W92","v":7.9168845230294556E-3},{"$f":"+CCOMV!X92","v":0},{"$f":"+CSERAP!W92","v":1.3571453729476534E-3},{"$f":"+CSERAP!X92","v":0},{"$f":"+CX!W92","v":0},{"$f":"+CX!X92","v":0},{"$f":"+CCONAP!W92","v":1.7410881215614337E-3},{"$f":"+CCONAP!X92","v":0},{"$f":"+CENEGEN!W92","v":7.5743490655204734E-2},{"$f":"+CENEGEN!X92","v":0},{"$f":"+CPOTGEN!W92","v":2.7745073957457414E-2},{"$f":"+CPOTGEN!X92","v":1.421491833082789},{"$f":"+CPT!W92","v":4.3861319731893179E-3},{"$f":"+CPT!X92","v":1.2725911831832586},{"$f":"+CPET!W92","v":2.5964310502576645E-3},{"$f":"+CPET!X92","v":0},{"$f":"+CPERDP!AM92","v":0},{"$f":"+CPERDP!AN92","v":0},{"$f":"+CPERDE!AM92","v":6.7292514797719525E-3},{"$f":"+CPERDE!AN92","v":0.16977593598318089}]
["BTD_3 (30,001-50,000)",{"$f":"+CD!W103","v":0},{"$f":"+CD!X103","v":15.460644095121582},{"$f":"+CCOMF!W103","v":0},{"$f":"+CCOMF!X103","v":5.3783436471426009},{"$f":"+CCOMV!W103","v":7.9168845230294556E-3},{"$f":"+CCOMV!X103","v":0},{"$f":"+CSERAP!W103","v":1.3571453729476534E-3},{"$f":"+CSERAP!X103","v":0},{"$f":"+CX!W103","v":0},{"$f":"+CX!X103","v":0},{"$f":"+CCONAP!W103","v":1.7410881215614337E-3},{"$f":"+CCONAP!X103","v":0},{"$f":"+CENEGEN!W103","v":8.3221505699304449E-2},{"$f":"+CENEGEN!X103","v":0},{"$f":"+CPOTGEN!W103","v":3.0465649243998597E-2},{"$f":"+CPOTGEN!X103","v":1.421491833082789},{"$f":"+CPT!W103","v":4.3861319731893179E-3},{"$f":"+CPT!X103","v":1.2725911831832586},{"$f":"+CPET!W103","v":2.5964310502576645E-3},{"$f":"+CPET!X103","v":0},{"$f":"+CPERDP!AM103","v":0},{"$f":"+CPERDP!AN103","v":0},{"$f":"+CPERDE!AM103","v":6.7292514797719525E-3},{"$f":"+CPERDE!AN103","v":0.16977593598318089}]
["BTD_4 (50,001-más)",{"$f":"+CD!W114","v":0},{"$f":"+CD!X114","v":15.460644095121582},{"$f":"+CCOMF!W114","v":0},{"$f":"+CCOMF!X114","v":5.3783436471426009},{"$f":"+CCOMV!W114","v":7.9168845230294556E-3},{"$f":"+CCOMV!X114","v":0},{"$f":"+CSERAP!W114","v":1.3571453729476534E-3},{"$f":"+CSERAP!X114","v":0},{"$f":"+CX!W114","v":0},{"$f":"+CX!X114","v":0},{"$f":"+CCONAP!W114","v":1.7410881215614337E-3},{"$f":"+CCONAP!X114","v":0},{"$f":"+CENEGEN!W114","v":9.0540119125225971E-2},{"$f":"+CENEGEN!X114","v":0},{"$f":"+CPOTGEN!W114","v":3.3162254704226637E-2},{"$f":"+CPOTGEN!X114","v":1.421491833082789},{"$f":"+CPT!W114","v":4.3861319731893179E-3},{"$f":"+CPT!X114","v":1.2725911831832586},{"$f":"+CPET!W114","v":2.5964310502576645E-3},{"$f":"+CPET!X114","v":0},{"$f":"+CPERDP!AM114","v":0},{"$f":"+CPERDP!AN114","v":0},{"$f":"+CPERDE!AM114","v":6.7292514797719525E-3},{"$f":"+CPERDE!AN114","v":0.16977593598318089}]
["BTD_5 (xxx)",{"$f":"+CD!W125","v":0},{"$f":"+CD!X125","v":0},{"$f":"+CCOMF!W125","v":0},{"$f":"+CCOMF!X125","v":0},{"$f":"+CCOMV!W125","v":0},{"$f":"+CCOMV!X125","v":0},{"$f":"+CSERAP!W125","v":0},{"$f":"+CSERAP!X125","v":0},{"$f":"+CX!W125","v":0},{"$f":"+CX!X125","v":0},{"$f":"+CCONAP!W125","v":0},{"$f":"+CCONAP!X125","v":0},{"$f":"+CENEGEN!W125","v":0},{"$f":"+CENEGEN!X125","v":0},{"$f":"+CPOTGEN!W125","v":0},{"$f":"+CPOTGEN!X125","v":0},{"$f":"+CPT!W125","v":0},{"$f":"+CPT!X125","v":0},{"$f":"+CPET!W125","v":0},{"$f":"+CPET!X125","v":0},{"$f":"+CPERDP!AM125","v":0},{"$f":"+CPERDP!AN125","v":0},{"$f":"+CPERDE!AM125","v":0},{"$f":"+CPERDE!AN125","v":0}]
["BTS",{"$f":"+CD!W136","v":0},{"$f":"+CD!X136","v":0},{"$f":"+CCOMF!W136","v":0},{"$f":"+CCOMF!X136","v":2.9984372244653783},{"$f":"+CCOMV!W136","v":0},{"$f":"+CCOMV!X136","v":0},{"$f":"+CSERAP!W136","v":0},{"$f":"+CSERAP!X136","v":0},{"$f":"+CX!W136","v":0},{"$f":"+CX!X136","v":11.3081309384708},{"$f":"+CCONAP!W136","v":0},{"$f":"+CCONAP!X136","v":0},{"$f":"+CENEGEN!W136","v":0},{"$f":"+CENEGEN!X136","v":0},{"$f":"+CPOTGEN!W136","v":0},{"$f":"+CPOTGEN!X136","v":0},{"$f":"+CPT!W136","v":0},{"$f":"+CPT!X136","v":0},{"$f":"+CPET!W136","v":0},{"$f":"+CPET!X136","v":0},{"$f":"+CPERDP!AM136","v":0},{"$f":"+CPERDP!AN136","v":0},{"$f":"+CPERDE!AM136","v":0},{"$f":"+CPERDE!AN136","v":0}]
["BTS_1 (0-300)",{"$f":"+CD!W137","v":4.7328372727935587E-2},{"$f":"+CD!X137","v":0},{"$f":"+CCOMF!W137","v":0},{"$f":"+CCOMF!X137","v":2.9984372244653783},{"$f":"+CCOMV!W137","v":8.483167853717416E-3},{"$f":"+CCOMV!X137","v":0},{"$f":"+CSERAP!W137","v":1.4396585466886515E-3},{"$f":"+CSERAP!X137","v":0},{"$f":"+CX!W137","v":0},{"$f":"+CX!X137","v":0},{"$f":"+CCONAP!W137","v":1.8533544397470166E-3},{"$f":"+CCONAP!X137","v":0},{"$f":"+CENEGEN!W137","v":3.1168326474146968E-2},{"$f":"+CENEGEN!X137","v":0},{"$f":"+CPOTGEN!W137","v":3.3461117457831202E-2},{"$f":"+CPOTGEN!X137","v":0},{"$f":"+CPT!W137","v":1.2976048654146116E-2},{"$f":"+CPT!X137","v":0},{"$f":"+CPET!W137","v":2.7728622536164552E-3},{"$f":"+CPET!X137","v":0},{"$f":"+CPERDP!AM137","v":0},{"$f":"+CPERDP!AN137","v":0},{"$f":"+CPERDE!AM137","v":7.7605167351045739E-3},{"$f":"+CPERDE!AN137","v":0}]
["BTS_2 (301-750)",{"$f":"+CD!W148","v":4.7328372727935587E-2},{"$f":"+CD!X148","v":0},{"$f":"+CCOMF!W148","v":0},{"$f":"+CCOMF!X148","v":2.9984372244653783},{"$f":"+CCOMV!W148","v":8.483167853717416E-3},{"$f":"+CCOMV!X148","v":0},{"$f":"+CSERAP!W148","v":1.4396585466886515E-3},{"$f":"+CSERAP!X148","v":0},{"$f":"+CX!W148","v":0},{"$f":"+CX!X148","v":0},{"$f":"+CCONAP!W148","v":1.8533544397470166E-3},{"$f":"+CCONAP!X148","v":0},{"$f":"+CENEGEN!W148","v":6.8570318243123332E-2},{"$f":"+CENEGEN!X148","v":0},{"$f":"+CPOTGEN!W148","v":5.3633154190464272E-2},{"$f":"+CPOTGEN!X148","v":0},{"$f":"+CPT!W148","v":1.2976048654146116E-2},{"$f":"+CPT!X148","v":0},{"$f":"+CPET!W148","v":2.7728622536164552E-3},{"$f":"+CPET!X148","v":0},{"$f":"+CPERDP!AM148","v":0},{"$f":"+CPERDP!AN148","v":0},{"$f":"+CPERDE!AM148","v":7.7605167351045739E-3},{"$f":"+CPERDE!AN148","v":0}]
["BTS_3 (751-más)",{"$f":"+CD!W159","v":4.7328372727935587E-2},{"$f":"+CD!X159","v":0},{"$f":"+CCOMF!W159","v":0},{"$f":"+CCOMF!X159","v":2.9984372244653783},{"$f":"+CCOMV!W159","v":8.483167853717416E-3},{"$f":"+CCOMV!X159","v":0},{"$f":"+CSERAP!W159","v":1.4396585466886515E-3},{"$f":"+CSERAP!X159","v":0},{"$f":"+CX!W159","v":0},{"$f":"+CX!X159","v":0},{"$f":"+CCONAP!W159","v":1.8533544397470166E-3},{"$f":"+CCONAP!X159","v":0},{"$f":"+CENEGEN!W159","v":0.13714063648624666},{"$f":"+CENEGEN!X159","v":0},{"$f":"+CPOTGEN!W159","v":6.8493704992058674E-2},{"$f":"+CPOTGEN!X159","v":0},{"$f":"+CPT!W159","v":1.2976048654146116E-2},{"$f":"+CPT!X159","v":0},{"$f":"+CPET!W159","v":2.7728622536164552E-3},{"$f":"+CPET!X159","v":0},{"$f":"+CPERDP!AM159","v":0},{"$f":"+CPERDP!AN159","v":0},{"$f":"+CPERDE!AM159","v":7.7605167351045739E-3},{"$f":"+CPERDE!AN159","v":0}]
["BTS_4 (xxx)",{"$f":"+CD!W170","v":0},{"$f":"+CD!X170","v":0},{"$f":"+CCOMF!W170","v":0},{"$f":"+CCOMF!X170","v":0},{"$f":"+CCOMV!W170","v":0},{"$f":"+CCOMV!X170","v":0},{"$f":"+CSERAP!W170","v":0},{"$f":"+CSERAP!X170","v":0},{"$f":"+CX!W170","v":0},{"$f":"+CX!X170","v":0},{"$f":"+CCONAP!W170","v":0},{"$f":"+CCONAP!X170","v":0},{"$f":"+CENEGEN!W170","v":0},{"$f":"+CENEGEN!X170","v":0},{"$f":"+CPOTGEN!W170","v":0},{"$f":"+CPOTGEN!X170","v":0},{"$f":"+CPT!W170","v":0},{"$f":"+CPT!X170","v":0},{"$f":"+CPET!W170","v":0},{"$f":"+CPET!X170","v":0},{"$f":"+CPERDP!AM170","v":0},{"$f":"+CPERDP!AN170","v":0},{"$f":"+CPERDE!AM170","v":0},{"$f":"+CPERDE!AN170","v":0}]
["BTS_5 (xxx)",{"$f":"+CD!W181","v":0},{"$f":"+CD!X181","v":0},{"$f":"+CCOMF!W181","v":0},{"$f":"+CCOMF!X181","v":0},{"$f":"+CCOMV!W181","v":0},{"$f":"+CCOMV!X181","v":0},{"$f":"+CSERAP!W181","v":0},{"$f":"+CSERAP!X181","v":0},{"$f":"+CX!W181","v":0},{"$f":"+CX!X181","v":0},{"$f":"+CCONAP!W181","v":0},{"$f":"+CCONAP!X181","v":0},{"$f":"+CENEGEN!W181","v":0},{"$f":"+CENEGEN!X181","v":0},{"$f":"+CPOTGEN!W181","v":0},{"$f":"+CPOTGEN!X181","v":0},{"$f":"+CPT!W181","v":0},{"$f":"+CPT!X181","v":0},{"$f":"+CPET!W181","v":0},{"$f":"+CPET!X181","v":0},{"$f":"+CPERDP!AM181","v":0},{"$f":"+CPERDP!AN181","v":0},{"$f":"+CPERDE!AM181","v":0},{"$f":"+CPERDE!AN181","v":0}]
["BTSH",{"$f":"+CD!W196","v":0},{"$f":"+CD!X196","v":0},{"$f":"+CCOMF!W196","v":0},{"$f":"+CCOMF!X196","v":3.0030993475421162},{"$f":"+CCOMV!W196","v":0},{"$f":"+CCOMV!X196","v":0},{"$f":"+CSERAP!W196","v":0},{"$f":"+CSERAP!X196","v":0},{"$f":"+CX!W196","v":0},{"$f":"+CX!X196","v":11.307320592075287},{"$f":"+CCONAP!W196","v":0},{"$f":"+CCONAP!X196","v":0},{"$f":"+CENEGEN!W196","v":0},{"$f":"+CENEGEN!X196","v":0},{"$f":"+CPOTGEN!W196","v":0},{"$f":"+CPOTGEN!X196","v":0},{"$f":"+CPT!W196","v":0},{"$f":"+CPT!X196","v":0},{"$f":"+CPET!W196","v":0},{"$f":"+CPET!X196","v":0},{"$f":"+CPERDP!AM196","v":0},{"$f":"+CPERDP!AN196","v":0},{"$f":"+CPERDE!AM196","v":0},{"$f":"+CPERDE!AN196","v":0}]
[{"$f":"+A490","v":"BTSH_1 Punta"},{"$f":"+CD!W198","v":4.5386682075195674E-2},{"$f":"+CD!X198","v":0},{"$f":"+CCOMF!W198","v":0},{"$f":"+CCOMF!X198","v":3.0030993475421162},{"$f":"+CCOMV!W198","v":8.1074225287809457E-3},{"$f":"+CCOMV!X198","v":0},{"$f":"+CSERAP!W198","v":1.3944569319680477E-3},{"$f":"+CSERAP!X198","v":0},{"$f":"+CX!W198","v":0},{"$f":"+CX!X198","v":0},{"$f":"+CCONAP!W198","v":1.7846528264014033E-3},{"$f":"+CCONAP!X198","v":0},{"$f":"+CENEGEN!W198","v":0.23417644562021456},{"$f":"+CENEGEN!X198","v":0},{"$f":"+CPOTGEN!W198","v":4.4579733663952119E-2},{"$f":"+CPOTGEN!X198","v":0},{"$f":"+CPT!W198","v":1.2434547783297471E-2},{"$f":"+CPT!X198","v":0},{"$f":"+CPET!W198","v":2.6470879281268169E-3},{"$f":"+CPET!X198","v":0},{"$f":"+CPERDP!AM198","v":0},{"$f":"+CPERDP!AN198","v":0},{"$f":"+CPERDE!AM198","v":7.6528750251253679E-3},{"$f":"+CPERDE!AN198","v":0}]
["BTSH_1 Fuera de Punta Medio",{"$f":"+CD!W199","v":4.5386682075195674E-2},{"$f":"+CD!X199","v":0},{"$f":"+CCOMF!W199","v":0},{"$f":"+CCOMF!X199","v":3.0030993475421162},{"$f":"+CCOMV!W199","v":8.1074225287809457E-3},{"$f":"+CCOMV!X199","v":0},{"$f":"+CSERAP!W199","v":1.3944569319680477E-3},{"$f":"+CSERAP!X199","v":0},{"$f":"+CX!W199","v":0},{"$f":"+CX!X199","v":0},{"$f":"+CCONAP!W199","v":1.7846528264014033E-3},{"$f":"+CCONAP!X199","v":0},{"$f":"+CENEGEN!W199","v":3.9440243472878243E-2},{"$f":"+CENEGEN!X199","v":0},{"$f":"+CPOTGEN!W199","v":4.4579733663952119E-2},{"$f":"+CPOTGEN!X199","v":0},{"$f":"+CPT!W199","v":1.2434547783297471E-2},{"$f":"+CPT!X199","v":0},{"$f":"+CPET!W199","v":2.6470879281268169E-3},{"$f":"+CPET!X199","v":0},{"$f":"+CPERDP!AM199","v":0},{"$f":"+CPERDP!AN199","v":0},{"$f":"+CPERDE!AM199","v":7.6528750251253679E-3},{"$f":"+CPERDE!AN199","v":0}]
["BTSH_1 Fuera de Punta Bajo",{"$f":"+CD!W200","v":4.5386682075195674E-2},{"$f":"+CD!X200","v":0},{"$f":"+CCOMF!W200","v":0},{"$f":"+CCOMF!X200","v":3.0030993475421162},{"$f":"+CCOMV!W200","v":8.1074225287809457E-3},{"$f":"+CCOMV!X200","v":0},{"$f":"+CSERAP!W200","v":1.3944569319680477E-3},{"$f":"+CSERAP!X200","v":0},{"$f":"+CX!W200","v":0},{"$f":"+CX!X200","v":0},{"$f":"+CCONAP!W200","v":1.7846528264014033E-3},{"$f":"+CCONAP!X200","v":0},{"$f":"+CENEGEN!W200","v":1.2325076085274451E-3},{"$f":"+CENEGEN!X200","v":0},{"$f":"+CPOTGEN!W200","v":4.4579733663952119E-2},{"$f":"+CPOTGEN!X200","v":0},{"$f":"+CPT!W200","v":1.2434547783297471E-2},{"$f":"+CPT!X200","v":0},{"$f":"+CPET!W200","v":2.6470879281268169E-3},{"$f":"+CPET!X200","v":0},{"$f":"+CPERDP!AM200","v":0},{"$f":"+CPERDP!AN200","v":0},{"$f":"+CPERDE!AM200","v":7.6528750251253679E-3},{"$f":"+CPERDE!AN200","v":0}]
["BTSH_2 Punta",{"$f":"+CD!W202","v":0},{"$f":"+CD!X202","v":0},{"$f":"+CCOMF!W202","v":0},{"$f":"+CCOMF!X202","v":0},{"$f":"+CCOMV!W202","v":0},{"$f":"+CCOMV!X202","v":0},{"$f":"+CSERAP!W202","v":0},{"$f":"+CSERAP!X202","v":0},{"$f":"+CX!W202","v":0},{"$f":"+CX!X202","v":0},{"$f":"+CCONAP!W202","v":0},{"$f":"+CCONAP!X202","v":0},{"$f":"+CENEGEN!W202","v":0},{"$f":"+CENEGEN!X202","v":0},{"$f":"+CPOTGEN!W202","v":0},{"$f":"+CPOTGEN!X202","v":0},{"$f":"+CPT!W202","v":0},{"$f":"+CPT!X202","v":0},{"$f":"+CPET!W202","v":0},{"$f":"+CPET!X202","v":0},{"$f":"+CPERDP!AM202","v":0},{"$f":"+CPERDP!AN202","v":0},{"$f":"+CPERDE!AM202","v":0},{"$f":"+CPERDE!AN202","v":0}]
["BTSH_2 Fuera de Punta Medio",{"$f":"+CD!W203","v":0},{"$f":"+CD!X203","v":0},{"$f":"+CCOMF!W203","v":0},{"$f":"+CCOMF!X203","v":0},{"$f":"+CCOMV!W203","v":0},{"$f":"+CCOMV!X203","v":0},{"$f":"+CSERAP!W203","v":0},{"$f":"+CSERAP!X203","v":0},{"$f":"+CX!W203","v":0},{"$f":"+CX!X203","v":0},{"$f":"+CCONAP!W203","v":0},{"$f":"+CCONAP!X203","v":0},{"$f":"+CENEGEN!W203","v":0},{"$f":"+CENEGEN!X203","v":0},{"$f":"+CPOTGEN!W203","v":0},{"$f":"+CPOTGEN!X203","v":0},{"$f":"+CPT!W203","v":0},{"$f":"+CPT!X203","v":0},{"$f":"+CPET!W203","v":0},{"$f":"+CPET!X203","v":0},{"$f":"+CPERDP!AM203","v":0},{"$f":"+CPERDP!AN203","v":0},{"$f":"+CPERDE!AM203","v":0},{"$f":"+CPERDE!AN203","v":0}]
["BTSH_2 Fuera de Punta Bajo",{"$f":"+CD!W204","v":0},{"$f":"+CD!X204","v":0},{"$f":"+CCOMF!W204","v":0},{"$f":"+CCOMF!X204","v":0},{"$f":"+CCOMV!W204","v":0},{"$f":"+CCOMV!X204","v":0},{"$f":"+CSERAP!W204","v":0},{"$f":"+CSERAP!X204","v":0},{"$f":"+CX!W204","v":0},{"$f":"+CX!X204","v":0},{"$f":"+CCONAP!W204","v":0},{"$f":"+CCONAP!X204","v":0},{"$f":"+CENEGEN!W204","v":0},{"$f":"+CENEGEN!X204","v":0},{"$f":"+CPOTGEN!W204","v":0},{"$f":"+CPOTGEN!X204","v":0},{"$f":"+CPT!W204","v":0},{"$f":"+CPT!X204","v":0},{"$f":"+CPET!W204","v":0},{"$f":"+CPET!X204","v":0},{"$f":"+CPERDP!AM204","v":0},{"$f":"+CPERDP!AN204","v":0},{"$f":"+CPERDE!AM204","v":0},{"$f":"+CPERDE!AN204","v":0}]
["BTSH_3 Punta",{"$f":"+CD!W206","v":0},{"$f":"+CD!X206","v":0},{"$f":"+CCOMF!W206","v":0},{"$f":"+CCOMF!X206","v":0},{"$f":"+CCOMV!W206","v":0},{"$f":"+CCOMV!X206","v":0},{"$f":"+CSERAP!W206","v":0},{"$f":"+CSERAP!X206","v":0},{"$f":"+CX!W206","v":0},{"$f":"+CX!X206","v":0},{"$f":"+CCONAP!W206","v":0},{"$f":"+CCONAP!X206","v":0},{"$f":"+CENEGEN!W206","v":0},{"$f":"+CENEGEN!X206","v":0},{"$f":"+CPOTGEN!W206","v":0},{"$f":"+CPOTGEN!X206","v":0},{"$f":"+CPT!W206","v":0},{"$f":"+CPT!X206","v":0},{"$f":"+CPET!W206","v":0},{"$f":"+CPET!X206","v":0},{"$f":"+CPERDP!AM206","v":0},{"$f":"+CPERDP!AN206","v":0},{"$f":"+CPERDE!AM206","v":0},{"$f":"+CPERDE!AN206","v":0}]
["BTSH_3 Fuera de Punta Medio",{"$f":"+CD!W207","v":0},{"$f":"+CD!X207","v":0},{"$f":"+CCOMF!W207","v":0},{"$f":"+CCOMF!X207","v":0},{"$f":"+CCOMV!W207","v":0},{"$f":"+CCOMV!X207","v":0},{"$f":"+CSERAP!W207","v":0},{"$f":"+CSERAP!X207","v":0},{"$f":"+CX!W207","v":0},{"$f":"+CX!X207","v":0},{"$f":"+CCONAP!W207","v":0},{"$f":"+CCONAP!X207","v":0},{"$f":"+CENEGEN!W207","v":0},{"$f":"+CENEGEN!X207","v":0},{"$f":"+CPOTGEN!W207","v":0},{"$f":"+CPOTGEN!X207","v":0},{"$f":"+CPT!W207","v":0},{"$f":"+CPT!X207","v":0},{"$f":"+CPET!W207","v":0},{"$f":"+CPET!X207","v":0},{"$f":"+CPERDP!AM207","v":0},{"$f":"+CPERDP!AN207","v":0},{"$f":"+CPERDE!AM207","v":0},{"$f":"+CPERDE!AN207","v":0}]
["BTSH_3 Fuera de Punta Bajo",{"$f":"+CD!W208","v":0},{"$f":"+CD!X208","v":0},{"$f":"+CCOMF!W208","v":0},{"$f":"+CCOMF!X208","v":0},{"$f":"+CCOMV!W208","v":0},{"$f":"+CCOMV!X208","v":0},{"$f":"+CSERAP!W208","v":0},{"$f":"+CSERAP!X208","v":0},{"$f":"+CX!W208","v":0},{"$f":"+CX!X208","v":0},{"$f":"+CCONAP!W208","v":0},{"$f":"+CCONAP!X208","v":0},{"$f":"+CENEGEN!W208","v":0},{"$f":"+CENEGEN!X208","v":0},{"$f":"+CPOTGEN!W208","v":0},{"$f":"+CPOTGEN!X208","v":0},{"$f":"+CPT!W208","v":0},{"$f":"+CPT!X208","v":0},{"$f":"+CPET!W208","v":0},{"$f":"+CPET!X208","v":0},{"$f":"+CPERDP!AM208","v":0},{"$f":"+CPERDP!AN208","v":0},{"$f":"+CPERDE!AM208","v":0},{"$f":"+CPERDE!AN208","v":0}]
["BTS Prepago",{"$f":"+CD!W209","v":0},{"$f":"+CD!X209","v":0},{"$f":"+CCOMF!W209","v":0},{"$f":"+CCOMF!X209","v":0},{"$f":"+CCOMV!W209","v":0},{"$f":"+CCOMV!X209","v":0},{"$f":"+CSERAP!W209","v":0},{"$f":"+CSERAP!X209","v":0},{"$f":"+CX!W209","v":0},{"$f":"+CX!X209","v":11.308090862664768},{"$f":"+CCONAP!W209","v":0},{"$f":"+CCONAP!X209","v":0},{"$f":"+CENEGEN!W209","v":0},{"$f":"+CENEGEN!X209","v":0},{"$f":"+CPOTGEN!W209","v":0},{"$f":"+CPOTGEN!X209","v":0},{"$f":"+CPT!W209","v":0},{"$f":"+CPT!X209","v":0},{"$f":"+CPET!W209","v":0},{"$f":"+CPET!X209","v":0},{"$f":"+CPERDP!AM209","v":0},{"$f":"+CPERDP!AN209","v":0},{"$f":"+CPERDE!AM209","v":0},{"$f":"+CPERDE!AN209","v":0}]
["BTS Prep",{"$f":"+CD!W210","v":4.7999316900394287E-2},{"$f":"+CD!X210","v":0},{"$f":"+CCOMF!W210","v":1.0688144357806868E-2},{"$f":"+CCOMF!X210","v":0},{"$f":"+CCOMV!W210","v":8.5786104280075014E-3},{"$f":"+CCOMV!X210","v":0},{"$f":"+CSERAP!W210","v":1.4625076288785762E-3},{"$f":"+CSERAP!X210","v":0},{"$f":"+CX!W210","v":0},{"$f":"+CX!X210","v":0},{"$f":"+CCONAP!W210","v":1.8402712672247802E-3},{"$f":"+CCONAP!X210","v":0},{"$f":"+CENEGEN!W210","v":4.1588688979141052E-2},{"$f":"+CENEGEN!X210","v":0},{"$f":"+CPOTGEN!W210","v":4.7190843082005447E-2},{"$f":"+CPOTGEN!X210","v":0},{"$f":"+CPT!W210","v":1.3163234357005279E-2},{"$f":"+CPT!X210","v":0},{"$f":"+CPET!W210","v":2.8060644063924644E-3},{"$f":"+CPET!X210","v":0},{"$f":"+CPERDP!AM210","v":0},{"$f":"+CPERDP!AN210","v":0},{"$f":"+CPERDE!AM210","v":7.852408044723428E-3},{"$f":"+CPERDE!AN210","v":0}]
["X1D_2 (10,001-30,000)",{"$f":"+CD!W221","v":0},{"$f":"+CD!X221","v":0},{"$f":"+CCOMF!W221","v":0},{"$f":"+CCOMF!X221","v":0},{"$f":"+CCOMV!W221","v":0},{"$f":"+CCOMV!X221","v":0},{"$f":"+CSERAP!W221","v":0},{"$f":"+CSERAP!X221","v":0},{"$f":"+CX!W221","v":0},{"$f":"+CX!X221","v":0},{"$f":"+CCONAP!W221","v":0},{"$f":"+CCONAP!X221","v":0},{"$f":"+CENEGEN!W221","v":0},{"$f":"+CENEGEN!X221","v":0},{"$f":"+CPOTGEN!W221","v":0},{"$f":"+CPOTGEN!X221","v":0},{"$f":"+CPT!W221","v":0},{"$f":"+CPT!X221","v":0},{"$f":"+CPET!W221","v":0},{"$f":"+CPET!X221","v":0},{"$f":"+CPERDP!AM221","v":0},{"$f":"+CPERDP!AN221","v":0},{"$f":"+CPERDE!AM221","v":0},{"$f":"+CPERDE!AN221","v":0}]
["X1D_3 (30,001-50,000)",{"$f":"+CD!W232","v":0},{"$f":"+CD!X232","v":0},{"$f":"+CCOMF!W232","v":0},{"$f":"+CCOMF!X232","v":0},{"$f":"+CCOMV!W232","v":0},{"$f":"+CCOMV!X232","v":0},{"$f":"+CSERAP!W232","v":0},{"$f":"+CSERAP!X232","v":0},{"$f":"+CX!W232","v":0},{"$f":"+CX!X232","v":0},{"$f":"+CCONAP!W232","v":0},{"$f":"+CCONAP!X232","v":0},{"$f":"+CENEGEN!W232","v":0},{"$f":"+CENEGEN!X232","v":0},{"$f":"+CPOTGEN!W232","v":0},{"$f":"+CPOTGEN!X232","v":0},{"$f":"+CPT!W232","v":0},{"$f":"+CPT!X232","v":0},{"$f":"+CPET!W232","v":0},{"$f":"+CPET!X232","v":0},{"$f":"+CPERDP!AM232","v":0},{"$f":"+CPERDP!AN232","v":0},{"$f":"+CPERDE!AM232","v":0},{"$f":"+CPERDE!AN232","v":0}]
["X1D_4 (50,001-más)",{"$f":"+CD!W243","v":0},{"$f":"+CD!X243","v":0},{"$f":"+CCOMF!W243","v":0},{"$f":"+CCOMF!X243","v":0},{"$f":"+CCOMV!W243","v":0},{"$f":"+CCOMV!X243","v":0},{"$f":"+CSERAP!W243","v":0},{"$f":"+CSERAP!X243","v":0},{"$f":"+CX!W243","v":0},{"$f":"+CX!X243","v":0},{"$f":"+CCONAP!W243","v":0},{"$f":"+CCONAP!X243","v":0},{"$f":"+CENEGEN!W243","v":0},{"$f":"+CENEGEN!X243","v":0},{"$f":"+CPOTGEN!W243","v":0},{"$f":"+CPOTGEN!X243","v":0},{"$f":"+CPT!W243","v":0},{"$f":"+CPT!X243","v":0},{"$f":"+CPET!W243","v":0},{"$f":"+CPET!X243","v":0},{"$f":"+CPERDP!AM243","v":0},{"$f":"+CPERDP!AN243","v":0},{"$f":"+CPERDE!AM243","v":0},{"$f":"+CPERDE!AN243","v":0}]
["X1D_5 (xxx)",{"$f":"+CD!W254","v":0},{"$f":"+CD!X254","v":0},{"$f":"+CCOMF!W254","v":0},{"$f":"+CCOMF!X254","v":0},{"$f":"+CCOMV!W254","v":0},{"$f":"+CCOMV!X254","v":0},{"$f":"+CSERAP!W254","v":0},{"$f":"+CSERAP!X254","v":0},{"$f":"+CX!W254","v":0},{"$f":"+CX!X254","v":0},{"$f":"+CCONAP!W254","v":0},{"$f":"+CCONAP!X254","v":0},{"$f":"+CENEGEN!W254","v":0},{"$f":"+CENEGEN!X254","v":0},{"$f":"+CPOTGEN!W254","v":0},{"$f":"+CPOTGEN!X254","v":0},{"$f":"+CPT!W254","v":0},{"$f":"+CPT!X254","v":0},{"$f":"+CPET!W254","v":0},{"$f":"+CPET!X254","v":0},{"$f":"+CPERDP!AM254","v":0},{"$f":"+CPERDP!AN254","v":0},{"$f":"+CPERDE!AM254","v":0},{"$f":"+CPERDE!AN254","v":0}]
["X2H",{"$f":"+CD!W265","v":0},{"$f":"+CD!X265","v":0},{"$f":"+CCOMF!W265","v":0},{"$f":"+CCOMF!X265","v":0},{"$f":"+CCOMV!W265","v":0},{"$f":"+CCOMV!X265","v":0},{"$f":"+CSERAP!W265","v":0},{"$f":"+CSERAP!X265","v":0},{"$f":"+CX!W265","v":0},{"$f":"+CX!X265","v":0},{"$f":"+CCONAP!W265","v":0},{"$f":"+CCONAP!X265","v":0},{"$f":"+CENEGEN!W265","v":0},{"$f":"+CENEGEN!X265","v":0},{"$f":"+CPOTGEN!W265","v":0},{"$f":"+CPOTGEN!X265","v":0},{"$f":"+CPT!W265","v":0},{"$f":"+CPT!X265","v":0},{"$f":"+CPET!W265","v":0},{"$f":"+CPET!X265","v":0},{"$f":"+CPERDP!AM265","v":0},{"$f":"+CPERDP!AN265","v":0},{"$f":"+CPERDE!AM265","v":0},{"$f":"+CPERDE!AN265","v":0}]
["X2H Punta",{"$f":"+CD!W266","v":0},{"$f":"+CD!X266","v":0},{"$f":"+CCOMF!W266","v":0},{"$f":"+CCOMF!X266","v":0},{"$f":"+CCOMV!W266","v":0},{"$f":"+CCOMV!X266","v":0},{"$f":"+CSERAP!W266","v":0},{"$f":"+CSERAP!X266","v":0},{"$f":"+CX!W266","v":0},{"$f":"+CX!X266","v":0},{"$f":"+CCONAP!W266","v":0},{"$f":"+CCONAP!X266","v":0},{"$f":"+CENEGEN!W266","v":0},{"$f":"+CENEGEN!X266","v":0},{"$f":"+CPOTGEN!W266","v":0},{"$f":"+CPOTGEN!X266","v":0},{"$f":"+CPT!W266","v":0},{"$f":"+CPT!X266","v":0},{"$f":"+CPET!W266","v":0},{"$f":"+CPET!X266","v":0},{"$f":"+CPERDP!AM266","v":0},{"$f":"+CPERDP!AN266","v":0},{"$f":"+CPERDE!AM266","v":0},{"$f":"+CPERDE!AN266","v":0}]
["X2H Fuera de Punta",{"$f":"+CD!W267","v":0},{"$f":"+CD!X267","v":0},{"$f":"+CCOMF!W267","v":0},{"$f":"+CCOMF!X267","v":0},{"$f":"+CCOMV!W267","v":0},{"$f":"+CCOMV!X267","v":0},{"$f":"+CSERAP!W267","v":0},{"$f":"+CSERAP!X267","v":0},{"$f":"+CX!W267","v":0},{"$f":"+CX!X267","v":0},{"$f":"+CCONAP!W267","v":0},{"$f":"+CCONAP!X267","v":0},{"$f":"+CENEGEN!W267","v":0},{"$f":"+CENEGEN!X267","v":0},{"$f":"+CPOTGEN!W267","v":0},{"$f":"+CPOTGEN!X267","v":0},{"$f":"+CPT!W267","v":0},{"$f":"+CPT!X267","v":0},{"$f":"+CPET!W267","v":0},{"$f":"+CPET!X267","v":0},{"$f":"+CPERDP!AM267","v":0},{"$f":"+CPERDP!AN267","v":0},{"$f":"+CPERDE!AM267","v":0},{"$f":"+CPERDE!AN267","v":0}]
["X2D",{"$f":"+CD!W268","v":0},{"$f":"+CD!X268","v":0},{"$f":"+CCOMF!W268","v":0},{"$f":"+CCOMF!X268","v":0},{"$f":"+CCOMV!W268","v":0},{"$f":"+CCOMV!X268","v":0},{"$f":"+CSERAP!W268","v":0},{"$f":"+CSERAP!X268","v":0},{"$f":"+CX!W268","v":0},{"$f":"+CX!X268","v":0},{"$f":"+CCONAP!W268","v":0},{"$f":"+CCONAP!X268","v":0},{"$f":"+CENEGEN!W268","v":0},{"$f":"+CENEGEN!X268","v":0},{"$f":"+CPOTGEN!W268","v":0},{"$f":"+CPOTGEN!X268","v":0},{"$f":"+CPT!W268","v":0},{"$f":"+CPT!X268","v":0},{"$f":"+CPET!W268","v":0},{"$f":"+CPET!X268","v":0},{"$f":"+CPERDP!AM268","v":0},{"$f":"+CPERDP!AN268","v":0},{"$f":"+CPERDE!AM268","v":0},{"$f":"+CPERDE!AN268","v":0}]
["X2D_1 (0 - 10000)",{"$f":"+CD!W269","v":0},{"$f":"+CD!X269","v":0},{"$f":"+CCOMF!W269","v":0},{"$f":"+CCOMF!X269","v":0},{"$f":"+CCOMV!W269","v":0},{"$f":"+CCOMV!X269","v":0},{"$f":"+CSERAP!W269","v":0},{"$f":"+CSERAP!X269","v":0},{"$f":"+CX!W269","v":0},{"$f":"+CX!X269","v":0},{"$f":"+CCONAP!W269","v":0},{"$f":"+CCONAP!X269","v":0},{"$f":"+CENEGEN!W269","v":0},{"$f":"+CENEGEN!X269","v":0},{"$f":"+CPOTGEN!W269","v":0},{"$f":"+CPOTGEN!X269","v":0},{"$f":"+CPT!W269","v":0},{"$f":"+CPT!X269","v":0},{"$f":"+CPET!W269","v":0},{"$f":"+CPET!X269","v":0},{"$f":"+CPERDP!AM269","v":0},{"$f":"+CPERDP!AN269","v":0},{"$f":"+CPERDE!AM269","v":0},{"$f":"+CPERDE!AN269","v":0}]
["X2D_2 (10,001-30,000)",{"$f":"+CD!W280","v":0},{"$f":"+CD!X280","v":0},{"$f":"+CCOMF!W280","v":0},{"$f":"+CCOMF!X280","v":0},{"$f":"+CCOMV!W280","v":0},{"$f":"+CCOMV!X280","v":0},{"$f":"+CSERAP!W280","v":0},{"$f":"+CSERAP!X280","v":0},{"$f":"+CX!W280","v":0},{"$f":"+CX!X280","v":0},{"$f":"+CCONAP!W280","v":0},{"$f":"+CCONAP!X280","v":0},{"$f":"+CENEGEN!W280","v":0},{"$f":"+CENEGEN!X280","v":0},{"$f":"+CPOTGEN!W280","v":0},{"$f":"+CPOTGEN!X280","v":0},{"$f":"+CPT!W280","v":0},{"$f":"+CPT!X280","v":0},{"$f":"+CPET!W280","v":0},{"$f":"+CPET!X280","v":0},{"$f":"+CPERDP!AM280","v":0},{"$f":"+CPERDP!AN280","v":0},{"$f":"+CPERDE!AM280","v":0},{"$f":"+CPERDE!AN280","v":0}]
["X2D_3 (30,001-50,000)",{"$f":"+CD!W291","v":0},{"$f":"+CD!X291","v":0},{"$f":"+CCOMF!W291","v":0},{"$f":"+CCOMF!X291","v":0},{"$f":"+CCOMV!W291","v":0},{"$f":"+CCOMV!X291","v":0},{"$f":"+CSERAP!W291","v":0},{"$f":"+CSERAP!X291","v":0},{"$f":"+CX!W291","v":0},{"$f":"+CX!X291","v":0},{"$f":"+CCONAP!W291","v":0},{"$f":"+CCONAP!X291","v":0},{"$f":"+CENEGEN!W291","v":0},{"$f":"+CENEGEN!X291","v":0},{"$f":"+CPOTGEN!W291","v":0},{"$f":"+CPOTGEN!X291","v":0},{"$f":"+CPT!W291","v":0},{"$f":"+CPT!X291","v":0},{"$f":"+CPET!W291","v":0},{"$f":"+CPET!X291","v":0},{"$f":"+CPERDP!AM291","v":0},{"$f":"+CPERDP!AN291","v":0},{"$f":"+CPERDE!AM291","v":0},{"$f":"+CPERDE!AN291","v":0}]
["X2D_4 (50,001-más)",{"$f":"+CD!W302","v":0},{"$f":"+CD!X302","v":0},{"$f":"+CCOMF!W302","v":0},{"$f":"+CCOMF!X302","v":0},{"$f":"+CCOMV!W302","v":0},{"$f":"+CCOMV!X302","v":0},{"$f":"+CSERAP!W302","v":0},{"$f":"+CSERAP!X302","v":0},{"$f":"+CX!W302","v":0},{"$f":"+CX!X302","v":0},{"$f":"+CCONAP!W302","v":0},{"$f":"+CCONAP!X302","v":0},{"$f":"+CENEGEN!W302","v":0},{"$f":"+CENEGEN!X302","v":0},{"$f":"+CPOTGEN!W302","v":0},{"$f":"+CPOTGEN!X302","v":0},{"$f":"+CPT!W302","v":0},{"$f":"+CPT!X302","v":0},{"$f":"+CPET!W302","v":0},{"$f":"+CPET!X302","v":0},{"$f":"+CPERDP!AM302","v":0},{"$f":"+CPERDP!AN302","v":0},{"$f":"+CPERDE!AM302","v":0},{"$f":"+CPERDE!AN302","v":0}]
["X2D_5 (xxx)",{"$f":"+CD!W313","v":0},{"$f":"+CD!X313","v":0},{"$f":"+CCOMF!W313","v":0},{"$f":"+CCOMF!X313","v":0},{"$f":"+CCOMV!W313","v":0},{"$f":"+CCOMV!X313","v":0},{"$f":"+CSERAP!W313","v":0},{"$f":"+CSERAP!X313","v":0},{"$f":"+CX!W313","v":0},{"$f":"+CX!X313","v":0},{"$f":"+CCONAP!W313","v":0},{"$f":"+CCONAP!X313","v":0},{"$f":"+CENEGEN!W313","v":0},{"$f":"+CENEGEN!X313","v":0},{"$f":"+CPOTGEN!W313","v":0},{"$f":"+CPOTGEN!X313","v":0},{"$f":"+CPT!W313","v":0},{"$f":"+CPT!X313","v":0},{"$f":"+CPET!W313","v":0},{"$f":"+CPET!X313","v":0},{"$f":"+CPERDP!AM313","v":0},{"$f":"+CPERDP!AN313","v":0},{"$f":"+CPERDE!AM313","v":0},{"$f":"+CPERDE!AN313","v":0}]
["X3D",{"$f":"+CD!W324","v":0},{"$f":"+CD!X324","v":0},{"$f":"+CCOMF!W324","v":0},{"$f":"+CCOMF!X324","v":0},{"$f":"+CCOMV!W324","v":0},{"$f":"+CCOMV!X324","v":0},{"$f":"+CSERAP!W324","v":0},{"$f":"+CSERAP!X324","v":0},{"$f":"+CX!W324","v":0},{"$f":"+CX!X324","v":0},{"$f":"+CCONAP!W324","v":0},{"$f":"+CCONAP!X324","v":0},{"$f":"+CENEGEN!W324","v":0},{"$f":"+CENEGEN!X324","v":0},{"$f":"+CPOTGEN!W324","v":0},{"$f":"+CPOTGEN!X324","v":0},{"$f":"+CPT!W324","v":0},{"$f":"+CPT!X324","v":0},{"$f":"+CPET!W324","v":0},{"$f":"+CPET!X324","v":0},{"$f":"+CPERDP!AM324","v":0},{"$f":"+CPERDP!AN324","v":0},{"$f":"+CPERDE!AM324","v":0},{"$f":"+CPERDE!AN324","v":0}]
["X3D_1 (0-10,000)",{"$f":"+CD!W325","v":0},{"$f":"+CD!X325","v":0},{"$f":"+CCOMF!W325","v":0},{"$f":"+CCOMF!X325","v":0},{"$f":"+CCOMV!W325","v":0},{"$f":"+CCOMV!X325","v":0},{"$f":"+CSERAP!W325","v":0},{"$f":"+CSERAP!X325","v":0},{"$f":"+CX!W325","v":0},{"$f":"+CX!X325","v":0},{"$f":"+CCONAP!W325","v":0},{"$f":"+CCONAP!X325","v":0},{"$f":"+CENEGEN!W325","v":0},{"$f":"+CENEGEN!X325","v":0},{"$f":"+CPOTGEN!W325","v":0},{"$f":"+CPOTGEN!X325","v":0},{"$f":"+CPT!W325","v":0},{"$f":"+CPT!X325","v":0},{"$f":"+CPET!W325","v":0},{"$f":"+CPET!X325","v":0},{"$f":"+CPERDP!AM325","v":0},{"$f":"+CPERDP!AN325","v":0},{"$f":"+CPERDE!AM325","v":0},{"$f":"+CPERDE!AN325","v":0}]
["X3D_2 (10,001-30,000)",{"$f":"+CD!W336","v":0},{"$f":"+CD!X336","v":0},{"$f":"+CCOMF!W336","v":0},{"$f":"+CCOMF!X336","v":0},{"$f":"+CCOMV!W336","v":0},{"$f":"+CCOMV!X336","v":0},{"$f":"+CSERAP!W336","v":0},{"$f":"+CSERAP!X336","v":0},{"$f":"+CX!W336","v":0},{"$f":"+CX!X336","v":0},{"$f":"+CCONAP!W336","v":0},{"$f":"+CCONAP!X336","v":0},{"$f":"+CENEGEN!W336","v":0},{"$f":"+CENEGEN!X336","v":0},{"$f":"+CPOTGEN!W336","v":0},{"$f":"+CPOTGEN!X336","v":0},{"$f":"+CPT!W336","v":0},{"$f":"+CPT!X336","v":0},{"$f":"+CPET!W336","v":0},{"$f":"+CPET!X336","v":0},{"$f":"+CPERDP!AM336","v":0},{"$f":"+CPERDP!AN336","v":0},{"$f":"+CPERDE!AM336","v":0},{"$f":"+CPERDE!AN336","v":0}]
["X3D_3 (30,001-50,000)",{"$f":"+CD!W347","v":0},{"$f":"+CD!X347","v":0},{"$f":"+CCOMF!W347","v":0},{"$f":"+CCOMF!X347","v":0},{"$f":"+CCOMV!W347","v":0},{"$f":"+CCOMV!X347","v":0},{"$f":"+CSERAP!W347","v":0},{"$f":"+CSERAP!X347","v":0},{"$f":"+CX!W347","v":0},{"$f":"+CX!X347","v":0},{"$f":"+CCONAP!W347","v":0},{"$f":"+CCONAP!X347","v":0},{"$f":"+CENEGEN!W347","v":0},{"$f":"+CENEGEN!X347","v":0},{"$f":"+CPOTGEN!W347","v":0},{"$f":"+CPOTGEN!X347","v":0},{"$f":"+CPT!W347","v":0},{"$f":"+CPT!X347","v":0},{"$f":"+CPET!W347","v":0},{"$f":"+CPET!X347","v":0},{"$f":"+CPERDP!AM347","v":0},{"$f":"+CPERDP!AN347","v":0},{"$f":"+CPERDE!AM347","v":0},{"$f":"+CPERDE!AN347","v":0}]
["X3D_4 (50,001-más)",{"$f":"+CD!W358","v":0},{"$f":"+CD!X358","v":0},{"$f":"+CCOMF!W358","v":0},{"$f":"+CCOMF!X358","v":0},{"$f":"+CCOMV!W358","v":0},{"$f":"+CCOMV!X358","v":0},{"$f":"+CSERAP!W358","v":0},{"$f":"+CSERAP!X358","v":0},{"$f":"+CX!W358","v":0},{"$f":"+CX!X358","v":0},{"$f":"+CCONAP!W358","v":0},{"$f":"+CCONAP!X358","v":0},{"$f":"+CENEGEN!W358","v":0},{"$f":"+CENEGEN!X358","v":0},{"$f":"+CPOTGEN!W358","v":0},{"$f":"+CPOTGEN!X358","v":0},{"$f":"+CPT!W358","v":0},{"$f":"+CPT!X358","v":0},{"$f":"+CPET!W358","v":0},{"$f":"+CPET!X358","v":0},{"$f":"+CPERDP!AM358","v":0},{"$f":"+CPERDP!AN358","v":0},{"$f":"+CPERDE!AM358","v":0},{"$f":"+CPERDE!AN358","v":0}]
["X3D_5 (xxx)",{"$f":"+CD!W369","v":0},{"$f":"+CD!X369","v":0},{"$f":"+CCOMF!W369","v":0},{"$f":"+CCOMF!X369","v":0},{"$f":"+CCOMV!W369","v":0},{"$f":"+CCOMV!X369","v":0},{"$f":"+CSERAP!W369","v":0},{"$f":"+CSERAP!X369","v":0},{"$f":"+CX!W369","v":0},{"$f":"+CX!X369","v":0},{"$f":"+CCONAP!W369","v":0},{"$f":"+CCONAP!X369","v":0},{"$f":"+CENEGEN!W369","v":0},{"$f":"+CENEGEN!X369","v":0},{"$f":"+CPOTGEN!W369","v":0},{"$f":"+CPOTGEN!X369","v":0},{"$f":"+CPT!W369","v":0},{"$f":"+CPT!X369","v":0},{"$f":"+CPET!W369","v":0},{"$f":"+CPET!X369","v":0},{"$f":"+CPERDP!AM369","v":0},{"$f":"+CPERDP!AN369","v":0},{"$f":"+CPERDE!AM369","v":0},{"$f":"+CPERDE!AN369","v":0}]
["Selector de Tarifas"]
["TOTAL",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["VAD",1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VAD & PERDIDAS",1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,1,1,1,1]
["ABSMTO",0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
["ABSMTO & PERDIDAS",0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["PERDIDAS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1]
["Seleccionada",{"$f":"+IF($A$595=1,B588,IF($A$595=2,B589,IF($A$595=3,B590,IF($A$595=4,B591,IF($A$595=5,B592,B593)))))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[1]
["Nuevas Tarifas Seleccionadas de acuerdo a selector de Costos"]
[null,"CD",null,"CCOMF",null,"CCOMV",null,"CSERAP",null,"CX",null,"CCONAP",null,"CENEGEN",null,"CPOTGEN",null,"CPT",null,"CPET",null,"CPERDP",null,"CPERDE"]
["Categorías","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes"]
[{"$f":"+A525","v":"ATH"},{"$f":"+B525*B$594","v":0},0,0,13.633925040907451,0,0,0,0,0,112.7913997095372,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ATH Punta",{"$f":"+B526*B$594","v":0},6.6403928478300873,0,0,7.9046972205666175E-3,0,1.3476551462263953E-3,0,0,0,1.7410881745819904E-3,0,0.14995064720869872,0,1.652385302345324E-3,1.3893522646970164,1.7811236450279409E-3,6.23585275534177,2.5964311293255864E-3,0,0,0,9.1946589390873509E-3,0.21405516684396841]
["ATH Fuera de Punta Medio",{"$f":"+B527*B$594","v":0},5.4566706445212461,0,0,7.9046972205666175E-3,0,1.3476551462263953E-3,0,0,0,1.7410881745819904E-3,0,7.6718935781194708E-2,0,1.652385302345324E-3,0,1.7811236450279409E-3,0.1875444437696773,2.5964311293255864E-3,0,0,0,5.9729552564149052E-3,0.21405516684396841]
["ATH Fuera de Punta Bajo",{"$f":"+B528*B$594","v":0},5.4566706445212461,0,0,7.9046972205666175E-3,0,1.3476551462263953E-3,0,0,0,1.7410881745819904E-3,0,3.4872243536906683E-2,0,1.652385302345324E-3,0,1.7811236450279409E-3,0.1875444437696773,2.5964311293255864E-3,0,0,0,5.9729552564149052E-3,0.21405516684396841]
["ATD",{"$f":"+B529*B$594","v":0},6.2650662955614296,0,13.633952499757507,7.9046972205666175E-3,0,1.3476551462263955E-3,0,0,112.79168799578558,1.7410881745819908E-3,0,7.3360010779649584E-2,0,2.4820065798146555E-2,0.41957131602422615,3.091325534118438E-2,2.9612513337234034,2.5964311293255869E-3,0,0,0,6.7292516846947596E-3,5.6053077235503367E-2]
["MTH",{"$f":"+B530*B$594","v":0},0,0,13.633472955635119,0,0,0,0,0,112.78853879069902,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTH Punta",{"$f":"+B531*B$594","v":0},14.623300514294398,0,0,7.9046982378033342E-3,0,1.3476551053795156E-3,0,0,0,1.7410881673715118E-3,0,0.19070494236616653,0,1.2134251180903242E-3,0.11942856143527354,5.8405360723414405E-3,2.9112283621992714,2.5964311185728227E-3,0,0,0,8.8135331471595746E-3,0.15158711669772029]
["MTH Fuera de Punta Medio",{"$f":"+B532*B$594","v":0},2.4251870546904826,0,0,7.9046982378033342E-3,0,1.3476551053795156E-3,0,0,0,1.7410881673715118E-3,0,9.9893065048944379E-2,0,1.2134251180903242E-3,0,5.8405360723414405E-3,0.30210860362445269,2.5964311185728227E-3,0,0,0,6.0265510438685744E-3,0.15158711669772029]
["MTH Fuera de Punta Bajo",{"$f":"+B533*B$594","v":0},2.4251870546904826,0,0,7.9046982378033342E-3,0,1.3476551053795156E-3,0,0,0,1.7410881673715118E-3,0,4.5405938658611075E-2,0,1.2134251180903242E-3,0,5.8405360723414405E-3,0.30210860362445269,2.5964311185728227E-3,0,0,0,6.0265510438685744E-3,0.15158711669772029]
["MTD",{"$f":"+B534*B$594","v":0},0,0,13.572856771823915,0,0,0,0,0,112.78935831342424,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_1 (0-10,000)",{"$f":"+B535*B$594","v":0},16.283445179583111,0,13.572856771823915,7.9168794674634117E-3,0,1.357145577067711E-3,0,0,0,1.7410881573409504E-3,0,7.6575791315811922E-2,0,3.0078624452777425E-2,2.3318203242045983,4.2182814317885545E-3,1.8531062887326692,2.596431103614555E-3,0,0,0,6.7292516180586731E-3,0.25705952805940235]
["MTD_2 (10,001-30,000)",{"$f":"+B536*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_3 (30,001-50,000)",{"$f":"+B537*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_4 (50,001-más)",{"$f":"+B538*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_5 (xxx)",{"$f":"+B539*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH",{"$f":"+B540*B$594","v":0},0,0,5.3878070709770967,0,0,0,0,0,112.78755580553069,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH Punta",{"$f":"+B541*B$594","v":0},15.995739389538153,0,0,7.9050526418421637E-3,0,1.34764087437606E-3,0,0,0,1.7410856572745615E-3,0,0.18417060382341827,0,1.8095590744394391E-3,0.1253561660452196,6.8535884807013996E-3,2.4198810806948265,2.5964273753426091E-3,0,0,0,8.736104455545823E-3,0.10659080907041153]
["BTH Fuera de Punta Medio",{"$f":"+B542*B$594","v":0},2.2087979481943476,0,0,7.9050526418421637E-3,0,1.34764087437606E-3,0,0,0,1.7410856572745615E-3,0,9.2085301911709133E-2,0,1.8095590744394391E-3,0,6.8535884807013996E-3,0.23652972969197553,2.5964273753426091E-3,0,0,0,6.0086771613127024E-3,0.10659080907041153]
["BTH Fuera de Punta Bajo",{"$f":"+B543*B$594","v":0},2.2087979481943476,0,0,7.9050526418421637E-3,0,1.34764087437606E-3,0,0,0,1.7410856572745615E-3,0,4.1856955414413241E-2,0,1.8095590744394391E-3,0,6.8535884807013996E-3,0.23652972969197553,2.5964273753426091E-3,0,0,0,6.0086771613127024E-3,0.10659080907041153]
["BTD",{"$f":"+B544*B$594","v":0},0,0,5.3783436471426009,0,0,0,0,0,112.78557922437209,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_1 (0-10,000)",{"$f":"+B545*B$594","v":0},15.460644095121582,0,5.3783436471426009,7.9168845230294556E-3,0,1.3571453729476534E-3,0,0,0,1.7410881215614337E-3,0,7.1897060303513033E-2,0,2.6318869291825694E-2,1.421491833082789,4.3861319731893179E-3,1.2725911831832586,2.5964310502576645E-3,0,0,0,6.7292514797719525E-3,0.16977593598318089]
["BTD_2 (10,001-30,000)",{"$f":"+B546*B$594","v":0},15.460644095121582,0,5.3783436471426009,7.9168845230294556E-3,0,1.3571453729476534E-3,0,0,0,1.7410881215614337E-3,0,7.5743490655204734E-2,0,2.7745073957457414E-2,1.421491833082789,4.3861319731893179E-3,1.2725911831832586,2.5964310502576645E-3,0,0,0,6.7292514797719525E-3,0.16977593598318089]
["BTD_3 (30,001-50,000)",{"$f":"+B547*B$594","v":0},15.460644095121582,0,5.3783436471426009,7.9168845230294556E-3,0,1.3571453729476534E-3,0,0,0,1.7410881215614337E-3,0,8.3221505699304449E-2,0,3.0465649243998597E-2,1.421491833082789,4.3861319731893179E-3,1.2725911831832586,2.5964310502576645E-3,0,0,0,6.7292514797719525E-3,0.16977593598318089]
["BTD_4 (50,001-más)",{"$f":"+B548*B$594","v":0},15.460644095121582,0,5.3783436471426009,7.9168845230294556E-3,0,1.3571453729476534E-3,0,0,0,1.7410881215614337E-3,0,9.0540119125225971E-2,0,3.3162254704226637E-2,1.421491833082789,4.3861319731893179E-3,1.2725911831832586,2.5964310502576645E-3,0,0,0,6.7292514797719525E-3,0.16977593598318089]
["BTD_5 (xxx)",{"$f":"+B549*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS",{"$f":"+B550*B$594","v":0},0,0,2.9984372244653783,0,0,0,0,0,11.3081309384708,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_1 (0-300)",{"$f":"+B551*B$594","v":4.7328372727935587E-2},0,0,2.9984372244653783,8.483167853717416E-3,0,1.4396585466886515E-3,0,0,0,1.8533544397470166E-3,0,3.1168326474146968E-2,0,3.3461117457831202E-2,0,1.2976048654146116E-2,0,2.7728622536164552E-3,0,0,0,7.7605167351045739E-3,0]
["BTS_2 (301-750)",{"$f":"+B552*B$594","v":4.7328372727935587E-2},0,0,2.9984372244653783,8.483167853717416E-3,0,1.4396585466886515E-3,0,0,0,1.8533544397470166E-3,0,6.8570318243123332E-2,0,5.3633154190464272E-2,0,1.2976048654146116E-2,0,2.7728622536164552E-3,0,0,0,7.7605167351045739E-3,0]
["BTS_3 (751-más)",{"$f":"+B553*B$594","v":4.7328372727935587E-2},0,0,2.9984372244653783,8.483167853717416E-3,0,1.4396585466886515E-3,0,0,0,1.8533544397470166E-3,0,0.13714063648624666,0,6.8493704992058674E-2,0,1.2976048654146116E-2,0,2.7728622536164552E-3,0,0,0,7.7605167351045739E-3,0]
["BTS_4 (xxx)",{"$f":"+B554*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_5 (xxx)",{"$f":"+B555*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH",{"$f":"+B556*B$594","v":0},0,0,3.0030993475421162,0,0,0,0,0,11.307320592075287,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A557","v":"BTSH_1 Punta"},{"$f":"+B557*B$594","v":4.5386682075195674E-2},0,0,3.0030993475421162,8.1074225287809457E-3,0,1.3944569319680477E-3,0,0,0,1.7846528264014033E-3,0,0.23417644562021456,0,4.4579733663952119E-2,0,1.2434547783297471E-2,0,2.6470879281268169E-3,0,0,0,7.6528750251253679E-3,0]
[{"$f":"+A558","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+B558*B$594","v":4.5386682075195674E-2},0,0,3.0030993475421162,8.1074225287809457E-3,0,1.3944569319680477E-3,0,0,0,1.7846528264014033E-3,0,3.9440243472878243E-2,0,4.4579733663952119E-2,0,1.2434547783297471E-2,0,2.6470879281268169E-3,0,0,0,7.6528750251253679E-3,0]
[{"$f":"+A559","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+B559*B$594","v":4.5386682075195674E-2},0,0,3.0030993475421162,8.1074225287809457E-3,0,1.3944569319680477E-3,0,0,0,1.7846528264014033E-3,0,1.2325076085274451E-3,0,4.4579733663952119E-2,0,1.2434547783297471E-2,0,2.6470879281268169E-3,0,0,0,7.6528750251253679E-3,0]
[{"$f":"+A560","v":"BTSH_2 Punta"},{"$f":"+B560*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A561","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+B561*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A562","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+B562*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A563","v":"BTSH_3 Punta"},{"$f":"+B563*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Medio",{"$f":"+B564*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTSH_3 Fuera de Punta Bajo",{"$f":"+B565*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A566","v":"BTS Prepago"},{"$f":"+B566*B$594","v":0},0,0,0,0,0,0,0,0,11.308090862664768,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS Prep",{"$f":"+B567*B$594","v":4.7999316900394287E-2},0,1.0688144357806868E-2,{"$f":"+E567*E$594","v":0},{"$f":"+F567*F$594","v":8.5786104280075014E-3},0,1.4625076288785762E-3,0,0,0,1.8402712672247802E-3,0,4.1588688979141052E-2,0,4.7190843082005447E-2,0,1.3163234357005279E-2,0,2.8060644063924644E-3,0,0,0,7.852408044723428E-3,0]
["X1D_2 (10,001-30,000)",{"$f":"+B568*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_3 (30,001-50,000)",{"$f":"+B569*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_4 (50,001-más)",{"$f":"+B570*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X1D_5 (xxx)",{"$f":"+B571*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"+A572","v":"X2H"},{"$f":"+B572*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Punta",{"$f":"+B573*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2H Fuera de Punta",{"$f":"+B574*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D",{"$f":"+B575*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_1 (0 - 10000)",{"$f":"+B576*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_2 (10,001-30,000)",{"$f":"+B577*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_3 (30,001-50,000)",{"$f":"+B578*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_4 (50,001-más)",{"$f":"+B579*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X2D_5 (xxx)",{"$f":"+B580*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D",{"$f":"+B581*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_1 (0-10,000)",{"$f":"+B582*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_2 (10,001-30,000)",{"$f":"+B583*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_3 (30,001-50,000)",{"$f":"+B584*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["X3D_4 (50,001-más)",{"$f":"+B585*B$594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Tarifa Vigente"]
[null,"CD",null,"CCOMF",null,"CCOMV",null,"CSERAP",null,"CX",null,"CCONAP",null,"CENEGEN",null,"CPOTGEN",null,"CPT",null,"CPET",null,"CPERDP",null,"CPERDE"]
["Categorías","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/Cliente mes","$/kWh","$/Cliente mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes","$/kWh","$/kW mes"]
["ATH",0,0,null,13.41,0,0,0,0,null,111.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ATH Punta",0,4.5999999999999996,null,0,6.4900000000000001E-3,0,1.42E-3,0,null,0,2.33E-3,0,0.14565,0,0,6.98,2.47E-3,2.66,2.47E-3,0,0,0,1.5440000000000001E-2,0]
["ATH Fuera de Punta Medio",0,3.78,null,0,6.4900000000000001E-3,0,1.42E-3,0,null,0,2.33E-3,0,0.10171999999999999,0,0,0,2.47E-3,0.08,2.47E-3,0,0,0,1.0030000000000001E-2,0]
["ATH Fuera de Punta Bajo",0,3.78,null,0,6.4900000000000001E-3,0,1.42E-3,0,null,0,2.33E-3,0,0.10171999999999999,0,0,0,2.47E-3,0.08,2.47E-3,0,0,0,1.0030000000000001E-2,0]
["ATD",0,4.34,null,13.41,6.4900000000000001E-3,0,1.42E-3,0,null,111.24,2.33E-3,0,0.10585,0,1.82E-3,1.94,2.47E-3,4.99,2.47E-3,0,0,0,1.1299999999999999E-2,0]
["MTH",0,0,null,13.41,0,0,0,0,null,111.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTH Punta",0,10.130000000000001,null,0,6.4900000000000001E-3,0,1.42E-3,0,null,0,2.33E-3,0,0.18728,0,0,0.6,6.2700000000000004E-3,2.12,2.47E-3,0,0,0,1.4800000000000001E-2,0]
["MTH Fuera de Punta Medio",0,1.68,null,0,6.4900000000000001E-3,0,1.42E-3,0,null,0,2.33E-3,0,0.13324,0,0,0,6.2700000000000004E-3,0.22,2.47E-3,0,0,0,1.0120000000000001E-2,0]
["MTH Fuera de Punta Bajo",0,1.68,null,0,6.4900000000000001E-3,0,1.42E-3,0,null,0,2.33E-3,0,0.13324,0,0,0,6.2700000000000004E-3,0.22,2.47E-3,0,0,0,1.0120000000000001E-2,0]
["MTD",0,0,null,13.35,0,0,0,0,null,111.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MTD_1 (0-10,000)",0,11.28,null,13.35,6.4999999999999997E-3,0,1.4300000000000001E-3,0,null,0,2.33E-3,0,0.11048999999999999,0,2.3460000000000002E-2,1.79,5.7800000000000004E-3,0.82,2.47E-3,0,0,0,1.1299999999999999E-2,0]
["MTD_2 (10,001-30,000)",0,11.28,null,13.35,6.4999999999999997E-3,0,1.4300000000000001E-3,0,null,0,2.33E-3,0,0.11048999999999999,0,2.3460000000000002E-2,1.79,5.7800000000000004E-3,0.82,2.47E-3,0,0,0,1.1299999999999999E-2,0]
["MTD_3 (30,001-50,000)",0,11.28,null,13.35,6.4999999999999997E-3,0,1.4300000000000001E-3,0,null,0,2.33E-3,0,0.11048999999999999,0,2.3460000000000002E-2,1.79,5.7800000000000004E-3,0.82,2.47E-3,0,0,0,1.1299999999999999E-2,0]
["MTD_4 (50,001-más)",0,11.28,null,13.35,6.4999999999999997E-3,0,1.4300000000000001E-3,0,null,0,2.33E-3,0,0.11048999999999999,0,2.3460000000000002E-2,1.79,5.7800000000000004E-3,0.82,2.47E-3,0,0,0,1.1299999999999999E-2,0]
["BTH",0,0,null,5.3,0,0,0,0,null,111.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTH Punta",0,11.08,null,0,6.4900000000000001E-3,0,1.42E-3,0,null,0,2.33E-3,0,0.19391,0,0,0.63,8.6300000000000005E-3,1.33,2.47E-3,0,0,0,1.4670000000000001E-2,0]
["BTH Fuera de Punta Medio",0,1.53,null,0,6.4900000000000001E-3,0,1.42E-3,0,null,0,2.33E-3,0,0.12074,0,0,0,8.6300000000000005E-3,0.13,2.47E-3,0,0,0,1.009E-2,0]
["BTH Fuera de Punta Bajo",0,1.53,null,0,6.4900000000000001E-3,0,1.42E-3,0,null,0,2.33E-3,0,0.12074,0,0,0,8.6300000000000005E-3,0.13,2.47E-3,0,0,0,1.009E-2,0]
["BTD",0,0,null,5.29,0,0,0,0,null,111.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTD_1 (0-10,000)",0,10.71,null,5.29,6.4999999999999997E-3,0,1.4300000000000001E-3,0,null,0,2.33E-3,0,0.10374,0,2.196E-2,1.22,6.7299999999999999E-3,0.66,2.47E-3,0,0,0,1.1299999999999999E-2,0]
["BTD_2 (10,001-30,000)",0,10.71,null,5.29,6.4999999999999997E-3,0,1.4300000000000001E-3,0,null,0,2.33E-3,0,0.10929,0,2.315E-2,1.22,6.7299999999999999E-3,0.66,2.47E-3,0,0,0,1.1299999999999999E-2,0]
["BTD_3 (30,001-50,000)",0,10.71,null,5.29,6.4999999999999997E-3,0,1.4300000000000001E-3,0,null,0,2.33E-3,0,0.12007999999999999,0,2.5420000000000002E-2,1.22,6.7299999999999999E-3,0.66,2.47E-3,0,0,0,1.1299999999999999E-2,0]
["BTD_4 (50,001-más)",0,10.71,null,5.29,6.4999999999999997E-3,0,1.4300000000000001E-3,0,null,0,2.33E-3,0,0.13064000000000001,0,2.767E-2,1.22,6.7299999999999999E-3,0.66,2.47E-3,0,0,0,1.1299999999999999E-2,0]
["BTS",0,0,null,2.95,0,0,0,0,null,11.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS_1 (0-300)",3.3020000000000001E-2,0,null,2.95,6.96E-3,0,1.5299999999999999E-3,0,null,0,2.48E-3,0,5.8196303115954827E-2,0,2.2503696884045164E-2,0,1.197E-2,0,2.66E-3,0,0,0,1.209E-2,0]
["BTS_2 (301-700)",3.3020000000000001E-2,0,null,2.95,6.96E-3,0,1.5299999999999999E-3,0,null,0,2.48E-3,0,9.3279948055127127E-2,0,3.6070051944872894E-2,0,1.197E-2,0,2.66E-3,0,0,0,1.209E-2,0]
["BTS_3 (701-más)",3.3020000000000001E-2,0,null,2.95,6.96E-3,0,1.5299999999999999E-3,0,null,0,2.48E-3,0,0.11912574116139503,0,4.606425883860496E-2,0,1.197E-2,0,2.66E-3,0,0,0,1.209E-2,0]
["BTS Prepago",0,0,1.0959999999999999E-2,null,0,0,0,0,null,11.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BTS Prep",3.644E-2,0,1.0959999999999999E-2,null,7.3699999999999998E-3,0,1.6199999999999999E-3,0,null,0,2.6199999999999999E-3,0,7.127E-2,0,2.7559112710824372E-2,0,1.2880000000000001E-2,0,2.81E-3,0,0,0,1.277E-2,0]

{"sheet":"Resumen","index":2,"n_rows":32,"n_cols":20,"rows_kept":32,"cut":false,"hidden":false,"merged":[[3,17,4,17],[3,18,4,18],[3,19,4,19],[18,7,18,10],[27,2,27,5],[27,7,27,10],[3,15,4,15],[3,2,3,5],[3,7,3,10],[18,2,18,5],[3,12,3,13],[18,12,18,13],[27,12,27,13],[27,15,28,15],[18,15,19,15]]}
[{"$f":"+\"Resumen y Controles\"&\" - \"&PremisaCosto!A2","v":"Resumen y Controles - EDEMET"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recuperación costos 2022/2023","Cuatro años = 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Tres años = 2"]
[null,null,"Costos",null,null,null,null,"Ingresos",null,null,null,null,"VP - IMP",null,null,"Checks",null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar en tres años"]
["Resumen siguiendo Regimen Tarifario","u.m.",{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"},null,{"$f":"+C5","v":"2022/2023"},{"$f":"+D5","v":"2023/2024"},{"$f":"+E5","v":"2024/2025"},{"$f":"+F5","v":"2025/2026"},null,"Permitido","Ingresos"]
["Sistema de Distribucion","$",{"$f":"+(Costos!E35)","v":165405635.21101186},{"$f":"+(Costos!F35)","v":178009628.33328402},{"$f":"+(Costos!G35)","v":191294077.68677974},{"$f":"+(Costos!H35)","v":196738119.19903991},null,{"$f":"+CD!Z10+CD!AE10","v":128486664.70356166},{"$f":"+CD!AA10+CD!AF10","v":195951605.19824791},{"$f":"+CD!AB10+CD!AG10","v":202999516.37099248},{"$f":"+CD!AC10+CD!AH10","v":210312333.93749243},null,{"$f":"+SUMPRODUCT(C6:F6,PremisaCosto!$F$84:$I$84)","v":617356695.33496714},{"$f":"+SUMPRODUCT(H6:K6,PremisaCosto!$F$84:$I$84)","v":617356695.33496714},null,{"$f":"+IF(ROUND(M6-N6,0)=0,\"OK\",\"Error\")","v":"OK"},{"$f":"+N6-M6","v":0},{"$f":"CD!Z4","v":172861915.54409701},{"$f":"CD!AA4","v":128486664.70356166},{"$f":"+R6-S6","v":44375250.840535343}]
["Conexión","$",{"$f":"+Costos!E39","v":221319.54399487362},{"$f":"+Costos!F39","v":259263.54688995378},{"$f":"+Costos!G39","v":237349.83355944566},{"$f":"+Costos!H39","v":226991.65066385316},null,{"$f":"+CX!Z10+CX!AE10","v":211623.60956224275},{"$f":"+CX!AA10+CX!AF10","v":263356.33782001201},{"$f":"+CX!AB10+CX!AG10","v":241090.10368218157},{"$f":"+CX!AC10+CX!AH10","v":230564.94464301964},null,{"$f":"+SUMPRODUCT(C7:F7,PremisaCosto!$F$84:$I$84)","v":802544.8493315659},{"$f":"+SUMPRODUCT(H7:K7,PremisaCosto!$F$84:$I$84)","v":802544.8493315659},null,{"$f":"+IF(ROUND(M7-N7,0)=0,\"OK\",\"Error\")","v":"OK"},0,{"$f":"CX!Z4","v":221319.73068909362},{"$f":"CX!AA4","v":211623.60956224275},{"$f":"+R7-S7","v":9696.1211268508632}]
["Comercializacion Fijo","$",{"$f":"+Costos!E41","v":20404109.863463495},{"$f":"+Costos!F41","v":21111323.32094337},{"$f":"+Costos!G41","v":21752389.349086307},{"$f":"+Costos!H41","v":22361890.841309942},null,{"$f":"+CCOMF!Z10+CCOMF!AE10","v":19510335.001385737},{"$f":"+CCOMF!AA10+CCOMF!AF10","v":21453504.221366689},{"$f":"+CCOMF!AB10+CCOMF!AG10","v":22104964.765731744},{"$f":"+CCOMF!AC10+CCOMF!AH10","v":22724338.886013869},null,{"$f":"+SUMPRODUCT(C8:F8,PremisaCosto!$F$84:$I$84)","v":72491508.570074499},{"$f":"+SUMPRODUCT(H8:K8,PremisaCosto!$F$84:$I$84)","v":72491508.570074484},null,"OK",{"$f":"+N8-M8","v":0},{"$f":"CCOMF!Z4","v":20404092.541565638},{"$f":"CCOMF!AA4","v":19510335.001385737},{"$f":"+R8-S8","v":893757.54017990083}]
["Comercializacion Variable","$",{"$f":"+Costos!E42","v":32025918.467107099},{"$f":"+Costos!F42","v":32350406.218320042},{"$f":"+Costos!G42","v":33314938.485217974},{"$f":"+Costos!H42","v":34121562.070720486},null,{"$f":"+CCOMV!Z10+CCOMV!AE10","v":26054646.420657322},{"$f":"+CCOMV!AA10+CCOMV!AF10","v":34383503.163842991},{"$f":"+CCOMV!AB10+CCOMV!AG10","v":35618297.777631663},{"$f":"+CCOMV!AC10+CCOMV!AH10","v":36899322.563492954},null,{"$f":"+SUMPRODUCT(C9:F9,PremisaCosto!$F$84:$I$84)","v":111689888.96685253},{"$f":"+SUMPRODUCT(H9:K9,PremisaCosto!$F$84:$I$84)","v":111689888.96685253},null,"OK",{"$f":"+N9-M9","v":0},{"$f":"CCOMV!Z4","v":31276063.531809639},{"$f":"CCOMV!AA4","v":26054646.420657322},{"$f":"+R9-S9","v":5221417.1111523174}]
["Servicio Alumbrado Publico","$",{"$f":"+Costos!E43","v":5496400.9701798968},{"$f":"+Costos!F43","v":5834845.5140915923},{"$f":"+Costos!G43","v":6260719.6726427376},{"$f":"+Costos!H43","v":6653538.6528111044},null,{"$f":"+CSERAP!Z10+CSERAP!AE10","v":5903291.171594155},{"$f":"+CSERAP!AA10+CSERAP!AF10","v":5865221.5881396197},{"$f":"+CSERAP!AB10+CSERAP!AG10","v":6075948.3066008287},{"$f":"+CSERAP!AC10+CSERAP!AH10","v":6294573.0316405753},null,{"$f":"+SUMPRODUCT(C10:F10,PremisaCosto!$F$84:$I$84)","v":20452384.061673008},{"$f":"+SUMPRODUCT(H10:K10,PremisaCosto!$F$84:$I$84)","v":20452384.061673008},null,"OK",{"$f":"+N10-M10","v":0},{"$f":"CSERAP!Z4","v":5727089.4029948376},{"$f":"CSERAP!AA4","v":5903291.171594155},{"$f":"+R10-S10","v":-176201.76859931741}]
["Consumo Alumbrado Publico","$",{"$f":"+Costos!E27","v":7276574.2504216311},{"$f":"+Costos!F27","v":7537102.3361970736},{"$f":"+Costos!G27","v":7806958.3200866561},{"$f":"+Costos!H27","v":8086476.0407094425},null,{"$f":"+CCONAP!Z10+CCONAP!AE10","v":7276574.2504216321},{"$f":"+CCONAP!AA10+CCONAP!AF10","v":7537254.3879510891},{"$f":"+CCONAP!AB10+CCONAP!AG10","v":7808016.3676436516},{"$f":"+CCONAP!AC10+CCONAP!AH10","v":8088922.9371771906},null,{"$f":"+SUMPRODUCT(C11:F11,PremisaCosto!$F$84:$I$84)","v":25982876.732748352},{"$f":"+SUMPRODUCT(H11:K11,PremisaCosto!$F$84:$I$84)","v":25985691.56010605},null,{"$f":"+IF(ROUND(C11-H11,0)=0,\"OK\",\"Error\")","v":"OK"},{"$f":"+H11-C11","v":0},null,null,{"$f":"+SUM(T6:T10)","v":50323919.844395101}]
["Generacion Energia","$",{"$f":"+Costos!E22+Costos!E23","v":289782106.06543469},{"$f":"+Costos!F22+Costos!F23","v":300180901.98213804},{"$f":"+Costos!G22+Costos!G23","v":310957513.91949576},{"$f":"+Costos!H22+Costos!H23","v":322123126.43603659},null,{"$f":"+CENEGEN!AE10+CENEGEN!Z10","v":289782106.06543469},{"$f":"+CENEGEN!AF10+CENEGEN!AA10","v":300505086.77860105},{"$f":"+CENEGEN!AG10+CENEGEN!AB10","v":311803788.68596941},{"$f":"+CENEGEN!AH10+CENEGEN!AC10","v":323626649.71125126},null,{"$f":"+SUMPRODUCT(C12:F12,PremisaCosto!$F$84:$I$84)","v":1034870662.5820991},{"$f":"+SUMPRODUCT(H12:K12,PremisaCosto!$F$84:$I$84)","v":1036962776.9772196},null,{"$f":"+IF(ROUND(C12-H12,0)=0,\"OK\",\"Error\")","v":"OK"},0]
["Perdidas Energia Distribucion","$",{"$f":"+Costos!E11+Costos!E12","v":30520630.859334268},{"$f":"+Costos!F11+Costos!F12","v":52524117.396005608},{"$f":"+Costos!G11+Costos!G12","v":54231012.999388337},{"$f":"+Costos!H11+Costos!H12","v":56000806.25487943},null,{"$f":"+CPERDE!AY10+CPERDE!AT10","v":30520630.859334268},{"$f":"+CPERDE!AZ10+CPERDE!AU10","v":52323530.410228707},{"$f":"+CPERDE!BA10+CPERDE!AV10","v":54014865.704860017},{"$f":"+CPERDE!BB10+CPERDE!AW10","v":55768525.267448604},null,{"$f":"+SUMPRODUCT(C13:F13,PremisaCosto!$F$84:$I$84)","v":161293593.69698507},{"$f":"+SUMPRODUCT(H13:K13,PremisaCosto!$F$84:$I$84)","v":160768413.86004078},null,{"$f":"+IF(ROUND(C13-H13,0)=0,\"OK\",\"Error\")","v":"OK"},0]
["Generacion Potencia","$",{"$f":"+Costos!E24","v":160190080.00000003},{"$f":"+Costos!F24","v":166015250.44235325},{"$f":"+Costos!G24","v":172069967.49568084},{"$f":"+Costos!H24","v":178353528.39409629},null,{"$f":"+CPOTGEN!AE10+CPOTGEN!Z10","v":160190080},{"$f":"+CPOTGEN!AF10+CPOTGEN!AA10","v":165943008.18321621},{"$f":"+CPOTGEN!AG10+CPOTGEN!AB10","v":171961994.36021918},{"$f":"+CPOTGEN!AH10+CPOTGEN!AC10","v":178234485.79977655},null,{"$f":"+SUMPRODUCT(C14:F14,PremisaCosto!$F$84:$I$84)","v":572492906.24723339},{"$f":"+SUMPRODUCT(H14:K14,PremisaCosto!$F$84:$I$84)","v":572252975.31144786},null,{"$f":"+IF(ROUND(C14-H14,0)=0,\"OK\",\"Error\")","v":"OK"},0]
["Perdidas Potencia Distribucion","$",{"$f":"+Costos!E13","v":0},{"$f":"+Costos!F13","v":0},{"$f":"+Costos!G13","v":0},{"$f":"+Costos!H13","v":0},null,{"$f":"+CPERDP!AY10+CPERDP!AT10","v":0},{"$f":"+CPERDP!AZ10+CPERDP!AU10","v":0},{"$f":"+CPERDP!BA10+CPERDP!AV10","v":0},{"$f":"+CPERDP!BB10+CPERDP!AW10","v":0},null,{"$f":"+SUMPRODUCT(C15:F15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(H15:K15,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+IF(ROUND(C15-H15,0)=0,\"OK\",\"Error\")","v":"OK"},0]
["Sistema Transmision","$",{"$f":"+Costos!E18","v":43455474.715783201},{"$f":"+Costos!F18","v":41858274.527017772},{"$f":"+Costos!G18","v":41857997.00355307},{"$f":"+Costos!H18","v":41857680.929646842},null,{"$f":"+CPT!Z10+CPT!AE10","v":43455474.715783209},{"$f":"+CPT!AA10+CPT!AF10","v":44992205.938447379},{"$f":"+CPT!AB10+CPT!AG10","v":46584272.662915573},{"$f":"+CPT!AC10+CPT!AH10","v":48233773.852379739},null,{"$f":"+SUMPRODUCT(C16:F16,PremisaCosto!$F$84:$I$84)","v":143731567.65462413},{"$f":"+SUMPRODUCT(H16:K16,PremisaCosto!$F$84:$I$84)","v":155077215.68911386},null,{"$f":"+IF(ROUND(C16-H16,0)=0,\"OK\",\"Error\")","v":"OK"},0]
["Perdida Energia Transmision","$",{"$f":"+Costos!E20","v":10868989.51363189},{"$f":"+Costos!F20","v":10473974.002813773},{"$f":"+Costos!G20","v":10474030.868238125},{"$f":"+Costos!H20","v":10474087.630325738},null,{"$f":"+CPET!Z10+CPET!AE10","v":10868989.51363189},{"$f":"+CPET!AA10+CPET!AF10","v":11258315.298182867},{"$f":"+CPET!AB10+CPET!AG10","v":11662688.644467693},{"$f":"+CPET!AC10+CPET!AH10","v":12082207.063906061},null,{"$f":"+SUMPRODUCT(C17:F17,PremisaCosto!$F$84:$I$84)","v":35961029.842611171},{"$f":"+SUMPRODUCT(H17:K17,PremisaCosto!$F$84:$I$84)","v":38814447.642730489},null,"OK",0]
[]
[null,null,"Costos",null,null,null,null,"Ingresos",null,null,null,null,"VP - IMP sin Pérdidas",null,null,"Checks"]
["Resumen Económico","u.m.",{"$f":"+C5","v":"2022/2023"},{"$f":"+D5","v":"2023/2024"},{"$f":"+E5","v":"2024/2025"},{"$f":"+F5","v":"2025/2026"},null,{"$f":"+H5","v":"2022/2023"},{"$f":"+I5","v":"2023/2024"},{"$f":"+J5","v":"2024/2025"},{"$f":"+K5","v":"2025/2026"},null,"Permitido","Ingresos"]
["Distribución","$",{"$f":"+SUM(C22:C24)","v":223553384.05575719},{"$f":"+SUM(D22:D24)","v":237565466.93352899},{"$f":"+SUM(E22:E24)","v":252859475.0272862},{"$f":"+SUM(F22:F24)","v":260102102.4145453},null,{"$f":"+SUM(H22:H24)","v":180166560.90676111},{"$f":"+SUM(I22:I24)","v":257917190.50941724},{"$f":"+SUM(J22:J24)","v":267039817.32463893},{"$f":"+SUM(K22:K24)","v":276461133.36328286},null,{"$f":"+SUM(M22:M24)","v":822793021.78289878},{"$f":"+SUM(N22:N24)","v":822793021.78289878},null,{"$f":"+IF(ROUND(M21-N21,0)=0,\"OK\",\"Error\")","v":"OK"}]
["Sistema de Distribución","$",{"$f":"+C6+C7","v":165626954.75500673},{"$f":"+D6+D7","v":178268891.88017398},{"$f":"+E6+E7","v":191531427.52033919},{"$f":"+F6+F7","v":196965110.84970376},null,{"$f":"+H6+H7","v":128698288.31312391},{"$f":"+I6+I7","v":196214961.53606793},{"$f":"+J6+J7","v":203240606.47467467},{"$f":"+K6+K7","v":210542898.88213545},null,{"$f":"+M6+M7","v":618159240.18429875},{"$f":"+N6+N7","v":618159240.18429875},null,{"$f":"+IF(ROUND(M22-N22,0)=0,\"OK\",\"Error\")","v":"OK"}]
["Comercialización","$",{"$f":"+C8+C9","v":52430028.330570593},{"$f":"+D8+D9","v":53461729.539263412},{"$f":"+E8+E9","v":55067327.834304281},{"$f":"+F8+F9","v":56483452.912030429},null,{"$f":"+H8+H9","v":45564981.422043055},{"$f":"+I8+I9","v":55837007.38520968},{"$f":"+J8+J9","v":57723262.543363407},{"$f":"+K8+K9","v":59623661.449506819},null,{"$f":"+M8+M9","v":184181397.53692704},{"$f":"+N8+N9","v":184181397.53692701},null,{"$f":"+IF(ROUND(M23-N23,0)=0,\"OK\",\"Error\")","v":"OK"}]
["Alumbrado Público","$",{"$f":"+C10","v":5496400.9701798968},{"$f":"+D10","v":5834845.5140915923},{"$f":"+E10","v":6260719.6726427376},{"$f":"+F10","v":6653538.6528111044},null,{"$f":"+H10","v":5903291.171594155},{"$f":"+I10","v":5865221.5881396197},{"$f":"+J10","v":6075948.3066008287},{"$f":"+K10","v":6294573.0316405753},null,{"$f":"+M10","v":20452384.061673008},{"$f":"+N10","v":20452384.061673008},null,{"$f":"+IF(ROUND(M24-N24,0)=0,\"OK\",\"Error\")","v":"OK"}]
["Transmisión","$",{"$f":"+C16+C17","v":54324464.229415089},{"$f":"+D16+D17","v":52332248.529831544},{"$f":"+E16+E17","v":52332027.871791199},{"$f":"+F16+F17","v":52331768.559972584},null,{"$f":"+H16+H17","v":54324464.229415096},{"$f":"+I16+I17","v":56250521.236630246},{"$f":"+J16+J17","v":58246961.307383269},{"$f":"+K16+K17","v":60315980.916285798}]
["Generación","$",{"$f":"+C11+C12+C13+C14+C15","v":487769391.17519069},{"$f":"+D11+D12+D13+D14+D15","v":526257372.15669399},{"$f":"+E11+E12+E13+E14+E15","v":545065452.73465157},{"$f":"+F11+F12+F13+F14+F15","v":564563937.12572169},null,{"$f":"+H11+H12+H13+H14+H15","v":487769391.17519063},{"$f":"+I11+I12+I13+I14+I15","v":526308879.75999707},{"$f":"+J11+J12+J13+J14+J15","v":545588665.11869228},{"$f":"+K11+K12+K13+K14+K15","v":565718583.71565366}]
[]
[null,null,"Costos",null,null,null,null,"Ingresos",null,null,null,null,"VP - IMP de Pérdidas",null,null,"Check"]
["Cierre Pérdidas Permitidas","u.m.",{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"},null,{"$f":"+C29","v":"2022/2023"},{"$f":"+D29","v":"2023/2024"},{"$f":"+E29","v":"2024/2025"},{"$f":"+F29","v":"2025/2026"},null,"Permitido","Ingresos"]
["Pérdidas","$",{"$f":"+PremisaCosto!F33","v":59392438.493991658},{"$f":"+PremisaCosto!G33","v":58884544.66101592},{"$f":"+PremisaCosto!H33","v":66057844.98645182},{"$f":"+PremisaCosto!I33","v":70068069.298204005},null,{"$f":"+H13+H15","v":30520630.859334268},{"$f":"+I13+I15","v":52323530.410228707},{"$f":"+J13+J15","v":54014865.704860017},{"$f":"+K13+K15","v":55768525.267448604},null,{"$f":"+SUMPRODUCT(C30:F30,PremisaCosto!$F$84:$I$84)","v":214675145.51614422},{"$f":"+SUMPRODUCT(H30:K30,PremisaCosto!$F$84:$I$84)","v":160768413.86004078},null,{"$f":"+IF(ROUND(M30-N30,)=0,\"OK\",IF(P32=1,\"Abtsmo Proy\", \"Error\"))","v":"Abtsmo Proy"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]

{"sheet":"Pliegos","index":3,"n_rows":1916,"n_cols":7,"rows_kept":1916,"cut":false,"hidden":false,"merged":[]}
["Pliegos Tarifarios: Vigente vs Nuevo"]
[]
[null,"Componente","Ene-Jun/2023","Nuevo","Diff"]
["BTS (0-300)"]
["Comercialización",null,0]
["  - Fijo (Primeros 10 kWh)","BTS1CCCOF",2.95,{"$f":"+SUMIF($F$463:$F$1916,B6,$G$463:$G$1916)","v":2.9984372244653783},{"$f":"+IF(C6=0,\"\",D6/C6-1)","v":1.6419398123856954E-2}]
["  - Energía (Siguientes kWh)","BTS1EtCCOV",6.96E-3,8.483167853717416E-3,{"$f":"+IF(C7=0,\"\",D7/C7-1)","v":0.21884595599388157}]
["Distribución","",0,0,""]
["  - Energía","BTS1EtCD",3.3020000000000001E-2,4.7328372727935587E-2,0.43332443149411226]
["  - Pérdidas Energía ","BTS1EtCPEP",1.209E-2,7.7605167351045739E-3,-0.35810448841153231]
["  - Pérdidas Potencia","BTS1EtCPP",0,0,""]
["  - Cargos por Conexión","BTS1CxCX",11.13,11.3081309384708,1.6004576682012495E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","BTS1EtCSAP",1.5299999999999999E-3,1.4396585466886515E-3,-5.9046701510685251E-2]
["  - Consumo de energía","BTS1EtCCAP",2.48E-3,1.8533544397470166E-3,-0.252679661392332]
["Transmisión","",0,0,""]
["  - Energía","BTS1EtCUCOST",1.197E-2,1.2976048654146116E-2,8.4047506612039857E-2]
["  - Pérdidas de Energía en Transmisión","BTS1EtCPST",2.66E-3,2.7728622536164552E-3,4.2429418652802697E-2]
["  - Capacidad Transmision costo pérdidas",null,0,0,""]
["Generación","",0,0,""]
["  - Energía","BTS1EtCEGP",5.8196303115954827E-2,3.1168326474146968E-2,-0.46442772469507598]
["  - Potencia Energizada","BTS1EtCPG",2.2503696884045164E-2,3.3461117457831202E-2,0.48691646666973698]
["BTS (301-750)","",null,null,""]
["Comercialización",0,0,{"$f":"+SUMIF($F$463:$F$1916,B24,$G$463:$G$1916)","v":0},""]
["  - Fijo (Primeros 10 kWh)","BTS2CCCOF",2.95,2.9984372244653783,1.6419398123856954E-2]
["  - Energía (Siguientes kWh)","BTS2EtCCOV",6.96E-3,8.483167853717416E-3,0.21884595599388157]
["Distribución","",0,0,""]
["  - Energía","BTS2EtCD",3.3020000000000001E-2,4.7328372727935587E-2,0.43332443149411226]
["  - Pérdidas Energía ","BTS2EtCPEP",1.209E-2,7.7605167351045739E-3,-0.35810448841153231]
["  - Pérdidas Potencia","BTS2EtCPP",0,0,""]
["  - Cargos por Conexión","BTS2CxCX",11.13,11.3081309384708,1.6004576682012495E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","BTS2EtCSAP",1.5299999999999999E-3,1.4396585466886515E-3,-5.9046701510685251E-2]
["  - Consumo de energía","BTS2EtCCAP",2.48E-3,1.8533544397470166E-3,-0.252679661392332]
["Transmisión","",0,0,""]
["  - Energía","BTS2EtCUCOST",1.197E-2,1.2976048654146116E-2,8.4047506612039857E-2]
["  - Pérdidas de Energía en Transmisión","BTS2EtCPST",2.66E-3,2.7728622536164552E-3,4.2429418652802697E-2]
["Generación","",0,0,""]
["  - Energía","BTS2EtCEGP",9.3279948055127127E-2,6.8570318243123332E-2,-0.26489755115859148]
["  - Potencia Energizada","BTS2EtCPG",3.6070051944872894E-2,5.3633154190464272E-2,0.48691646666973676]
["BTS (750-más)","",null,null,""]
["Comercialización",0,0,{"$f":"+SUMIF($F$463:$F$1916,B42,$G$463:$G$1916)","v":0},""]
["  - Fijo (Primeros 10 kWh)","BTS3CCCOF",2.95,2.9984372244653783,1.6419398123856954E-2]
["  - Energía (Siguientes kWh)","BTS3EtCCOV",6.96E-3,8.483167853717416E-3,0.21884595599388157]
["Distribución","",0,0,""]
["  - Energía","BTS3EtCD",3.3020000000000001E-2,4.7328372727935587E-2,0.43332443149411226]
["  - Pérdidas Energía ","BTS3EtCPEP",1.209E-2,7.7605167351045739E-3,-0.35810448841153231]
["  - Pérdidas Potencia","BTS3EtCPP",0,0,""]
["  - Cargos por Conexión","BTS3CxCX",11.13,11.3081309384708,1.6004576682012495E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","BTS3EtCSAP",1.5299999999999999E-3,1.4396585466886515E-3,-5.9046701510685251E-2]
["  - Consumo de energía","BTS3EtCCAP",2.48E-3,1.8533544397470166E-3,-0.252679661392332]
["Transmisión","",0,0,""]
["  - Energía","BTS3EtCUCOST",1.197E-2,1.2976048654146116E-2,8.4047506612039857E-2]
["  - Pérdidas de Energía en Transmisión","BTS3EtCPST",2.66E-3,2.7728622536164552E-3,4.2429418652802697E-2]
["Generación","",0,0,""]
["  - Energía","BTS3EtCEGP",0.11912574116139503,0.13714063648624666,0.15122588240978518]
["  - Potencia Energizada","BTS3EtCPG",4.606425883860496E-2,6.8493704992058674E-2,0.48691646666973654]
["BTD (0-10,000)","",null,null,""]
["Comercialización","",0,{"$f":"+SUMIF($F$463:$F$1916,B60,$G$463:$G$1916)","v":0},""]
["  - Fijo","BTD1CCCOF",5.29,5.3783436471426009,1.6700122333194845E-2]
["  - Energía","BTD1EtCCOV",6.4999999999999997E-3,7.9168845230294556E-3,0.21798223431222397]
["Distribución","",0,0,""]
["  - Demanda Máxima","BTD1PpCD",10.71,15.460644095121582,0.44357087722890576]
["  - Pérdidas Energía en Distribución","BTD1EtCPEP",1.1299999999999999E-2,6.7292514797719525E-3,-0.40449101948920774]
["  - Pérdidas Potencia en Distribución","BTD1PpCPEP",0,0.16977593598318089,""]
["  - Cargos por Conexión","BTD1CxCX",111.24,112.78557922437209,1.389409586814172E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","BTD1EtCSAP",1.4300000000000001E-3,1.3571453729476534E-3,-5.0947291644997672E-2]
["  - Consumo de energía","BTD1EtCCAP",2.33E-3,1.7410881215614337E-3,-0.25275187915818298]
["Transmisión","",0,0,{"$f":"+IF(C71=0,\"\",D71/C71-1)","v":""}]
["  - Demanda Máxima","BTD1PpCUCOST",0.66,1.2725911831832586,0.92816845936857351]
["  - Energía","BTD1EtCUCOST",6.7299999999999999E-3,4.3861319731893179E-3,-0.34827162359742669]
["  - Pérdidas de Energía en Transmisión","BTD1EtCPST",2.47E-3,2.5964310502576645E-3,5.1186660023345931E-2]
["  - Capacidad Transmision costo pérdidas","BTD1PpCPST",0,0,""]
["Generación","",0,0,""]
["  - Demanda Máxima","BTD1PpCPG",1.22,1.421491833082789,0.16515724023179423]
["  - Energía","BTD1EtCEGP",0.10374,7.1897060303513033E-2,-0.30694948618167506]
["  - Potencia Energizada","BTD1EtCPG",2.196E-2,2.6318869291825694E-2,0.1984913156569077]
["BTD (10,001-30,000)","",null,null,""]
["Comercialización","",0,{"$f":"+SUMIF($F$463:$F$1916,B81,$G$463:$G$1916)","v":0},""]
["  - Fijo","BTD2CCCOF",5.29,5.3783436471426009,1.6700122333194845E-2]
["  - Energía","BTD2EtCCOV",6.4999999999999997E-3,7.9168845230294556E-3,0.21798223431222397]
["Distribución","",0,0,""]
["  - Demanda Máxima","BTD2PpCD",10.71,15.460644095121582,0.44357087722890576]
["  - Pérdidas Energía en Distribución","BTD2EtCPEP",1.1299999999999999E-2,6.7292514797719525E-3,-0.40449101948920774]
["  - Pérdidas Potencia en Distribución","BTD2PpCPEP",0,0.16977593598318089,""]
["  - Cargos por Conexión","BTD2CxCX",111.24,112.78557922437209,1.389409586814172E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","BTD2EtCSAP",1.4300000000000001E-3,1.3571453729476534E-3,-5.0947291644997672E-2]
["  - Consumo de energía","BTD2EtCCAP",2.33E-3,1.7410881215614337E-3,-0.25275187915818298]
["Transmisión","",0,0,""]
["  - Demanda Máxima","BTD2PpCUCOST",0.66,1.2725911831832586,0.92816845936857351]
["  - Energía","BTD2EtCUCOST",6.7299999999999999E-3,4.3861319731893179E-3,-0.34827162359742669]
["  - Pérdidas de Energía en Transmisión","BTD2EtCPST",2.47E-3,2.5964310502576645E-3,5.1186660023345931E-2]
["Generación","",0,0,""]
["  - Demanda Máxima","BTD2PpCPG",1.22,1.421491833082789,0.16515724023179423]
["  - Energía","BTD2EtCEGP",0.10929,7.5743490655204734E-2,-0.30694948618167506]
["  - Potencia Energizada","BTD2EtCPG",2.315E-2,2.7745073957457414E-2,0.1984913156569077]
["BTD (30,001-50,000)","",null,null,""]
["Comercialización","",0,{"$f":"+SUMIF($F$463:$F$1916,B101,$G$463:$G$1916)","v":0},""]
["  - Fijo","BTD3CCCOF",5.29,5.3783436471426009,1.6700122333194845E-2]
["  - Energía","BTD3EtCCOV",6.4999999999999997E-3,7.9168845230294556E-3,0.21798223431222397]
["Distribución","",0,0,""]
["  - Demanda Máxima","BTD3PpCD",10.71,15.460644095121582,0.44357087722890576]
["  - Pérdidas Energía en Distribución","BTD3EtCPEP",1.1299999999999999E-2,6.7292514797719525E-3,-0.40449101948920774]
["  - Pérdidas Potencia en Distribución","BTD3PpCPEP",0,0.16977593598318089,""]
["  - Cargos por Conexión","BTD3CxCX",111.24,112.78557922437209,1.389409586814172E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","BTD3EtCSAP",1.4300000000000001E-3,1.3571453729476534E-3,-5.0947291644997672E-2]
["  - Consumo de energía","BTD3EtCCAP",2.33E-3,1.7410881215614337E-3,-0.25275187915818298]
["Transmisión","",0,0,""]
["  - Demanda Máxima","BTD3PpCUCOST",0.66,1.2725911831832586,0.92816845936857351]
["  - Energía","BTD3EtCUCOST",6.7299999999999999E-3,4.3861319731893179E-3,-0.34827162359742669]
["  - Pérdidas de Energía en Transmisión","BTD3EtCPST",2.47E-3,2.5964310502576645E-3,5.1186660023345931E-2]
["Generación","",0,0,""]
["  - Demanda Máxima","BTD3PpCPG",1.22,1.421491833082789,0.16515724023179423]
["  - Energía","BTD3EtCEGP",0.12007999999999999,8.3221505699304449E-2,-0.30694948618167506]
["  - Potencia Energizada","BTD3EtCPG",2.5420000000000002E-2,3.0465649243998597E-2,0.1984913156569077]
["BTD (50,001-más)","",null,null,""]
["Comercialización","",0,{"$f":"+SUMIF($F$463:$F$1916,B121,$G$463:$G$1916)","v":0},""]
["  - Fijo","BTD4CCCOF",5.29,5.3783436471426009,1.6700122333194845E-2]
["  - Energía","BTD4EtCCOV",6.4999999999999997E-3,7.9168845230294556E-3,0.21798223431222397]
["Distribución","",0,0,""]
["  - Demanda Máxima","BTD4PpCD",10.71,15.460644095121582,0.44357087722890576]
["  - Pérdidas Energía en Distribución","BTD4EtCPEP",1.1299999999999999E-2,6.7292514797719525E-3,-0.40449101948920774]
["  - Pérdidas Potencia en Distribución","BTD4PpCPEP",0,0.16977593598318089,""]
["  - Cargos por Conexión","BTD4CxCX",111.24,112.78557922437209,1.389409586814172E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","BTD4EtCSAP",1.4300000000000001E-3,1.3571453729476534E-3,-5.0947291644997672E-2]
["  - Consumo de energía","BTD4EtCCAP",2.33E-3,1.7410881215614337E-3,-0.25275187915818298]
["Transmisión","",0,0,""]
["  - Demanda Máxima","BTD4PpCUCOST",0.66,1.2725911831832586,0.92816845936857351]
["  - Energía","BTD4EtCUCOST",6.7299999999999999E-3,4.3861319731893179E-3,-0.34827162359742669]
["  - Pérdidas de Energía en Transmisión","BTD4EtCPST",2.47E-3,2.5964310502576645E-3,{"$f":"+IF(C135=0,\"\",D135/C135-1)","v":5.1186660023345931E-2}]
["Generación","",0,0,""]
["  - Demanda Máxima","BTD4PpCPG",1.22,1.421491833082789,0.16515724023179423]
["  - Energía","BTD4EtCEGP",0.13064000000000001,9.0540119125225971E-2,-0.30694948618167506]
["  - Potencia Energizada","BTD4EtCPG",2.767E-2,3.3162254704226637E-2,0.1984913156569077]
["BTH","",null,null,""]
["Comercialización","",0,{"$f":"+SUMIF($F$463:$F$1916,B141,$G$463:$G$1916)","v":0},""]
["  - Fijo","BTH1CCCOF",5.3,5.3878070709770967,1.6567371882471038E-2]
["  - Energía","BTH1EtCCOV",6.4900000000000001E-3,7.9050526418421637E-3,0.21803584620064154]
["Distribución","",0,0,""]
["  - Demanda Máxima en Punta","BTH1PpCD",11.08,15.995739389538153,0.44365878966950834]
["  - Demanda Máxima Fuera de Punta Medio","BTH1PfpmCD",null,2.2087979481943476]
["  - Demanda Máxima Fuera de Punta","BTH1PfpCD",1.53,2.2087979481943476,0.44365878966950811]
["  - Pérdidas Energía en Distribución en Punta","BTH1EpCPEP",1.4670000000000001E-2,8.736104455545823E-3,-0.40449185715434066]
["  - Pérdidas Energía en Distribución Fuera de Punta Medio","BTH1EfpmCPEFP",null,6.0086771613127024E-3]
["  - Pérdidas Energía en Distribución Fuera de Punta","BTH1EfpCPEFP",1.009E-2,6.0086771613127024E-3,-0.40449185715434066]
["  - Pérdidas Potencia en Distribución ","BTH1PpCPEP",0,0.10659080907041153,""]
["  - Cargos por Conexión","BTH1CxCX",111.24,112.78755580553069,1.3911864486971348E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","BTH1EtCSAP",1.42E-3,1.34764087437606E-3,-5.0957130721084543E-2]
["  - Consumo de energía","BTH1EtCCAP",2.33E-3,1.7410856572745615E-3,-0.2527529367920337]
["Transmisión","",0,0,""]
["  - Demanda Máxima ","BTH1PpCUCOST",1.33,2.4198810806948265,0.8194594591690425]
["  - Demanda Máxima Fuera de Punta","BTH1PfpCUCOST",null,0.23652972969197553]
["  - Demanda Máxima Fuera de Punta","BTH1PfpCUCOST",0.13,0.23652972969197553,0.8194594591690425]
["  - Energía","BTH1EtCUCOST",8.6300000000000005E-3,6.8535884807013996E-3,-0.20584142749694101]
["  - Pérdidas de Energía en Transmisión","BTH1EtCPST",2.47E-3,2.5964273753426091E-3,5.1185172203485507E-2]
["  - Capacidad Transmision costo pérdidas",null,0,0,""]
["Generación","",0,0,""]
["  - Demanda Máxima","BTH1PpCPG",0.63,0.1253561660452196,-0.80102195865838155]
["  - Energía en Punta","BTH1EpCEGP",0.19391,0.18417060382341827,-5.0226373970304383E-2]
["  - Energía Fuera de Punta Medio","BTH1EfpmCEGFP",null,9.2085301911709133E-2]
["  - Energía Fuera de Punta","BTH1EfpCEGFP",0.12074,4.1856955414413241E-2,-0.65332983754834162]
["  - Potencia Energizada","BTH1EtCPG",6.9100000000000003E-3,1.8095590744394391E-3,-0.7381245912533374]
["MTD (0-10,000)","",null,null,""]
["Comercialización","",0,{"$f":"+SUMIF($F$463:$F$1916,B170,$G$463:$G$1916)","v":0},""]
["  – Fijo","MTD1CCCOF",13.35,13.572856771823915,1.6693391147858838E-2]
["  – Energía","MTD1EtCCOV",6.4999999999999997E-3,7.9168794674634117E-3,0.21798145653283263]
["Distribución","",0,0,""]
["  - Demanda Máxima","MTD1PpCD",11.28,16.283445179583111,0.44356783506942477]
["  - Energía en Distribución","MTD1EtCD",0,0,""]
["  - Pérdidas Energía en Distribución","MTD1EtCPEP",1.1299999999999999E-2,6.7292516180586731E-3,-0.40449100725144482]
["  - Pérdidas Potencia en Distribución","MTD1PpCPEP",0,0.25705952805940235,""]
["  - Cargos por Conexión","MTD1CxCX",111.24,112.78935831342424,1.392806826163473E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","MTD1EtCSAP",1.4300000000000001E-3,1.357145577067711E-3,-5.0947148903698669E-2]
["  - Consumo de energía","MTD1EtCCAP",2.33E-3,1.7410881573409504E-3,-0.25275186380216719]
["Transmisión","",0,0,""]
["  - Demanda Máxima","MTD1PpCUCOST",0.82,1.8531062887326692,1.2598857179666698]
["  - Energía","MTD1EtCUCOST",5.7800000000000004E-3,4.2182814317885545E-3,-0.2701935239120149]
["  - Pérdidas de Energía en Transmisión","MTD1EtCPST",2.47E-3,2.596431103614555E-3,5.1186681625325914E-2]
["  - Capacidad Transmision costo pérdidas","MTD1EtCPP",0,0,""]
["Generación","",0,0,""]
["  - Demanda Máxima","MTD1PpCPG",1.79,2.3318203242045983,0.30269291855005487]
["  - Energía","MTD1EtCEGP",0.11048999999999999,7.6575791315811922E-2,-0.30694369340381999]
["  - Potencia Energizada","MTD1EtCPG",2.3460000000000002E-2,3.0078624452777425E-2,0.28212380446621577]
["MTD (10,001-30,000)","",null,null,""]
["Comercialización","",0,{"$f":"+SUMIF($F$463:$F$1916,B192,$G$463:$G$1916)","v":0},""]
["  – Fijo","MTD2CCCOF",13.35,0,-1]
["  – Energía","MTD2EtCCOV",6.4999999999999997E-3,0,-1]
["Distribución","",0,0,""]
["  - Demanda Máxima","MTD2PpCD",11.28,0,-1]
["  - Energía en Distribución","MTD2EtCD",0,0,""]
["  - Pérdidas Energía en Distribución","MTD2EtCPEP",1.1299999999999999E-2,0,-1]
["  - Pérdidas Potencia en Distribución","MTD2PpCPP",0,0,""]
["  - Cargos por Conexión","MTD2CxCX",111.24,112.78935831342424,1.392806826163473E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","MTD2EtCSAP",1.4300000000000001E-3,0,-1]
["  - Consumo de energía","MTD2EtCCAP",2.33E-3,0,-1]
["Transmisión","",0,0,{"$f":"+IF(C204=0,\"\",D204/C204-1)","v":""}]
["  - Demanda Máxima","MTD2PpCUCOST",0.82,0,-1]
["  - Energía","MTD2EtCUCOST",5.7800000000000004E-3,0,-1]
["  - Pérdidas de Energía en Transmisión","MTD2EtCPST",2.47E-3,0,-1]
["Generación","",0,0,""]
["  - Demanda Máxima","MTD2PpCPG",1.79,0,-1]
["  - Energía","MTD2EtCEGP",0.11048999999999999,0,-1]
["  - Potencia Energizada","MTD2EtCPG",2.3460000000000002E-2,0,-1]
["MTD (30,001-50,000)","",null,null,""]
["Comercialización","",0,{"$f":"+SUMIF($F$463:$F$1916,B213,$G$463:$G$1916)","v":0},""]
["  – Fijo","MTD3CCCOF",13.35,0,-1]
["  – Energía","MTD3EtCCOV",6.4999999999999997E-3,0,-1]
["Distribución","",0,0,""]
["  - Demanda Máxima","MTD3PpCD",11.28,0,-1]
["  - Energía en Distribución","MTD3EtCD",0,0,""]
["  - Pérdidas Energía en Distribución","MTD3EtCPEP",1.1299999999999999E-2,0,-1]
["  - Pérdidas Potencia en Distribución","MTD3PpCPP",0,0,""]
["  - Cargos por Conexión","MTD3CxCX",111.24,112.78935831342424,1.392806826163473E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","MTD3EtCSAP",1.4300000000000001E-3,0,-1]
["  - Consumo de energía","MTD3EtCCAP",2.33E-3,0,-1]
["Transmisión","",0,0,""]
["  - Demanda Máxima","MTD3PpCUCOST",0.82,0,-1]
["  - Energía","MTD3EtCUCOST",5.7800000000000004E-3,0,-1]
["  - Pérdidas de Energía en Transmisión","MTD3EtCPST",2.47E-3,0,-1]
["Generación","",0,0,""]
["  - Demanda Máxima","MTD3PpCPG",1.79,0,-1]
["  - Energía","MTD3EtCEGP",0.11048999999999999,0,-1]
["  - Potencia Energizada","MTD3EtCPG",2.3460000000000002E-2,0,-1]
["MTD (50,001-más)","",null,null,""]
["Comercialización","",0,{"$f":"+SUMIF($F$463:$F$1916,B234,$G$463:$G$1916)","v":0},""]
["  – Fijo","MTD4CCCOF",13.35,0,-1]
["  – Energía","MTD4EtCCOV",6.4999999999999997E-3,0,-1]
["Distribución","",0,0,""]
["  - Demanda Máxima","MTD4PpCD",11.28,0,-1]
["  - Energía en Distribución","MTD4EtCD",0,0,""]
["  - Pérdidas Energía en Distribución","MTD4EtCPEP",1.1299999999999999E-2,0,-1]
["  - Pérdidas Potencia en Distribución","MTD4PpCPP",0,0,""]
["  - Cargos por Conexión","MTD4CxCX",111.24,112.78935831342424,1.392806826163473E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","MTD4EtCSAP",1.4300000000000001E-3,0,-1]
["  - Consumo de energía","MTD4EtCCAP",2.33E-3,0,-1]
["Transmisión","",0,0,""]
["  - Demanda Máxima","MTD4PpCUCOST",0.82,0,-1]
["  - Energía","MTD4EtCUCOST",5.7800000000000004E-3,0,-1]
["  - Pérdidas de Energía en Transmisión","MTD4EtCPST",2.47E-3,0,-1]
["Generación","",0,0,""]
["  - Demanda Máxima","MTD4PpCPG",1.79,0,-1]
["  - Energía","MTD4EtCEGP",0.11048999999999999,0,-1]
["  - Potencia Energizada","MTD4EtCPG",2.3460000000000002E-2,0,-1]
["MTH","",null,null,""]
["Comercialización","",0,{"$f":"+SUMIF($F$463:$F$1916,B255,$G$463:$G$1916)","v":0},""]
["  – Fijo","MTH1CCCOF",13.41,13.633472955635119,1.6664649935504761E-2]
["  – Energía","MTH1EtCCOV",6.4900000000000001E-3,7.9046982378033342E-3,0.21798123849049822]
["Distribución","",0,0,""]
["  - Demanda Máxima en Punta","MTH1PpCD",10.130000000000001,14.623300514294398,0.4435637230300491]
["  - Demanda Máxima Fuera de Punta","MTH1PfpmCD",null,2.4251870546904826]
["  - Demanda Máxima Fuera de Punta","MTH1PfpCD",1.68,2.4251870546904826,0.4435637230300491]
["  - Pérdidas Energía en Distribución en Punta","MTH1EpCPEP",1.4800000000000001E-2,8.8135331471595746E-3,-0.40449100357029899]
["  - Pérdidas Energía en Distribución Fuera de Punta Medio","MTH1EfpCPEFP",null,6.0265510438685744E-3]
["  - Pérdidas Energía en Distribución Fuera de Punta","MTH1EfpCPEFP",1.0120000000000001E-2,6.0265510438685744E-3,-0.40449100357029899]
["  - Pérdidas Potencia en Distribución","MTH1PpCPEP",0,0.15158711669772029,""]
["  - Cargos por Conexión","MTH1CxCX",111.24,112.78853879069902,1.3920701103011801E-2]
["Alumbrado Público","",0,0,""]
["  - Sistema","MTH1EtCSAP",1.42E-3,1.3476551053795156E-3,-5.0947108887665071E-2]
["  - Consumo de energía","MTH1EtCCAP",2.33E-3,1.7410881673715118E-3,-0.25275185949720524]
["Transmisión","",0,0,{"$f":"+IF(C270=0,\"\",D270/C270-1)","v":""}]
["  - Demanda Máxima en Punta","MTH1PpCUCOST",2.12,2.9112283621992714,0.37322092556569397]
["  - Demanda Máxima en Fuera de Punta Medio","MTH1PfpmCUCOST",null,0.30210860362445269]
["  - Demanda Máxima en Fuera de Punta","MTH1PfpCUCOST",0.22,0.30210860362445269,0.37322092556569397]
["  - Energía","MTH1EtCUCOST",6.2700000000000004E-3,5.8405360723414405E-3,-6.8495044283661821E-2]
["  - Pérdidas de Energía en Transmisión","MTH1EtCPST",2.47E-3,2.5964311185728227E-3,5.1186687681304743E-2]
["  - Capacidad Transmision costo pérdidas","MTH1PpCPST",0,0,""]
["Generación","",0,0,""]
["  - Demanda Máxima","MTH1PpCPG",0.6,0.11942856143527354,-0.8009523976078774]
["  - Energía en Punta","MTH1EpCEGP",0.18728,0.19070494236616653,1.8287816991491512E-2]
["  - Energía Fuera de Punta Medio","MTH1EfpmCEGFP",null,9.9893065048944379E-2]
["  - Energía Fuera de Punta","MTH1EfpCEGFP",0.13324,4.5405938658611075E-2,-0.65921691189874609]
["  - Potencia Energizada","MTH1EtCPG",3.0300000000000001E-3,1.2134251180903242E-3,-0.59952966399659269]
["ATD","",null,null,""]
["Comercialización","",null,null,""]
["  - Fijo","ATD1CCCOF",13.41,{"$f":"+SUMIF($F$463:$F$1916,B285,$G$463:$G$1916)","v":13.633952499757507},1.6700410123602349E-2]
["  - Energía","ATD1EtCCOV",6.4900000000000001E-3,{"$f":"+SUMIF($F$463:$F$1916,B286,$G$463:$G$1916)","v":7.9046972205666175E-3},0.21798108175140474]
["Distribución","",null,null,""]
["  - Demanda Máxima ","ATD1PpCD",4.34,{"$f":"+SUMIF($F$463:$F$1916,B288,$G$463:$G$1916)","v":6.2650662955614296},0.44356366257175806]
["  - Pérdidas Energía","ATD1EtCPEP",1.1299999999999999E-2,{"$f":"+SUMIF($F$463:$F$1916,B289,$G$463:$G$1916)","v":6.7292516846947596E-3},-0.40449100135444604]
["  - Pérdidas Potencia","ATD1PpCPEP",0,{"$f":"+SUMIF($F$463:$F$1916,B290,$G$463:$G$1916)","v":5.6053077235503367E-2},""]
["  - Cargos por Conexión","ATD1CxCX",111.24,{"$f":"+SUMIF($F$463:$F$1916,B291,$G$463:$G$1916)","v":112.79168799578558},1.3949011109183562E-2]
["Alumbrado Público","",null,null,""]
["  - Sistema","ATD1EtCSAP",1.42E-3,{"$f":"+SUMIF($F$463:$F$1916,B293,$G$463:$G$1916)","v":1.3476551462263955E-3},-5.0947080122256683E-2]
["  - Consumo de energía","ATD1EtCCAP",2.33E-3,1.7410881745819908E-3,-0.25275185640257902]
["Transmisión","",0,0,""]
["  - Demanda Máxima ","ATD1PpCUCOST",4.99,2.9612513337234034,-0.40656285897326583]
["  - Energía","ATD1EtCUCOST",2.47E-3,3.091325534118438E-2,11.51548799238234]
["  - Pérdidas de Energía en Transmisión","ATD1EtCPST",2.47E-3,2.5964311293255869E-3,5.1186692034650649E-2]
["  - Capacidad Transmision costo pérdidas","ATD1PpCPST",0,0,""]
["Generación","",0,0,""]
["  - Demanda Máxima","ATD1PpCPG",1.94,0.41957131602422615,-0.78372612576070821]
["  - Energía","ATD1EtCEGP",0.10585,7.3360010779649584E-2,-0.30694368654086368]
["  - Potencia Energizada","ATD1EtCPG",1.82E-3,2.4820065798146555E-2,12.637398790190415]
["ATH","",null,null,""]
["Comercialización","",null,null,""]
["  - Fijo","ATH1CCCOF",13.41,{"$f":"+SUMIF($F$463:$F$1916,B306,$G$463:$G$1916)","v":13.633925040907451},1.6698362483777096E-2]
["  - Energía","ATH1EtCCOV",6.4900000000000001E-3,{"$f":"+SUMIF($F$463:$F$1916,B307,$G$463:$G$1916)","v":7.9046972205666175E-3},0.21798108175140474]
["Distribución","",null,null,""]
["  - Demanda Máxima en Punta","ATH1PpCD",4.5999999999999996,{"$f":"+SUMIF($F$463:$F$1916,B309,$G$463:$G$1916)","v":6.6403928478300873},0.44356366257175828]
["  - Demanda Máxima Fuera de Punta Medio","ATH1PfpmCD",null,5.4566706445212461]
["  - Demanda Máxima Fuera de Punta  ","ATH1PfpCD",3.78,5.4566706445212461,0.44356366257175828]
["  - Pérdidas Energía en Distribución en Punta  ","ATH1EpCPEP",1.5440000000000001E-2,9.1946589390873509E-3,-0.40449100135444616]
["  - Pérdidas Energía en Distribución Fuera de Punta Medio","ATH1EfpmCPEFP",null,5.9729552564149052E-3]
["  - Pérdidas Energía en Distribución Fuera de Punta  ","ATH1EfpCPEFP",1.0030000000000001E-2,5.9729552564149052E-3,-0.40449100135444616]
["  - Pérdidas Potencia en Distribución   ","ATH1PpCPEP",0,0.21405516684396841,""]
["  - Cargos por Conexión","ATH1CxCX",111.24,112.7913997095372,1.3946419539169419E-2]
["Alumbrado Público","",null,null,""]
["  - Sistema","ATH1EtCSAP",1.42E-3,{"$f":"+SUMIF($F$463:$F$1916,B318,$G$463:$G$1916)","v":1.3476551462263953E-3},-5.0947080122256905E-2]
["  - Consumo de energía","ATH1EtCCAP",2.33E-3,{"$f":"+SUMIF($F$463:$F$1916,B319,$G$463:$G$1916)","v":1.7410881745819904E-3},-0.25275185640257924]
["Transmisión","",null,null,""]
["  - Demanda Máxima en Punta","ATH1PpCUCOST",2.66,{"$f":"+SUMIF($F$463:$F$1916,B321,$G$463:$G$1916)","v":6.23585275534177},1.3443055471209662]
["  - Demanda Máxima en Fuera de Punta Medio","ATH1PfpmCUCOST",null,0.1875444437696773]
["  - Demanda Máxima en Fuera de Punta","ATH1PfpCUCOST",0.08,0.1875444437696773,1.3443055471209662]
["  - Energía","ATH1EtCUCOST",2.47E-3,1.7811236450279409E-3,-0.27889730970528703]
["  - Pérdidas de Energía en Transmisión","ATH1EtCPST",2.47E-3,2.5964311293255864E-3,5.1186692034650427E-2]
["  - Capacidad Transmision costo pérdidas","ATH1PpCPST",0,0,""]
["Generación","",null,null,""]
["  - Demanda Máxima","ATH1PpCPG",6.98,{"$f":"+SUMIF($F$463:$F$1916,B328,$G$463:$G$1916)","v":1.3893522646970164},-0.80095239760787729]
["  - Energía en Punta","ATH1EpCEGP",0.14565,{"$f":"+SUMIF($F$463:$F$1916,B329,$G$463:$G$1916)","v":0.14995064720869872},2.9527272287667161E-2]
["  - Energía Fuera de Punta Medio","ATH1EfpmCEGFP",null,{"$f":"+SUMIF($F$463:$F$1916,B330,$G$463:$G$1916)","v":7.6718935781194708E-2}]
["  - Energía Fuera de Punta","ATH1EfpCEGFP",0.10171999999999999,{"$f":"+SUMIF($F$463:$F$1916,B331,$G$463:$G$1916)","v":3.4872243536906683E-2},-0.65717416892541602]
["  - Potencia Energizada","ATH1EtCPG",9.1599999999999997E-3,{"$f":"+SUMIF($F$463:$F$1916,B332,$G$463:$G$1916)","v":1.652385302345324E-3},-0.81960859144701703]
["PREPAGO",null,null,null,""]
["Comercialización",null,null,null,""]
["  - Fijo (Primeros 10 kWh)","BTS Prepago1CCCOF",1.0959999999999999E-2,{"$f":"+SUMIF($F$463:$F$1916,B335,$G$463:$G$1916)","v":1.0688144357806868E-2},-2.4804346915431763E-2]
["  - Energía (Siguientes kWh)","BTS Prepago1EtCCOV",7.3699999999999998E-3,{"$f":"+SUMIF($F$463:$F$1916,B336,$G$463:$G$1916)","v":8.5786104280075014E-3},0.16399056010956592]
["Distribución",null,null,null,""]
["  - Energía","BTS Prepago1EtCD",3.644E-2,{"$f":"+SUMIF($F$463:$F$1916,B338,$G$463:$G$1916)","v":4.7999316900394287E-2},0.31721506312827352]
["  - Pérdidas Energía ","BTS Prepago1EtCPEP",1.277E-2,{"$f":"+SUMIF($F$463:$F$1916,B339,$G$463:$G$1916)","v":7.852408044723428E-3},-0.38508942484546371]
["  - Pérdidas Potencia","BTS Prepago1EtCPP",0,{"$f":"+SUMIF($F$463:$F$1916,B340,$G$463:$G$1916)","v":0},""]
["  - Cargos por Conexión","BTS Prepago1CxCX",11.13,{"$f":"+SUMIF($F$463:$F$1916,B341,$G$463:$G$1916)","v":11.308090862664768},1.6000975980661858E-2]
["Alumbrado Público",null,null,null,{"$f":"+IF(C342=0,\"\",D342/C342-1)","v":""}]
["  - Sistema","BTS Prepago1EtCSAP",1.6199999999999999E-3,{"$f":"+SUMIF($F$463:$F$1916,B343,$G$463:$G$1916)","v":1.4625076288785762E-3},-9.7217513037915926E-2]
["  - Consumo de energía","BTS Prepago1EtCCAP",2.6199999999999999E-3,{"$f":"+SUMIF($F$463:$F$1916,B344,$G$463:$G$1916)","v":1.8402712672247802E-3},-0.29760638655542737]
["Transmisión",null,null,null,""]
["  - Energía","BTS Prepago1EtCUCOST",1.2880000000000001E-2,{"$f":"+SUMIF($F$463:$F$1916,B346,$G$463:$G$1916)","v":1.3163234357005279E-2},2.1990245109105411E-2]
["  - Pérdidas de Energía en Transmisión","BTS Prepago1EtCPST",2.81E-3,{"$f":"+SUMIF($F$463:$F$1916,B347,$G$463:$G$1916)","v":2.8060644063924644E-3},-1.4005671201193781E-3]
["Generación",null,null,null,""]
["  - Energía","BTS Prepago1EtCEGP",7.127E-2,{"$f":"+SUMIF($F$463:$F$1916,B349,$G$463:$G$1916)","v":4.1588688979141052E-2},-0.41646290193431945]
["BTSH (0-300)",null,null,null,""]
["Comercialización",null,null,null,""]
["  - Fijo (Primeros 10 kWh)","BTSH1CCCOF",null,{"$f":"+SUMIF($F$463:$F$1916,B352,$G$463:$G$1916)","v":3.0030993475421162},""]
["  - Energía (Siguientes kWh)","BTSH1EtCCOV",null,{"$f":"+SUMIF($F$463:$F$1916,B353,$G$463:$G$1916)","v":8.1074225287809457E-3},""]
["Distribución","",null,null,""]
["  - Energía en Punta","BTSH1EtCD",null,{"$f":"+SUMIF($F$463:$F$1916,B355,$G$463:$G$1916)","v":4.5386682075195674E-2},""]
["  - Energía Fuera de Punta Medio",null,null,{"$f":"+D355","v":4.5386682075195674E-2}]
["  - Energía Fuera de Punta",null,null,{"$f":"+D356","v":4.5386682075195674E-2}]
["  - Pérdidas Energía ","BTSH1EtCPEP",null,{"$f":"+SUMIF($F$463:$F$1916,B358,$G$463:$G$1916)","v":7.6528750251253679E-3},""]
["  - Pérdidas Potencia","BTSH1EtCPP",null,{"$f":"+SUMIF($F$463:$F$1916,B359,$G$463:$G$1916)","v":0},""]
["  - Cargos por Conexión","BTSHCxCX",null,{"$f":"+SUMIF($F$463:$F$1916,B360,$G$463:$G$1916)","v":11.307320592075287},""]
["Alumbrado Público","",null,null,""]
["  - Sistema","BTSH1EtCSAP",null,{"$f":"+SUMIF($F$463:$F$1916,B362,$G$463:$G$1916)","v":1.3944569319680477E-3},""]
["  - Consumo de energía","BTSH1EtCCAP",null,{"$f":"+SUMIF($F$463:$F$1916,B363,$G$463:$G$1916)","v":1.7846528264014033E-3},""]
["Transmisión","",null,{"$f":"+SUMIF($F$463:$F$1916,B364,$G$463:$G$1916)","v":0},""]
["  - Energía en Punta","BTSH1EtCUCOST",null,{"$f":"+SUMIF($F$463:$F$1916,B365,$G$463:$G$1916)","v":1.2434547783297471E-2},""]
["  - Energía Fuera de Punta Medio",null,null,{"$f":"+D365","v":1.2434547783297471E-2},""]
["  - Energía Fuera de Punta",null,null,{"$f":"+D366","v":1.2434547783297471E-2},""]
["  - Pérdidas de Energía en Transmisión","BTSH1EtCPST",null,{"$f":"+SUMIF($F$463:$F$1916,B368,$G$463:$G$1916)","v":2.6470879281268169E-3},""]
["  - Capacidad Transmision costo pérdidas",null,null,{"$f":"+SUMIF($F$463:$F$1916,B369,$G$463:$G$1916)","v":0},""]
["Generación","",null,null,""]
["  - Energía en Punta","BTSH1EpCEGP",null,{"$f":"+SUMIF($F$463:$F$1916,B371,$G$463:$G$1916)","v":0.23417644562021456},""]
["  - Energía Fuera de Punta Medio","BTSH1EfpmCEGFP",null,{"$f":"+SUMIF($F$463:$F$1916,B372,$G$463:$G$1916)","v":3.9440243472878243E-2}]
["  - Energía Fuera de Punta","BTSH1EfpCEGFP",null,1.2325076085274451E-3]
["  - Potencia Energizada","BTSH1EtCPG",null,{"$f":"+SUMIF($F$463:$F$1916,B374,$G$463:$G$1916)","v":4.4579733663952119E-2},""]
["BTSH (301-750)",null,null,null,""]
[{"$f":"+A351","v":"Comercialización"},null,null,null,""]
[{"$f":"+A352","v":"  - Fijo (Primeros 10 kWh)"},"BTSH2CCCOF",null,{"$f":"+SUMIF($F$463:$F$1916,B377,$G$463:$G$1916)","v":0},""]
[{"$f":"+A353","v":"  - Energía (Siguientes kWh)"},"BTSH2EtCCOV",null,{"$f":"+SUMIF($F$463:$F$1916,B378,$G$463:$G$1916)","v":0},""]
[{"$f":"+A354","v":"Distribución"},"",null,null,""]
[{"$f":"+A355","v":"  - Energía en Punta"},"BTSH2EtCD",null,{"$f":"+SUMIF($F$463:$F$1916,B380,$G$463:$G$1916)","v":0},""]
[{"$f":"+A358","v":"  - Pérdidas Energía "},"BTSH2EtCPEP",null,{"$f":"+SUMIF($F$463:$F$1916,B381,$G$463:$G$1916)","v":0},""]
[{"$f":"+A359","v":"  - Pérdidas Potencia"},"BTSH2EtCPP",null,{"$f":"+SUMIF($F$463:$F$1916,B382,$G$463:$G$1916)","v":0},""]
[{"$f":"+A360","v":"  - Cargos por Conexión"},"BTSHCxCX",null,{"$f":"+SUMIF($F$463:$F$1916,B383,$G$463:$G$1916)","v":11.307320592075287},""]
["Alumbrado Público","",null,null,""]
["  - Sistema","BTSH2EtCSAP",null,{"$f":"+SUMIF($F$463:$F$1916,B385,$G$463:$G$1916)","v":0},""]
["  - Consumo de energía","BTSH2EtCCAP",null,0,""]
["Transmisión","",null,0,""]
["  - Energía en Punta","BTSH2EtCUCOST",null,0,""]
[{"$f":"+A368","v":"  - Pérdidas de Energía en Transmisión"},"BTSH2EtCPST",null,0,""]
["  - Capacidad Transmision costo pérdidas",null,null,0,""]
["Generación","",null,null,""]
["  - Energía en Punta","BTSH2EpCEGP",null,{"$f":"+SUMIF($F$463:$F$1916,B392,$G$463:$G$1916)","v":0},""]
["  - Energía Fuera de Punta Medio","BTSH2EfpmCEGFP",null,{"$f":"+SUMIF($F$463:$F$1916,B393,$G$463:$G$1916)","v":0},""]
["  - Energía Fuera de Punta","BTSH2EfpCEGFP",null,{"$f":"+SUMIF($F$463:$F$1916,B394,$G$463:$G$1916)","v":0},""]
["  - Potencia Energizada","BTSH2EtCPG",null,{"$f":"+SUMIF($F$463:$F$1916,B395,$G$463:$G$1916)","v":0}]
["BTSH (751-más)",null,null,null,""]
[{"$f":"+A376","v":"Comercialización"},null,null,null,""]
["  - Fijo (Primeros 10 kWh)","BTSH3CCCOF",null,{"$f":"+SUMIF($F$463:$F$1916,B398,$G$463:$G$1916)","v":0},""]
["  - Energía (Siguientes kWh)","BTSH3EtCCOV",null,{"$f":"+SUMIF($F$463:$F$1916,B399,$G$463:$G$1916)","v":0},""]
["Distribución","",null,null,""]
["  - Energía en Punta","BTSH3EtCD",null,{"$f":"+SUMIF($F$463:$F$1916,B401,$G$463:$G$1916)","v":0},""]
["  - Pérdidas Energía ","BTSH3EtCPEP",null,{"$f":"+SUMIF($F$463:$F$1916,B402,$G$463:$G$1916)","v":0},""]
[{"$f":"+A382","v":"  - Pérdidas Potencia"},"BTSH3EtCPP",null,{"$f":"+SUMIF($F$463:$F$1916,B403,$G$463:$G$1916)","v":0},""]
[{"$f":"+A383","v":"  - Cargos por Conexión"},"BTSHCxCX",null,{"$f":"+SUMIF($F$463:$F$1916,B404,$G$463:$G$1916)","v":11.307320592075287},""]
["Alumbrado Público","",null,null,""]
["  - Sistema","BTSH3EtCSAP",null,{"$f":"+SUMIF($F$463:$F$1916,B406,$G$463:$G$1916)","v":0},""]
["  - Consumo de energía","BTSH3EtCCAP",null,{"$f":"+SUMIF($F$463:$F$1916,B407,$G$463:$G$1916)","v":0},""]
["Transmisión","",null,null,""]
["  - Energía en Punta","BTSH3EtCUCOST",null,{"$f":"+SUMIF($F$463:$F$1916,B409,$G$463:$G$1916)","v":0},{"$f":"+IF(C409=0,\"\",D409/C409-1)","v":""}]
["  - Pérdidas de Energía en Transmisión","BTSH3EtCPST",null,{"$f":"+SUMIF($F$463:$F$1916,B410,$G$463:$G$1916)","v":0},""]
["  - Capacidad Transmision costo pérdidas",null,null,{"$f":"+SUMIF($F$463:$F$1916,B411,$G$463:$G$1916)","v":0},""]
["Generación","",null,null,""]
["  - Energía en Punta","BTSH3EpCEGP",null,{"$f":"+SUMIF($F$463:$F$1916,B413,$G$463:$G$1916)","v":0},""]
["  - Energía Fuera de Punta Medio","BTSH3EfpmCEGFP",null,{"$f":"+SUMIF($F$463:$F$1916,B414,$G$463:$G$1916)","v":0},""]
["  - Energía Fuera de Punta","BTSH3EfpCEGFP",null,{"$f":"+SUMIF($F$463:$F$1916,B415,$G$463:$G$1916)","v":0},""]
["  - Potencia Energizada","BTSH3EtCPG",null,{"$f":"+SUMIF($F$463:$F$1916,B416,$G$463:$G$1916)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},0,null,null,""]
[{"$f":"+A397","v":"Comercialización"},0,null,{"$f":"+SUMIF($F$463:$F$1916,B418,$G$463:$G$1916)","v":0},""]
["  - Fijo (Primeros 10 kWh)",0,null,0,""]
["  - Energía (Siguientes kWh)",0,null,0,""]
["Distribución",0,null,0,""]
["  - Energía en Punta",0,null,0,""]
["  - Pérdidas Energía ",0,null,0,""]
["  - Pérdidas Potencia",0,null,0,""]
["  - Cargos por Conexión",0,null,0,""]
["Alumbrado Público",0,null,0,""]
["  - Sistema",0,null,0,""]
["  - Consumo de energía",0,null,0,""]
["Transmisión",0,null,0,""]
["  - Energía en Punta",0,null,0,""]
["  - Pérdidas de Energía en Transmisión",0,null,0,""]
["  - Capacidad Transmision costo pérdidas",0,null,0,""]
["Generación",0,null,0,""]
["  - Energía en Punta",0,null,0,""]
["  - Energía Fuera de Punta Medio",0,null,0,""]
["  - Energía Fuera de Punta",0,null,0,""]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},0,null,null,""]
[{"$f":"+A418","v":"Comercialización"},0,0,{"$f":"+SUMIF($F$463:$F$1916,B438,$G$463:$G$1916)","v":0},""]
[{"$f":"+A419","v":"  - Fijo (Primeros 10 kWh)"},0,0,0,""]
["  - Energía (Siguientes kWh)",0,0,0,""]
["Distribución",0,0,0,""]
["  - Energía en Punta",0,0,0,""]
["  - Pérdidas Energía ",0,0,0,""]
["  - Pérdidas Potencia",0,0,0,""]
["  - Cargos por Conexión",0,0,0,""]
["Alumbrado Público",0,0,0,""]
["  - Sistema",0,0,0,""]
["  - Consumo de energía",0,0,0,""]
["Transmisión",0,0,0,""]
["  - Energía en Punta",0,0,0,""]
["  - Pérdidas de Energía en Transmisión",0,0,0,""]
["  - Capacidad Transmision costo pérdidas",0,0,0,""]
["Generación",0,0,0,""]
["  - Energía en Punta",0,0,0,""]
["  - Energía Fuera de Punta Medio",0,0,0,""]
["  - Energía Fuera de Punta",0,0,0,""]
[]
[]
["Auxiliar - Tarifas Modelo"]
[]
[{"$f":"+Tablero!A524","v":"Categorías"}]
[]
[{"$f":"+Tablero!A525","v":"ATH"},{"$f":"+LEFT(A463,3)","v":"ATH"},null,1,"CD",{"$f":"+B463&D463&C463&E463","v":"ATH1CD"},{"$f":"+Tablero!B525","v":0}]
[{"$f":"+Tablero!A526","v":"ATH Punta"},"ATH","Ep",1,"CD",{"$f":"+B464&D464&C464&E464","v":"ATH1EpCD"},{"$f":"+Tablero!B526","v":0}]
[{"$f":"+Tablero!A527","v":"ATH Fuera de Punta Medio"},{"$f":"+LEFT(A465,3)","v":"ATH"},"Efpm",1,"CD",{"$f":"+B465&D465&C465&E465","v":"ATH1EfpmCD"},{"$f":"+Tablero!B527","v":0}]
[{"$f":"+Tablero!A528","v":"ATH Fuera de Punta Bajo"},"ATH","Efp",1,"CD","ATH1EfpCD",{"$f":"+Tablero!B528","v":0}]
[{"$f":"+Tablero!A529","v":"ATD"},"ATD","Et",1,"CD","ATD1EtCD",{"$f":"+Tablero!B529","v":0}]
[{"$f":"+Tablero!A530","v":"MTH"},"MTH",null,1,"CD","MTH1CD",{"$f":"+Tablero!B530","v":0}]
[{"$f":"+Tablero!A531","v":"MTH Punta"},"MTH","Ep",1,"CD","MTH1EpCD",{"$f":"+Tablero!B531","v":0}]
[{"$f":"+Tablero!A532","v":"MTH Fuera de Punta Medio"},{"$f":"+LEFT(A470,3)","v":"MTH"},"Efpm",1,"CD",{"$f":"+B470&D470&C470&E470","v":"MTH1EfpmCD"},{"$f":"+Tablero!B532","v":0}]
[{"$f":"+Tablero!A533","v":"MTH Fuera de Punta Bajo"},"MTH","Efp",1,"CD","MTH1EfpCD",{"$f":"+Tablero!B533","v":0}]
[{"$f":"+Tablero!A534","v":"MTD"},"MTD",null,1,"CD","MTD1CD",{"$f":"+Tablero!B534","v":0}]
[{"$f":"+Tablero!A535","v":"MTD_1 (0-10,000)"},"MTD","Et",1,"CD","MTD1EtCD",{"$f":"+Tablero!B535","v":0}]
[{"$f":"+Tablero!A536","v":"MTD_2 (10,001-30,000)"},"MTD","Et",2,"CD","MTD2EtCD",{"$f":"+Tablero!B536","v":0}]
[{"$f":"+Tablero!A537","v":"MTD_3 (30,001-50,000)"},"MTD","Et",3,"CD","MTD3EtCD",{"$f":"+Tablero!B537","v":0}]
[{"$f":"+Tablero!A538","v":"MTD_4 (50,001-más)"},"MTD","Et",4,"CD","MTD4EtCD",{"$f":"+Tablero!B538","v":0}]
[{"$f":"+Tablero!A539","v":"MTD_5 (xxx)"},"MTD","Et",5,"CD","MTD5EtCD",{"$f":"+Tablero!B539","v":0}]
[{"$f":"+Tablero!A540","v":"BTH"},"BTH",null,1,"CD","BTH1CD",{"$f":"+Tablero!B540","v":0}]
[{"$f":"+Tablero!A541","v":"BTH Punta"},"BTH","Ep",1,"CD","BTH1EpCD",{"$f":"+Tablero!B541","v":0}]
[{"$f":"+Tablero!A542","v":"BTH Fuera de Punta Medio"},"BTH","Efpm",1,"CD",{"$f":"+B480&D480&C480&E480","v":"BTH1EfpmCD"},{"$f":"+Tablero!B542","v":0}]
[{"$f":"+Tablero!A543","v":"BTH Fuera de Punta Bajo"},"BTH","Efp",1,"CD","BTH1EfpCD",{"$f":"+Tablero!B543","v":0}]
[{"$f":"+Tablero!A544","v":"BTD"},"BTD",null,1,"CD","BTD1CD",{"$f":"+Tablero!B544","v":0}]
[{"$f":"+Tablero!A545","v":"BTD_1 (0-10,000)"},"BTD","Et",1,"CD","BTD1EtCD",{"$f":"+Tablero!B545","v":0}]
[{"$f":"+Tablero!A546","v":"BTD_2 (10,001-30,000)"},"BTD","Et",2,"CD","BTD2EtCD",{"$f":"+Tablero!B546","v":0}]
[{"$f":"+Tablero!A547","v":"BTD_3 (30,001-50,000)"},"BTD","Et",3,"CD","BTD3EtCD",{"$f":"+Tablero!B547","v":0}]
[{"$f":"+Tablero!A548","v":"BTD_4 (50,001-más)"},"BTD","Et",4,"CD","BTD4EtCD",{"$f":"+Tablero!B548","v":0}]
[{"$f":"+Tablero!A549","v":"BTD_5 (xxx)"},"BTD","Et",5,"CD","BTD5EtCD",{"$f":"+Tablero!B549","v":0}]
[{"$f":"+Tablero!A550","v":"BTS"},"BTS",null,1,"CD","BTS1CD",{"$f":"+Tablero!B550","v":0}]
[{"$f":"+Tablero!A551","v":"BTS_1 (0-300)"},"BTS","Et",1,"CD","BTS1EtCD",{"$f":"+Tablero!B551","v":4.7328372727935587E-2}]
[{"$f":"+Tablero!A552","v":"BTS_2 (301-750)"},"BTS","Et",2,"CD","BTS2EtCD",{"$f":"+Tablero!B552","v":4.7328372727935587E-2}]
[{"$f":"+Tablero!A553","v":"BTS_3 (751-más)"},"BTS","Et",3,"CD","BTS3EtCD",{"$f":"+Tablero!B553","v":4.7328372727935587E-2}]
[{"$f":"+Tablero!A554","v":"BTS_4 (xxx)"},"BTS","Et",4,"CD","BTS4EtCD",{"$f":"+Tablero!B554","v":0}]
[{"$f":"+Tablero!A555","v":"BTS_5 (xxx)"},"BTS","Et",5,"CD","BTS5EtCD",{"$f":"+Tablero!B555","v":0}]
[{"$f":"+Tablero!A556","v":"BTSH"},{"$f":"+LEFT(A494,4)","v":"BTSH"},null,1,"CD","BTSH1CD",{"$f":"+Tablero!B556","v":0}]
[{"$f":"+Tablero!A557","v":"BTSH_1 Punta"},{"$f":"+LEFT(A495,4)","v":"BTSH"},"Et",1,"CD","BTSH1EtCD",{"$f":"+Tablero!B557","v":4.5386682075195674E-2}]
[{"$f":"+Tablero!A558","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+LEFT(A496,4)","v":"BTSH"},null,1,"CD",{"$f":"+B496&D496&C496&E496","v":"BTSH1CD"},{"$f":"+Tablero!B558","v":4.5386682075195674E-2}]
[{"$f":"+Tablero!A559","v":"BTSH_1 Fuera de Punta Bajo"},"BTSH",null,1,"CD","BTSH1CD",{"$f":"+Tablero!B559","v":4.5386682075195674E-2}]
[{"$f":"+Tablero!A560","v":"BTSH_2 Punta"},"BTSH","Et",2,"CD","BTSH2EtCD",{"$f":"+Tablero!B560","v":0}]
[{"$f":"+Tablero!A561","v":"BTSH_2 Fuera de Punta Medio"},"BTSH",null,2,"CD","BTSH2CD",{"$f":"+Tablero!B561","v":0}]
[{"$f":"+Tablero!A562","v":"BTSH_2 Fuera de Punta Bajo"},"BTSH",null,2,"CD","BTSH2CD",{"$f":"+Tablero!B562","v":0}]
[{"$f":"+Tablero!A563","v":"BTSH_3 Punta"},"BTSH","Et",3,"CD","BTSH3EtCD",{"$f":"+Tablero!B563","v":0}]
[{"$f":"+Tablero!A564","v":"BTSH_3 Fuera de Punta Medio"},"BTSH",null,3,"CD",{"$f":"+B502&D502&C502&E502","v":"BTSH3CD"},{"$f":"+Tablero!B564","v":0}]
[{"$f":"+Tablero!A565","v":"BTSH_3 Fuera de Punta Bajo"},"BTSH",null,3,"CD","BTSH3CD",{"$f":"+Tablero!B565","v":0}]
[{"$f":"+Tablero!A566","v":"BTS Prepago"},{"$f":"+A504","v":"BTS Prepago"},null,1,"CD","BTS Prepago1CD",{"$f":"+Tablero!B566","v":0}]
[{"$f":"+Tablero!A567","v":"BTS Prep"},{"$f":"+B504","v":"BTS Prepago"},"Et",1,"CD","BTS Prepago1EtCD",{"$f":"+Tablero!B567","v":4.7999316900394287E-2}]
[{"$f":"+Tablero!A568","v":"X1D_2 (10,001-30,000)"},{"$f":"+LEFT(A506,3)","v":"X1D"},"Et",2,"CD","X1D2EtCD",{"$f":"+Tablero!B568","v":0}]
[{"$f":"+Tablero!A569","v":"X1D_3 (30,001-50,000)"},"X1D","Et",3,"CD","X1D3EtCD",{"$f":"+Tablero!B569","v":0}]
[{"$f":"+Tablero!A570","v":"X1D_4 (50,001-más)"},"X1D","Et",4,"CD","X1D4EtCD",{"$f":"+Tablero!B570","v":0}]
[{"$f":"+Tablero!A571","v":"X1D_5 (xxx)"},"X1D","Et",5,"CD","X1D5EtCD",{"$f":"+Tablero!B571","v":0}]
[{"$f":"+Tablero!A572","v":"X2H"},"X2H",null,1,"CD","X2H1CD",{"$f":"+Tablero!B572","v":0}]
[{"$f":"+Tablero!A573","v":"X2H Punta"},"X2H","Ep",1,"CD","X2H1EpCD",{"$f":"+Tablero!B573","v":0}]
[{"$f":"+Tablero!A574","v":"X2H Fuera de Punta"},"X2H","Efp",1,"CD","X2H1EfpCD",{"$f":"+Tablero!B574","v":0}]
[{"$f":"+Tablero!A575","v":"X2D"},"X2D",null,1,"CD","X2D1CD",{"$f":"+Tablero!B575","v":0}]
[{"$f":"+Tablero!A576","v":"X2D_1 (0 - 10000)"},"X2D","Et",1,"CD","X2D1EtCD",{"$f":"+Tablero!B576","v":0}]
[{"$f":"+Tablero!A577","v":"X2D_2 (10,001-30,000)"},"X2D","Et",2,"CD","X2D2EtCD",{"$f":"+Tablero!B577","v":0}]
[{"$f":"+Tablero!A578","v":"X2D_3 (30,001-50,000)"},"X2D","Et",3,"CD","X2D3EtCD",{"$f":"+Tablero!B578","v":0}]
[{"$f":"+Tablero!A579","v":"X2D_4 (50,001-más)"},"X2D","Et",4,"CD","X2D4EtCD",{"$f":"+Tablero!B579","v":0}]
[{"$f":"+Tablero!A580","v":"X2D_5 (xxx)"},"X2D","Et",5,"CD","X2D5EtCD",{"$f":"+Tablero!B580","v":0}]
[{"$f":"+Tablero!A581","v":"X3D"},"X3D",null,1,"CD","X3D1CD",{"$f":"+Tablero!B581","v":0}]
[{"$f":"+Tablero!A582","v":"X3D_1 (0-10,000)"},"X3D","Et",1,"CD","X3D1EtCD",{"$f":"+Tablero!B582","v":0}]
[{"$f":"+Tablero!A583","v":"X3D_2 (10,001-30,000)"},"X3D","Et",2,"CD","X3D2EtCD",{"$f":"+Tablero!B583","v":0}]
[{"$f":"+Tablero!A584","v":"X3D_3 (30,001-50,000)"},"X3D","Et",3,"CD","X3D3EtCD",{"$f":"+Tablero!B584","v":0}]
[{"$f":"+Tablero!A585","v":"X3D_4 (50,001-más)"},"X3D","Et",4,"CD","X3D4EtCD",{"$f":"+Tablero!B585","v":0}]
[{"$f":"+Tablero!A586","v":"X3D_5 (xxx)"},"X3D","Et",5,"CD","X3D5EtCD",{"$f":"+Tablero!B586","v":0}]
[null,{"$f":"+B463","v":"ATH"},null,1,"CD","ATH1CD",{"$f":"+Tablero!C525","v":0}]
[null,"ATH","Pp",1,"CD","ATH1PpCD",{"$f":"+Tablero!C526","v":6.6403928478300873}]
[null,"ATH","Pfpm",1,"CD",{"$f":"+B527&D527&C527&E527","v":"ATH1PfpmCD"},{"$f":"+Tablero!C527","v":5.4566706445212461}]
[null,"ATH","Pfp",1,"CD","ATH1PfpCD",{"$f":"+Tablero!C528","v":5.4566706445212461}]
[null,"ATD","Pp",1,"CD","ATD1PpCD",{"$f":"+Tablero!C529","v":6.2650662955614296}]
[null,"MTH",null,1,"CD","MTH1CD",{"$f":"+Tablero!C530","v":0}]
[null,"MTH","Pp",1,"CD","MTH1PpCD",{"$f":"+Tablero!C531","v":14.623300514294398}]
[null,"MTH","Pfpm",1,"CD",{"$f":"+B532&D532&C532&E532","v":"MTH1PfpmCD"},{"$f":"+Tablero!C532","v":2.4251870546904826}]
[null,"MTH","Pfp",1,"CD","MTH1PfpCD",{"$f":"+Tablero!C533","v":2.4251870546904826}]
[null,"MTD",null,1,"CD","MTD1CD",{"$f":"+Tablero!C534","v":0}]
[null,"MTD","Pp",1,"CD","MTD1PpCD",{"$f":"+Tablero!C535","v":16.283445179583111}]
[null,"MTD","Pp",2,"CD","MTD2PpCD",{"$f":"+Tablero!C536","v":0}]
[null,"MTD","Pp",3,"CD","MTD3PpCD",{"$f":"+Tablero!C537","v":0}]
[null,"MTD","Pp",4,"CD","MTD4PpCD",{"$f":"+Tablero!C538","v":0}]
[null,"MTD","Pp",5,"CD",{"$f":"+B539&D539&C539&E539","v":"MTD5PpCD"},{"$f":"+Tablero!C539","v":0}]
[null,"BTH",null,1,"CD",{"$f":"+B540&D540&C540&E540","v":"BTH1CD"},{"$f":"+Tablero!C540","v":0}]
[null,"BTH","Pp",1,"CD","BTH1PpCD",{"$f":"+Tablero!C541","v":15.995739389538153}]
[null,"BTH","Pfpm",1,"CD",{"$f":"+B542&D542&C542&E542","v":"BTH1PfpmCD"},{"$f":"+Tablero!C542","v":2.2087979481943476}]
[null,"BTH","Pfp",1,"CD","BTH1PfpCD",{"$f":"+Tablero!C543","v":2.2087979481943476}]
[null,"BTD",null,1,"CD","BTD1CD",{"$f":"+Tablero!C544","v":0}]
[null,"BTD","Pp",1,"CD","BTD1PpCD",{"$f":"+Tablero!C545","v":15.460644095121582}]
[null,"BTD","Pp",2,"CD","BTD2PpCD",{"$f":"+Tablero!C546","v":15.460644095121582}]
[null,"BTD","Pp",3,"CD","BTD3PpCD",{"$f":"+Tablero!C547","v":15.460644095121582}]
[null,"BTD","Pp",4,"CD","BTD4PpCD",{"$f":"+Tablero!C548","v":15.460644095121582}]
[null,"BTD","Pp",5,"CD","BTD5PpCD",{"$f":"+Tablero!C549","v":0}]
[null,"BTS",null,1,"CD","BTS1CD",{"$f":"+Tablero!C550","v":0}]
[null,"BTS","Pp",1,"CD","BTS1PpCD",{"$f":"+Tablero!C551","v":0}]
[null,"BTS","Pp",2,"CD","BTS2PpCD",{"$f":"+Tablero!C552","v":0}]
[null,"BTS","Pp",3,"CD","BTS3PpCD",{"$f":"+Tablero!C553","v":0}]
[null,"BTS","Pp",4,"CD","BTS4PpCD",{"$f":"+Tablero!C554","v":0}]
[null,"BTS","Pp",5,"CD","BTS5PpCD",{"$f":"+Tablero!C555","v":0}]
[null,"BTSH",null,1,"CD","BTSH1CD",{"$f":"+Tablero!C556","v":0}]
[null,"BTSH","Pfp",1,"CD","BTSH1PfpCD",{"$f":"+Tablero!C557","v":0}]
[null,{"$f":"+B496","v":"BTSH"},"Pfp",1,"CD",{"$f":"+B558&D558&C558&E558","v":"BTSH1PfpCD"},{"$f":"+Tablero!C558","v":0}]
[null,"BTSH","Pfp",1,"CD","BTSH1PfpCD",{"$f":"+Tablero!C559","v":0}]
[null,"BTSH","Pfp",2,"CD","BTSH2PfpCD",{"$f":"+Tablero!C560","v":0}]
[null,"BTSH","Pfp",2,"CD","BTSH2PfpCD",{"$f":"+Tablero!C561","v":0}]
[null,"BTSH","Pfp",2,"CD","BTSH2PfpCD",{"$f":"+Tablero!C562","v":0}]
[null,"BTSH","Pfp",3,"CD","BTSH3PfpCD",{"$f":"+Tablero!C563","v":0}]
[null,"BTSH","Pfp",3,"CD",{"$f":"+B564&D564&C564&E564","v":"BTSH3PfpCD"},{"$f":"+Tablero!C564","v":0}]
[null,"BTSH","Pfp",3,"CD","BTSH3PfpCD",{"$f":"+Tablero!C565","v":0}]
[null,{"$f":"+B504","v":"BTS Prepago"},null,1,"CD","BTS Prepago1CD",{"$f":"+Tablero!C566","v":0}]
[null,"BTS Prepago","Pp",1,"CD","BTS Prepago1PpCD",{"$f":"+Tablero!C567","v":0}]
[null,"X1D","Pp",2,"CD","X1D2PpCD",{"$f":"+Tablero!C568","v":0}]
[null,"X1D","Pp",3,"CD","X1D3PpCD",{"$f":"+Tablero!C569","v":0}]
[null,"X1D","Pp",4,"CD","X1D4PpCD",{"$f":"+Tablero!C570","v":0}]
[null,"X1D","Pp",5,"CD","X1D5PpCD",{"$f":"+Tablero!C571","v":0}]
[null,"X2H",null,1,"CD","X2H1CD",{"$f":"+Tablero!C572","v":0}]
[null,"X2H","Pp",1,"CD","X2H1PpCD",{"$f":"+Tablero!C573","v":0}]
[null,"X2H","Pfp",1,"CD","X2H1PfpCD",{"$f":"+Tablero!C574","v":0}]
[null,"X2D",null,1,"CD","X2D1CD",{"$f":"+Tablero!C575","v":0}]
[null,"X2D","Pp",1,"CD","X2D1PpCD",{"$f":"+Tablero!C576","v":0}]
[null,"X2D","Pp",2,"CD","X2D2PpCD",{"$f":"+Tablero!C577","v":0}]
[null,"X2D","Pp",3,"CD","X2D3PpCD",{"$f":"+Tablero!C578","v":0}]
[null,"X2D","Pp",4,"CD","X2D4PpCD",{"$f":"+Tablero!C579","v":0}]
[null,"X2D","Pp",5,"CD","X2D5PpCD",{"$f":"+Tablero!C580","v":0}]
[null,"X3D",null,1,"CD","X3D1CD",{"$f":"+Tablero!C581","v":0}]
[null,"X3D","Pp",1,"CD","X3D1PpCD",{"$f":"+Tablero!C582","v":0}]
[null,"X3D","Pp",2,"CD","X3D2PpCD",{"$f":"+Tablero!C583","v":0}]
[null,"X3D","Pp",3,"CD","X3D3PpCD",{"$f":"+Tablero!C584","v":0}]
[null,"X3D","Pp",4,"CD","X3D4PpCD",{"$f":"+Tablero!C585","v":0}]
[null,"X3D","Pp",5,"CD","X3D5PpCD",{"$f":"+Tablero!C586","v":0}]
[null,"ATH","Ep",1,"CCOF","ATH1EpCCOF",{"$f":"+Tablero!D525","v":0}]
[null,"ATH","Efp",1,"CCOF","ATH1EfpCCOF",{"$f":"+Tablero!D526","v":0}]
[null,{"$f":"+B528","v":"ATH"},"Et",1,"CCOF","ATH1EtCCOF",{"$f":"+Tablero!D528","v":0}]
[null,{"$f":"+B529","v":"ATD"},null,1,"CCOF","ATD1CCOF",{"$f":"+Tablero!D529","v":0}]
[null,{"$f":"+B530","v":"MTH"},"Ep",1,"CCOF","MTH1EpCCOF",{"$f":"+Tablero!D530","v":0}]
[null,{"$f":"+B531","v":"MTH"},"Efp",1,"CCOF","MTH1EfpCCOF",{"$f":"+Tablero!D531","v":0}]
[null,{"$f":"+B533","v":"MTH"},null,1,"CCOF","MTH1CCOF",{"$f":"+Tablero!D533","v":0}]
[null,"MTD","Et",1,"CCOF","MTD1EtCCOF",{"$f":"+Tablero!D534","v":0}]
[null,"MTD","Et",1,"CCOF","MTD1EtCCOF",{"$f":"+Tablero!D535","v":0}]
[null,"MTD","Et",2,"CCOF","MTD2EtCCOF",{"$f":"+Tablero!D536","v":0}]
[null,"MTD","Et",3,"CCOF","MTD3EtCCOF",{"$f":"+Tablero!D537","v":0}]
[null,"MTD","Et",4,"CCOF","MTD4EtCCOF",{"$f":"+Tablero!D538","v":0}]
[null,"MTD",null,5,"CCOF","MTD5CCOF",{"$f":"+Tablero!D539","v":0}]
[null,"BTH","Ep",1,"CCOF","BTH1EpCCOF",{"$f":"+Tablero!D540","v":0}]
[null,"BTH","Efp",1,"CCOF","BTH1EfpCCOF",{"$f":"+Tablero!D541","v":0}]
[null,"BTH",null,1,"CCOF",{"$f":"+B602&D602&C602&E602","v":"BTH1CCOF"},{"$f":"+Tablero!D542","v":0}]
[null,"BTH",null,1,"CCOF","BTH1CCOF",{"$f":"+Tablero!D543","v":0}]
[null,"BTD","Et",1,"CCOF","BTD1EtCCOF",{"$f":"+Tablero!D544","v":0}]
[null,"BTD","Et",1,"CCOF","BTD1EtCCOF",{"$f":"+Tablero!D545","v":0}]
[null,"BTD","Et",2,"CCOF","BTD2EtCCOF",{"$f":"+Tablero!D546","v":0}]
[null,"BTD","Et",3,"CCOF","BTD3EtCCOF",{"$f":"+Tablero!D547","v":0}]
[null,"BTD","Et",4,"CCOF","BTD4EtCCOF",{"$f":"+Tablero!D548","v":0}]
[null,"BTD",null,5,"CCOF","BTD5CCOF",{"$f":"+Tablero!D549","v":0}]
[null,"BTS","Et",1,"CCOF","BTS1EtCCOF",{"$f":"+Tablero!D550","v":0}]
[null,"BTS","Et",1,"CCOF","BTS1EtCCOF",{"$f":"+Tablero!D551","v":0}]
[null,"BTS","Et",2,"CCOF","BTS2EtCCOF",{"$f":"+Tablero!D552","v":0}]
[null,"BTS","Et",3,"CCOF",{"$f":"+B613&D613&C613&E613","v":"BTS3EtCCOF"},{"$f":"+Tablero!D553","v":0}]
[null,"BTS","Et",4,"CCOF","BTS4EtCCOF",{"$f":"+Tablero!D554","v":0}]
[null,"BTS",null,5,"CCOF","BTS5CCOF",{"$f":"+Tablero!D555","v":0}]
[null,"BTSH","Ep",1,"CCOF","BTSH1EpCCOF",{"$f":"+Tablero!D556","v":0}]
[null,"BTSH",null,1,"CCOF","BTSH1CCOF",{"$f":"+Tablero!D557","v":0}]
[null,{"$f":"+B558","v":"BTSH"},null,1,"CCOF",{"$f":"+B618&D618&C618&E618","v":"BTSH1CCOF"},{"$f":"+Tablero!D558","v":0}]
[null,"BTSH",null,1,"CCOF","BTSH1CCOF",{"$f":"+Tablero!D559","v":0}]
[null,"BTSH",null,2,"CCOF","BTSH2CCOF",{"$f":"+Tablero!D560","v":0}]
[null,"BTSH",null,2,"CCOF","BTSH2CCOF",{"$f":"+Tablero!D561","v":0}]
[null,"BTSH",null,2,"CCOF","BTSH2CCOF",{"$f":"+Tablero!D562","v":0}]
[null,"BTSH",null,3,"CCOF","BTSH3CCOF",{"$f":"+Tablero!D563","v":0}]
[null,"BTSH",null,3,"CCOF","BTSH3CCOF",{"$f":"+Tablero!D564","v":0}]
[null,"BTSH",null,3,"CCOF","BTSH3CCOF",{"$f":"+Tablero!D565","v":0}]
[null,{"$f":"+B566","v":"BTS Prepago"},"Et",1,"CCOF","BTS Prepago1EtCCOF",{"$f":"+Tablero!D566","v":0}]
[null,"BTS Prepago","C",1,"CCOF","BTS Prepago1CCCOF",{"$f":"+Tablero!D567","v":1.0688144357806868E-2}]
[null,"X1D","Et",2,"CCOF","X1D2EtCCOF",{"$f":"+Tablero!D568","v":0}]
[null,"X1D","Et",3,"CCOF","X1D3EtCCOF",{"$f":"+Tablero!D569","v":0}]
[null,"X1D","Et",4,"CCOF","X1D4EtCCOF",{"$f":"+Tablero!D570","v":0}]
[null,"X1D",null,5,"CCOF","X1D5CCOF",{"$f":"+Tablero!D571","v":0}]
[null,"X2H","Ep",1,"CCOF","X2H1EpCCOF",{"$f":"+Tablero!D572","v":0}]
[null,"X2H","Efp",1,"CCOF","X2H1EfpCCOF",{"$f":"+Tablero!D573","v":0}]
[null,"X2H",null,1,"CCOF","X2H1CCOF",{"$f":"+Tablero!D574","v":0}]
[null,"X2D","Et",1,"CCOF","X2D1EtCCOF",{"$f":"+Tablero!D575","v":0}]
[null,"X2D","Et",1,"CCOF","X2D1EtCCOF",{"$f":"+Tablero!D576","v":0}]
[null,"X2D","Et",2,"CCOF","X2D2EtCCOF",{"$f":"+Tablero!D577","v":0}]
[null,"X2D","Et",3,"CCOF","X2D3EtCCOF",{"$f":"+Tablero!D578","v":0}]
[null,"X2D","Et",4,"CCOF","X2D4EtCCOF",{"$f":"+Tablero!D579","v":0}]
[null,"X2D",null,5,"CCOF","X2D5CCOF",{"$f":"+Tablero!D580","v":0}]
[null,"X3D","Et",1,"CCOF","X3D1EtCCOF",{"$f":"+Tablero!D581","v":0}]
[null,"X3D","Et",1,"CCOF","X3D1EtCCOF",{"$f":"+Tablero!D582","v":0}]
[null,"X3D","Et",2,"CCOF","X3D2EtCCOF",{"$f":"+Tablero!D583","v":0}]
[null,"X3D","Et",3,"CCOF","X3D3EtCCOF",{"$f":"+Tablero!D584","v":0}]
[null,"X3D","Et",4,"CCOF","X3D4EtCCOF",{"$f":"+Tablero!D585","v":0}]
[null,"X3D",null,5,"CCOF","X3D5CCOF",{"$f":"+Tablero!D586","v":0}]
[null,"ATH","C",1,"CCOF","ATH1CCCOF",{"$f":"+Tablero!E525","v":13.633925040907451}]
[null,"ATH",null,1,"CCOF","ATH1CCOF",{"$f":"+Tablero!E526","v":0}]
[null,"ATH",null,1,"CCOF","ATH1CCOF",{"$f":"+Tablero!E528","v":0}]
[null,"ATD","C",1,"CCOF","ATD1CCCOF",{"$f":"+Tablero!E529","v":13.633952499757507}]
[null,"MTH","C",1,"CCOF","MTH1CCCOF",{"$f":"+Tablero!E530","v":13.633472955635119}]
[null,"MTH",null,1,"CCOF","MTH1CCOF",{"$f":"+Tablero!E531","v":0}]
[null,"MTH",null,1,"CCOF","MTH1CCOF",{"$f":"+Tablero!E533","v":0}]
[null,"MTD",null,1,"CCOF","MTD1CCOF",{"$f":"+Tablero!E534","v":13.572856771823915}]
[null,"MTD","C",1,"CCOF","MTD1CCCOF",{"$f":"+Tablero!E535","v":13.572856771823915}]
[null,"MTD","C",2,"CCOF","MTD2CCCOF",{"$f":"+Tablero!E536","v":0}]
[null,"MTD","C",3,"CCOF","MTD3CCCOF",{"$f":"+Tablero!E537","v":0}]
[null,{"$f":"+B598","v":"MTD"},"C",4,"CCOF","MTD4CCCOF",{"$f":"+Tablero!E538","v":0}]
[null,"MTD","C",5,"CCOF","MTD5CCCOF",{"$f":"+Tablero!E539","v":0}]
[null,"BTH","C",1,"CCOF","BTH1CCCOF",{"$f":"+Tablero!E540","v":5.3878070709770967}]
[null,"BTH",null,1,"CCOF","BTH1CCOF",{"$f":"+Tablero!E541","v":0}]
[null,"BTH",null,1,"CCOF",{"$f":"+B662&D662&C662&E662","v":"BTH1CCOF"},{"$f":"+Tablero!E542","v":0}]
[null,"BTH",null,1,"CCOF","BTH1CCOF",{"$f":"+Tablero!E543","v":0}]
[null,"BTD",null,1,"CCOF","BTD1CCOF",{"$f":"+Tablero!E544","v":5.3783436471426009}]
[null,"BTD","C",1,"CCOF","BTD1CCCOF",{"$f":"+Tablero!E545","v":5.3783436471426009}]
[null,"BTD","C",2,"CCOF","BTD2CCCOF",{"$f":"+Tablero!E546","v":5.3783436471426009}]
[null,"BTD","C",3,"CCOF","BTD3CCCOF",{"$f":"+Tablero!E547","v":5.3783436471426009}]
[null,"BTD","C",4,"CCOF","BTD4CCCOF",{"$f":"+Tablero!E548","v":5.3783436471426009}]
[null,"BTD","C",5,"CCOF","BTD5CCCOF",{"$f":"+Tablero!E549","v":0}]
[null,"BTS",null,1,"CCOF","BTS1CCOF",{"$f":"+Tablero!E550","v":2.9984372244653783}]
[null,"BTS","C",1,"CCOF","BTS1CCCOF",{"$f":"+Tablero!E551","v":2.9984372244653783}]
[null,"BTS","C",2,"CCOF","BTS2CCCOF",{"$f":"+Tablero!E552","v":2.9984372244653783}]
[null,"BTS","C",3,"CCOF","BTS3CCCOF",{"$f":"+Tablero!E553","v":2.9984372244653783}]
[null,"BTS","C",4,"CCOF","BTS4CCCOF",{"$f":"+Tablero!E554","v":0}]
[null,"BTS","C",5,"CCOF","BTS5CCCOF",{"$f":"+Tablero!E555","v":0}]
[null,"BTSH",null,1,"CCOF","BTSH1CCOF",{"$f":"+Tablero!E556","v":3.0030993475421162}]
[null,"BTSH","C",1,"CCOF","BTSH1CCCOF",{"$f":"+Tablero!E557","v":3.0030993475421162}]
[null,{"$f":"+B618","v":"BTSH"},null,1,"CCOF",{"$f":"+B678&D678&C678&E678","v":"BTSH1CCOF"},{"$f":"+Tablero!E558","v":3.0030993475421162}]
[null,"BTSH",null,1,"CCOF","BTSH1CCOF",{"$f":"+Tablero!E559","v":3.0030993475421162}]
[null,"BTSH","C",2,"CCOF","BTSH2CCCOF",{"$f":"+Tablero!E560","v":0}]
[null,"BTSH",null,2,"CCOF","BTSH2CCOF",{"$f":"+Tablero!E561","v":0}]
[null,"BTSH",null,2,"CCOF","BTSH2CCOF",{"$f":"+Tablero!E562","v":0}]
[null,"BTSH","C",3,"CCOF","BTSH3CCCOF",{"$f":"+Tablero!E563","v":0}]
[null,"BTSH",null,3,"CCOF","BTSH3CCOF",{"$f":"+Tablero!E564","v":0}]
[null,"BTSH",null,3,"CCOF","BTSH3CCOF",{"$f":"+Tablero!E565","v":0}]
[null,{"$f":"+B626","v":"BTS Prepago"},null,1,"CCOF","BTS Prepago1CCOF",{"$f":"+Tablero!E566","v":0}]
[null,"BTS Prepago","C",1,"CCOF","BTS Prepago1CCCOF",{"$f":"+Tablero!E567","v":0}]
[null,"X1D","C",2,"CCOF","X1D2CCCOF",{"$f":"+Tablero!E568","v":0}]
[null,"X1D","C",3,"CCOF","X1D3CCCOF",{"$f":"+Tablero!E569","v":0}]
[null,"X1D","C",4,"CCOF","X1D4CCCOF",{"$f":"+Tablero!E570","v":0}]
[null,"X1D","C",5,"CCOF","X1D5CCCOF",{"$f":"+Tablero!E571","v":0}]
[null,"X2H","C",1,"CCOF",{"$f":"+B692&D692&C692&E692","v":"X2H1CCCOF"},{"$f":"+Tablero!E572","v":0}]
[null,"X2H",null,1,"CCOF","X2H1CCOF",{"$f":"+Tablero!E573","v":0}]
[null,"X2H",null,1,"CCOF","X2H1CCOF",{"$f":"+Tablero!E574","v":0}]
[null,"X2D",null,1,"CCOF","X2D1CCOF",{"$f":"+Tablero!E575","v":0}]
[null,"X2D","C",1,"CCOF","X2D1CCCOF",{"$f":"+Tablero!E576","v":0}]
[null,"X2D","C",2,"CCOF","X2D2CCCOF",{"$f":"+Tablero!E577","v":0}]
[null,"X2D","C",3,"CCOF","X2D3CCCOF",{"$f":"+Tablero!E578","v":0}]
[null,"X2D","C",4,"CCOF","X2D4CCCOF",{"$f":"+Tablero!E579","v":0}]
[null,"X2D","C",5,"CCOF","X2D5CCCOF",{"$f":"+Tablero!E580","v":0}]
[null,"X3D",null,1,"CCOF","X3D1CCOF",{"$f":"+Tablero!E581","v":0}]
[null,"X3D","C",1,"CCOF","X3D1CCCOF",{"$f":"+Tablero!E582","v":0}]
[null,"X3D","C",2,"CCOF","X3D2CCCOF",{"$f":"+Tablero!E583","v":0}]
[null,"X3D","C",3,"CCOF","X3D3CCCOF",{"$f":"+Tablero!E584","v":0}]
[null,"X3D","C",4,"CCOF","X3D4CCCOF",{"$f":"+Tablero!E585","v":0}]
[null,"X3D","C",5,"CCOF","X3D5CCCOF",{"$f":"+Tablero!E586","v":0}]
[null,"ATH",null,1,"CCOV","ATH1CCOV",{"$f":"+Tablero!F525","v":0}]
[null,"ATH","Et",1,"CCOV","ATH1EtCCOV",{"$f":"+Tablero!F526","v":7.9046972205666175E-3}]
[null,{"$f":"+B648","v":"ATH"},"Efpm",1,"CCOV",{"$f":"+B709&D709&C709&E709","v":"ATH1EfpmCCOV"},{"$f":"+Tablero!F527","v":7.9046972205666175E-3}]
[null,{"$f":"+B649","v":"ATH"},"Efp",1,"CCOV","ATH1EfpCCOV",{"$f":"+Tablero!F528","v":7.9046972205666175E-3}]
[null,{"$f":"+B650","v":"ATD"},"Et",1,"CCOV","ATD1EtCCOV",{"$f":"+Tablero!F529","v":7.9046972205666175E-3}]
[null,{"$f":"+B651","v":"MTH"},null,1,"CCOV","MTH1CCOV",{"$f":"+Tablero!F530","v":0}]
[null,{"$f":"+B652","v":"MTH"},"Et",1,"CCOV","MTH1EtCCOV",{"$f":"+Tablero!F531","v":7.9046982378033342E-3}]
[null,{"$f":"+B652","v":"MTH"},"Efpm",1,"CCOV",{"$f":"+B714&D714&C714&E714","v":"MTH1EfpmCCOV"},{"$f":"+Tablero!F532","v":7.9046982378033342E-3}]
[null,"MTH","Efp",1,"CCOV","MTH1EfpCCOV",{"$f":"+Tablero!F533","v":7.9046982378033342E-3}]
[null,"MTD",null,1,"CCOV","MTD1CCOV",{"$f":"+Tablero!F534","v":0}]
[null,"MTD","Et",1,"CCOV","MTD1EtCCOV",{"$f":"+Tablero!F535","v":7.9168794674634117E-3}]
[null,"MTD","Et",2,"CCOV","MTD2EtCCOV",{"$f":"+Tablero!F536","v":0}]
[null,"MTD","Et",3,"CCOV","MTD3EtCCOV",{"$f":"+Tablero!F537","v":0}]
[null,"MTD","Et",4,"CCOV","MTD4EtCCOV",{"$f":"+Tablero!F538","v":0}]
[null,"MTD","Et",5,"CCOV","MTD5EtCCOV",{"$f":"+Tablero!F539","v":0}]
[null,"BTH",null,1,"CCOV","BTH1CCOV",{"$f":"+Tablero!F540","v":0}]
[null,"BTH","Et",1,"CCOV","BTH1EtCCOV",{"$f":"+Tablero!F541","v":7.9050526418421637E-3}]
[null,{"$f":"+B661","v":"BTH"},"Efpm",1,"CCOV",{"$f":"+B724&D724&C724&E724","v":"BTH1EfpmCCOV"},{"$f":"+Tablero!F542","v":7.9050526418421637E-3}]
[null,{"$f":"+B663","v":"BTH"},"Efp",1,"CCOV","BTH1EfpCCOV",{"$f":"+Tablero!F543","v":7.9050526418421637E-3}]
[null,"BTD",null,1,"CCOV","BTD1CCOV",{"$f":"+Tablero!F544","v":0}]
[null,"BTD","Et",1,"CCOV","BTD1EtCCOV",{"$f":"+Tablero!F545","v":7.9168845230294556E-3}]
[null,"BTD","Et",2,"CCOV","BTD2EtCCOV",{"$f":"+Tablero!F546","v":7.9168845230294556E-3}]
[null,"BTD","Et",3,"CCOV","BTD3EtCCOV",{"$f":"+Tablero!F547","v":7.9168845230294556E-3}]
[null,"BTD","Et",4,"CCOV","BTD4EtCCOV",{"$f":"+Tablero!F548","v":7.9168845230294556E-3}]
[null,"BTD","Et",5,"CCOV","BTD5EtCCOV",{"$f":"+Tablero!F549","v":0}]
[null,"BTS",null,1,"CCOV","BTS1CCOV",{"$f":"+Tablero!F550","v":0}]
[null,"BTS","Et",1,"CCOV","BTS1EtCCOV",{"$f":"+Tablero!F551","v":8.483167853717416E-3}]
[null,"BTS","Et",2,"CCOV","BTS2EtCCOV",{"$f":"+Tablero!F552","v":8.483167853717416E-3}]
[null,"BTS","Et",3,"CCOV","BTS3EtCCOV",{"$f":"+Tablero!F553","v":8.483167853717416E-3}]
[null,"BTS","Et",4,"CCOV","BTS4EtCCOV",{"$f":"+Tablero!F554","v":0}]
[null,"BTS","Et",5,"CCOV","BTS5EtCCOV",{"$f":"+Tablero!F555","v":0}]
[null,"BTSH",null,1,"CCOV","BTSH1CCOV",{"$f":"+Tablero!F556","v":0}]
[null,"BTSH","Et",1,"CCOV","BTSH1EtCCOV",{"$f":"+Tablero!F557","v":8.1074225287809457E-3}]
[null,{"$f":"+B678","v":"BTSH"},null,1,"CCOV",{"$f":"+B740&D740&C740&E740","v":"BTSH1CCOV"},{"$f":"+Tablero!F558","v":8.1074225287809457E-3}]
[null,"BTSH",null,1,"CCOV","BTSH1CCOV",{"$f":"+Tablero!F559","v":8.1074225287809457E-3}]
[null,"BTSH","Et",2,"CCOV","BTSH2EtCCOV",{"$f":"+Tablero!F560","v":0}]
[null,"BTSH",null,2,"CCOV","BTSH2CCOV",{"$f":"+Tablero!F561","v":0}]
[null,"BTSH",null,2,"CCOV","BTSH2CCOV",{"$f":"+Tablero!F562","v":0}]
[null,"BTSH","Et",3,"CCOV","BTSH3EtCCOV",{"$f":"+Tablero!F563","v":0}]
[null,"BTSH",null,3,"CCOV","BTSH3CCOV",{"$f":"+Tablero!F564","v":0}]
[null,"BTSH",null,3,"CCOV","BTSH3CCOV",{"$f":"+Tablero!F565","v":0}]
[null,{"$f":"+B686","v":"BTS Prepago"},null,1,"CCOV","BTS Prepago1CCOV",{"$f":"+Tablero!F566","v":0}]
[null,"BTS Prepago","Et",1,"CCOV","BTS Prepago1EtCCOV",{"$f":"+Tablero!F567","v":8.5786104280075014E-3}]
[null,"X1D","Et",2,"CCOV","X1D2EtCCOV",{"$f":"+Tablero!F568","v":0}]
[null,"X1D","Et",3,"CCOV","X1D3EtCCOV",{"$f":"+Tablero!F569","v":0}]
[null,"X1D","Et",4,"CCOV","X1D4EtCCOV",{"$f":"+Tablero!F570","v":0}]
[null,"X1D","Et",5,"CCOV","X1D5EtCCOV",{"$f":"+Tablero!F571","v":0}]
[null,"X2H",null,1,"CCOV","X2H1CCOV",{"$f":"+Tablero!F572","v":0}]
[null,"X2H","Et",1,"CCOV","X2H1EtCCOV",{"$f":"+Tablero!F573","v":0}]
[null,"X2H","Efp",1,"CCOV","X2H1EfpCCOV",{"$f":"+Tablero!F574","v":0}]
[null,"X2D",null,1,"CCOV","X2D1CCOV",{"$f":"+Tablero!F575","v":0}]
[null,"X2D","Et",1,"CCOV","X2D1EtCCOV",{"$f":"+Tablero!F576","v":0}]
[null,"X2D","Et",2,"CCOV","X2D2EtCCOV",{"$f":"+Tablero!F577","v":0}]
[null,"X2D","Et",3,"CCOV","X2D3EtCCOV",{"$f":"+Tablero!F578","v":0}]
[null,"X2D","Et",4,"CCOV","X2D4EtCCOV",{"$f":"+Tablero!F579","v":0}]
[null,"X2D","Et",5,"CCOV","X2D5EtCCOV",{"$f":"+Tablero!F580","v":0}]
[null,"X3D",null,1,"CCOV","X3D1CCOV",{"$f":"+Tablero!F581","v":0}]
[null,"X3D","Et",1,"CCOV","X3D1EtCCOV",{"$f":"+Tablero!F582","v":0}]
[null,"X3D","Et",2,"CCOV","X3D2EtCCOV",{"$f":"+Tablero!F583","v":0}]
[null,"X3D","Et",3,"CCOV",{"$f":"+B766&D766&C766&E766","v":"X3D3EtCCOV"},{"$f":"+Tablero!F584","v":0}]
[null,"X3D","Et",4,"CCOV","X3D4EtCCOV",{"$f":"+Tablero!F585","v":0}]
[null,"X3D","Et",5,"CCOV","X3D5EtCCOV",{"$f":"+Tablero!F586","v":0}]
[null,"ATH",null,1,"CCOV","ATH1CCOV",{"$f":"+Tablero!G525","v":0}]
[null,"ATH","Pp",1,"CCOV","ATH1PpCCOV",{"$f":"+Tablero!G526","v":0}]
[null,{"$f":"+B710","v":"ATH"},"Pfp",1,"CCOV","ATH1PfpCCOV",{"$f":"+Tablero!G528","v":0}]
[null,{"$f":"+B711","v":"ATD"},"Pp",1,"CCOV","ATD1PpCCOV",{"$f":"+Tablero!G529","v":0}]
[null,{"$f":"+B712","v":"MTH"},null,1,"CCOV","MTH1CCOV",{"$f":"+Tablero!G530","v":0}]
[null,{"$f":"+B713","v":"MTH"},"Pp",1,"CCOV","MTH1PpCCOV",{"$f":"+Tablero!G531","v":0}]
[null,{"$f":"+B715","v":"MTH"},"Pfp",1,"CCOV","MTH1PfpCCOV",{"$f":"+Tablero!G533","v":0}]
[null,"MTD",null,1,"CCOV","MTD1CCOV",{"$f":"+Tablero!G534","v":0}]
[null,"MTD","Pp",1,"CCOV","MTD1PpCCOV",{"$f":"+Tablero!G535","v":0}]
[null,"MTD","Pp",2,"CCOV","MTD2PpCCOV",{"$f":"+Tablero!G536","v":0}]
[null,"MTD","Pp",3,"CCOV","MTD3PpCCOV",{"$f":"+Tablero!G537","v":0}]
[null,"MTD","Pp",4,"CCOV","MTD4PpCCOV",{"$f":"+Tablero!G538","v":0}]
[null,"MTD","Pp",5,"CCOV","MTD5PpCCOV",{"$f":"+Tablero!G539","v":0}]
[null,"BTH",null,1,"CCOV","BTH1CCOV",{"$f":"+Tablero!G540","v":0}]
[null,"BTH","Pp",1,"CCOV","BTH1PpCCOV",{"$f":"+Tablero!G541","v":0}]
[null,{"$f":"+B725","v":"BTH"},"Pfp",1,"CCOV","BTH1PfpCCOV",{"$f":"+Tablero!G543","v":0}]
[null,"BTD",null,1,"CCOV","BTD1CCOV",{"$f":"+Tablero!G544","v":0}]
[null,"BTD","Pp",1,"CCOV","BTD1PpCCOV",{"$f":"+Tablero!G545","v":0}]
[null,"BTD","Pp",2,"CCOV","BTD2PpCCOV",{"$f":"+Tablero!G546","v":0}]
[null,"BTD","Pp",3,"CCOV","BTD3PpCCOV",{"$f":"+Tablero!G547","v":0}]
[null,"BTD","Pp",4,"CCOV","BTD4PpCCOV",{"$f":"+Tablero!G548","v":0}]
[null,"BTD","Pp",5,"CCOV","BTD5PpCCOV",{"$f":"+Tablero!G549","v":0}]
[null,"BTS",null,1,"CCOV","BTS1CCOV",{"$f":"+Tablero!G550","v":0}]
[null,"BTS","Pp",1,"CCOV","BTS1PpCCOV",{"$f":"+Tablero!G551","v":0}]
[null,"BTS","Pp",2,"CCOV","BTS2PpCCOV",{"$f":"+Tablero!G552","v":0}]
[null,"BTS","Pp",3,"CCOV","BTS3PpCCOV",{"$f":"+Tablero!G553","v":0}]
[null,"BTS","Pp",4,"CCOV","BTS4PpCCOV",{"$f":"+Tablero!G554","v":0}]
[null,"BTS","Pp",5,"CCOV","BTS5PpCCOV",{"$f":"+Tablero!G555","v":0}]
[null,"BTSH",null,1,"CCOV","BTSH1CCOV",{"$f":"+Tablero!G556","v":0}]
[null,"BTSH","Pfp",1,"CCOV","BTSH1PfpCCOV",{"$f":"+Tablero!G557","v":0}]
[null,{"$f":"+B740","v":"BTSH"},"Pfp",1,"CCOV",{"$f":"+B799&D799&C799&E799","v":"BTSH1PfpCCOV"},{"$f":"+Tablero!G558","v":0}]
[null,"BTSH","Pfp",1,"CCOV","BTSH1PfpCCOV",{"$f":"+Tablero!G559","v":0}]
[null,"BTSH","Pfp",2,"CCOV","BTSH2PfpCCOV",{"$f":"+Tablero!G560","v":0}]
[null,"BTSH","Pfp",2,"CCOV","BTSH2PfpCCOV",{"$f":"+Tablero!G561","v":0}]
[null,"BTSH","Pfp",2,"CCOV","BTSH2PfpCCOV",{"$f":"+Tablero!G562","v":0}]
[null,"BTSH","Pfp",3,"CCOV","BTSH3PfpCCOV",{"$f":"+Tablero!G563","v":0}]
[null,"BTSH","Pfp",3,"CCOV","BTSH3PfpCCOV",{"$f":"+Tablero!G564","v":0}]
[null,"BTSH","Pfp",3,"CCOV","BTSH3PfpCCOV",{"$f":"+Tablero!G565","v":0}]
[null,{"$f":"+B748","v":"BTS Prepago"},null,1,"CCOV","BTS Prepago1CCOV",{"$f":"+Tablero!G566","v":0}]
[null,"BTS Prepago","Pp",1,"CCOV","BTS Prepago1PpCCOV",{"$f":"+Tablero!G567","v":0}]
[null,"X1D","Pp",2,"CCOV","X1D2PpCCOV",{"$f":"+Tablero!G568","v":0}]
[null,"X1D","Pp",3,"CCOV","X1D3PpCCOV",{"$f":"+Tablero!G569","v":0}]
[null,"X1D","Pp",4,"CCOV","X1D4PpCCOV",{"$f":"+Tablero!G570","v":0}]
[null,"X1D","Pp",5,"CCOV","X1D5PpCCOV",{"$f":"+Tablero!G571","v":0}]
[null,"X2H",null,1,"CCOV","X2H1CCOV",{"$f":"+Tablero!G572","v":0}]
[null,"X2H","Pp",1,"CCOV","X2H1PpCCOV",{"$f":"+Tablero!G573","v":0}]
[null,"X2H","Pfp",1,"CCOV","X2H1PfpCCOV",{"$f":"+Tablero!G574","v":0}]
[null,"X2D",null,1,"CCOV","X2D1CCOV",{"$f":"+Tablero!G575","v":0}]
[null,"X2D","Pp",1,"CCOV","X2D1PpCCOV",{"$f":"+Tablero!G576","v":0}]
[null,"X2D","Pp",2,"CCOV","X2D2PpCCOV",{"$f":"+Tablero!G577","v":0}]
[null,"X2D","Pp",3,"CCOV","X2D3PpCCOV",{"$f":"+Tablero!G578","v":0}]
[null,"X2D","Pp",4,"CCOV","X2D4PpCCOV",{"$f":"+Tablero!G579","v":0}]
[null,"X2D","Pp",5,"CCOV","X2D5PpCCOV",{"$f":"+Tablero!G580","v":0}]
[null,"X3D",null,1,"CCOV","X3D1CCOV",{"$f":"+Tablero!G581","v":0}]
[null,"X3D","Pp",1,"CCOV","X3D1PpCCOV",{"$f":"+Tablero!G582","v":0}]
[null,"X3D","Pp",2,"CCOV","X3D2PpCCOV",{"$f":"+Tablero!G583","v":0}]
[null,"X3D","Pp",3,"CCOV","X3D3PpCCOV",{"$f":"+Tablero!G584","v":0}]
[null,"X3D","Pp",4,"CCOV","X3D4PpCCOV",{"$f":"+Tablero!G585","v":0}]
[null,"X3D","Pp",5,"CCOV","X3D5PpCCOV",{"$f":"+Tablero!G586","v":0}]
[null,"ATH",null,1,"CSAP","ATH1CSAP",{"$f":"+Tablero!H525","v":0}]
[null,"ATH","Et",1,"CSAP","ATH1EtCSAP",{"$f":"+Tablero!H526","v":1.3476551462263953E-3}]
[null,{"$f":"+B770","v":"ATH"},"Efpm",1,"CSAP",{"$f":"+B830&D830&C830&E830","v":"ATH1EfpmCSAP"},{"$f":"+Tablero!H527","v":1.3476551462263953E-3}]
[null,{"$f":"+B771","v":"ATH"},"Efp",1,"CSAP","ATH1EfpCSAP",{"$f":"+Tablero!H528","v":1.3476551462263953E-3}]
[null,{"$f":"+B772","v":"ATD"},"Et",1,"CSAP","ATD1EtCSAP",{"$f":"+Tablero!H529","v":1.3476551462263955E-3}]
[null,{"$f":"+B773","v":"MTH"},null,1,"CSAP","MTH1CSAP",{"$f":"+Tablero!H530","v":0}]
[null,{"$f":"+B774","v":"MTH"},"Et",1,"CSAP","MTH1EtCSAP",{"$f":"+Tablero!H531","v":1.3476551053795156E-3}]
[null,{"$f":"+B774","v":"MTH"},"Efpm",1,"CSAP",{"$f":"+B835&D835&C835&E835","v":"MTH1EfpmCSAP"},{"$f":"+Tablero!H532","v":1.3476551053795156E-3}]
[null,"MTH","Efp",1,"CSAP","MTH1EfpCSAP",{"$f":"+Tablero!H533","v":1.3476551053795156E-3}]
[null,"MTD",null,1,"CSAP","MTD1CSAP",{"$f":"+Tablero!H534","v":0}]
[null,"MTD","Et",1,"CSAP","MTD1EtCSAP",{"$f":"+Tablero!H535","v":1.357145577067711E-3}]
[null,"MTD","Et",2,"CSAP",{"$f":"+B839&D839&C839&E839","v":"MTD2EtCSAP"},{"$f":"+Tablero!H536","v":0}]
[null,"MTD","Et",3,"CSAP","MTD3EtCSAP",{"$f":"+Tablero!H537","v":0}]
[null,"MTD","Et",4,"CSAP","MTD4EtCSAP",{"$f":"+Tablero!H538","v":0}]
[null,"MTD","Et",5,"CSAP","MTD5EtCSAP",{"$f":"+Tablero!H539","v":0}]
[null,"BTH",null,1,"CSAP","BTH1CSAP",{"$f":"+Tablero!H540","v":0}]
[null,"BTH","Et",1,"CSAP","BTH1EtCSAP",{"$f":"+Tablero!H541","v":1.34764087437606E-3}]
[null,{"$f":"+B783","v":"BTH"},"Efpm",1,"CSAP",{"$f":"+B845&D845&C845&E845","v":"BTH1EfpmCSAP"},{"$f":"+Tablero!H542","v":1.34764087437606E-3}]
[null,"BTH","Efp",1,"CSAP","BTH1EfpCSAP",{"$f":"+Tablero!H543","v":1.34764087437606E-3}]
[null,"BTD",null,1,"CSAP","BTD1CSAP",{"$f":"+Tablero!H544","v":0}]
[null,"BTD","Et",1,"CSAP","BTD1EtCSAP",{"$f":"+Tablero!H545","v":1.3571453729476534E-3}]
[null,"BTD","Et",2,"CSAP","BTD2EtCSAP",{"$f":"+Tablero!H546","v":1.3571453729476534E-3}]
[null,"BTD","Et",3,"CSAP","BTD3EtCSAP",{"$f":"+Tablero!H547","v":1.3571453729476534E-3}]
[null,"BTD","Et",4,"CSAP","BTD4EtCSAP",{"$f":"+Tablero!H548","v":1.3571453729476534E-3}]
[null,"BTD","Et",5,"CSAP","BTD5EtCSAP",{"$f":"+Tablero!H549","v":0}]
[null,"BTS",null,1,"CSAP","BTS1CSAP",{"$f":"+Tablero!H550","v":0}]
[null,"BTS","Et",1,"CSAP","BTS1EtCSAP",{"$f":"+Tablero!H551","v":1.4396585466886515E-3}]
[null,"BTS","Et",2,"CSAP","BTS2EtCSAP",{"$f":"+Tablero!H552","v":1.4396585466886515E-3}]
[null,"BTS","Et",3,"CSAP","BTS3EtCSAP",{"$f":"+Tablero!H553","v":1.4396585466886515E-3}]
[null,"BTS","Et",4,"CSAP","BTS4EtCSAP",{"$f":"+Tablero!H554","v":0}]
[null,"BTS","Et",5,"CSAP","BTS5EtCSAP",{"$f":"+Tablero!H555","v":0}]
[null,"BTSH",null,1,"CSAP","BTSH1CSAP",{"$f":"+Tablero!H556","v":0}]
[null,"BTSH","Et",1,"CSAP","BTSH1EtCSAP",{"$f":"+Tablero!H557","v":1.3944569319680477E-3}]
[null,{"$f":"+B799","v":"BTSH"},null,1,"CSAP",{"$f":"+B861&D861&C861&E861","v":"BTSH1CSAP"},{"$f":"+Tablero!H558","v":1.3944569319680477E-3}]
[null,"BTSH",null,1,"CSAP","BTSH1CSAP",{"$f":"+Tablero!H559","v":1.3944569319680477E-3}]
[null,"BTSH","Et",2,"CSAP","BTSH2EtCSAP",{"$f":"+Tablero!H560","v":0}]
[null,"BTSH",null,2,"CSAP","BTSH2CSAP",{"$f":"+Tablero!H561","v":0}]
[null,"BTSH",null,2,"CSAP","BTSH2CSAP",{"$f":"+Tablero!H562","v":0}]
[null,"BTSH","Et",3,"CSAP","BTSH3EtCSAP",{"$f":"+Tablero!H563","v":0}]
[null,"BTSH",null,3,"CSAP","BTSH3CSAP",{"$f":"+Tablero!H564","v":0}]
[null,"BTSH",null,3,"CSAP","BTSH3CSAP",{"$f":"+Tablero!H565","v":0}]
[null,{"$f":"+B807","v":"BTS Prepago"},null,1,"CSAP","BTS Prepago1CSAP",{"$f":"+Tablero!H566","v":0}]
[null,"BTS Prepago","Et",1,"CSAP","BTS Prepago1EtCSAP",{"$f":"+Tablero!H567","v":1.4625076288785762E-3}]
[null,"X1D","Et",2,"CSAP","X1D2EtCSAP",{"$f":"+Tablero!H568","v":0}]
[null,"X1D","Et",3,"CSAP","X1D3EtCSAP",{"$f":"+Tablero!H569","v":0}]
[null,"X1D","Et",4,"CSAP","X1D4EtCSAP",{"$f":"+Tablero!H570","v":0}]
[null,"X1D","Et",5,"CSAP","X1D5EtCSAP",{"$f":"+Tablero!H571","v":0}]
[null,"X2H",null,1,"CSAP","X2H1CSAP",{"$f":"+Tablero!H572","v":0}]
[null,"X2H","Ep",1,"CSAP","X2H1EpCSAP",{"$f":"+Tablero!H573","v":0}]
[null,"X2H","Efp",1,"CSAP","X2H1EfpCSAP",{"$f":"+Tablero!H574","v":0}]
[null,"X2D",null,1,"CSAP","X2D1CSAP",{"$f":"+Tablero!H575","v":0}]
[null,"X2D","Et",1,"CSAP","X2D1EtCSAP",{"$f":"+Tablero!H576","v":0}]
[null,"X2D","Et",2,"CSAP","X2D2EtCSAP",{"$f":"+Tablero!H577","v":0}]
[null,"X2D","Et",3,"CSAP","X2D3EtCSAP",{"$f":"+Tablero!H578","v":0}]
[null,"X2D","Et",4,"CSAP","X2D4EtCSAP",{"$f":"+Tablero!H579","v":0}]
[null,"X2D","Et",5,"CSAP","X2D5EtCSAP",{"$f":"+Tablero!H580","v":0}]
[null,"X3D",null,1,"CSAP","X3D1CSAP",{"$f":"+Tablero!H581","v":0}]
[null,"X3D","Et",1,"CSAP","X3D1EtCSAP",{"$f":"+Tablero!H582","v":0}]
[null,"X3D","Et",2,"CSAP","X3D2EtCSAP",{"$f":"+Tablero!H583","v":0}]
[null,"X3D","Et",3,"CSAP","X3D3EtCSAP",{"$f":"+Tablero!H584","v":0}]
[null,"X3D","Et",4,"CSAP","X3D4EtCSAP",{"$f":"+Tablero!H585","v":0}]
[null,"X3D","Et",5,"CSAP","X3D5EtCSAP",{"$f":"+Tablero!H586","v":0}]
[null,"ATH","C",1,"CSAP","ATH1CCSAP",{"$f":"+Tablero!I525","v":0}]
[null,"ATH",null,1,"CSAP","ATH1CSAP",{"$f":"+Tablero!I526","v":0}]
[null,{"$f":"+B831","v":"ATH"},null,1,"CSAP","ATH1CSAP",{"$f":"+Tablero!I528","v":0}]
[null,{"$f":"+B832","v":"ATD"},"C",1,"CSAP","ATD1CCSAP",{"$f":"+Tablero!I529","v":0}]
[null,{"$f":"+B833","v":"MTH"},"C",1,"CSAP","MTH1CCSAP",{"$f":"+Tablero!I530","v":0}]
[null,{"$f":"+B834","v":"MTH"},null,1,"CSAP","MTH1CSAP",{"$f":"+Tablero!I531","v":0}]
[null,{"$f":"+B836","v":"MTH"},null,1,"CSAP","MTH1CSAP",{"$f":"+Tablero!I533","v":0}]
[null,"MTD","C",1,"CSAP","MTD1CCSAP",{"$f":"+Tablero!I534","v":0}]
[null,"MTD",null,1,"CSAP","MTD1CSAP",{"$f":"+Tablero!I535","v":0}]
[null,"MTD",null,2,"CSAP","MTD2CSAP",{"$f":"+Tablero!I536","v":0}]
[null,"MTD",null,3,"CSAP","MTD3CSAP",{"$f":"+Tablero!I537","v":0}]
[null,"MTD",null,4,"CSAP","MTD4CSAP",{"$f":"+Tablero!I538","v":0}]
[null,"MTD",null,5,"CSAP","MTD5CSAP",{"$f":"+Tablero!I539","v":0}]
[null,"BTH","C",1,"CSAP","BTH1CCSAP",{"$f":"+Tablero!I540","v":0}]
[null,"BTH",null,1,"CSAP","BTH1CSAP",{"$f":"+Tablero!I541","v":0}]
[null,{"$f":"+B846","v":"BTH"},null,1,"CSAP","BTH1CSAP",{"$f":"+Tablero!I543","v":0}]
[null,"BTD","C",1,"CSAP","BTD1CCSAP",{"$f":"+Tablero!I544","v":0}]
[null,"BTD",null,1,"CSAP","BTD1CSAP",{"$f":"+Tablero!I545","v":0}]
[null,"BTD",null,2,"CSAP","BTD2CSAP",{"$f":"+Tablero!I546","v":0}]
[null,"BTD",null,3,"CSAP","BTD3CSAP",{"$f":"+Tablero!I547","v":0}]
[null,"BTD",null,4,"CSAP","BTD4CSAP",{"$f":"+Tablero!I548","v":0}]
[null,"BTD",null,5,"CSAP",{"$f":"+B911&D911&C911&E911","v":"BTD5CSAP"},{"$f":"+Tablero!I549","v":0}]
[null,"BTS","C",1,"CSAP","BTS1CCSAP",{"$f":"+Tablero!I550","v":0}]
[null,"BTS",null,1,"CSAP","BTS1CSAP",{"$f":"+Tablero!I551","v":0}]
[null,"BTS",null,2,"CSAP","BTS2CSAP",{"$f":"+Tablero!I552","v":0}]
[null,"BTS",null,3,"CSAP","BTS3CSAP",{"$f":"+Tablero!I553","v":0}]
[null,"BTS",null,4,"CSAP","BTS4CSAP",{"$f":"+Tablero!I554","v":0}]
[null,"BTS",null,5,"CSAP","BTS5CSAP",{"$f":"+Tablero!I555","v":0}]
[null,"BTSH",null,1,"CSAP","BTSH1CSAP",{"$f":"+Tablero!I556","v":0}]
[null,"BTSH","C",1,"CSAP","BTSH1CCSAP",{"$f":"+Tablero!I557","v":0}]
[null,{"$f":"+B861","v":"BTSH"},null,1,"CSAP",{"$f":"+B920&D920&C920&E920","v":"BTSH1CSAP"},{"$f":"+Tablero!I558","v":0}]
[null,"BTSH",null,1,"CSAP","BTSH1CSAP",{"$f":"+Tablero!I559","v":0}]
[null,"BTSH","C",2,"CSAP","BTSH2CCSAP",{"$f":"+Tablero!I560","v":0}]
[null,"BTSH",null,2,"CSAP","BTSH2CSAP",{"$f":"+Tablero!I561","v":0}]
[null,"BTSH",null,2,"CSAP","BTSH2CSAP",{"$f":"+Tablero!I562","v":0}]
[null,"BTSH","C",3,"CSAP","BTSH3CCSAP",{"$f":"+Tablero!I563","v":0}]
[null,"BTSH",null,3,"CSAP","BTSH3CSAP",{"$f":"+Tablero!I564","v":0}]
[null,"BTSH",null,3,"CSAP","BTSH3CSAP",{"$f":"+Tablero!I565","v":0}]
[null,{"$f":"+B869","v":"BTS Prepago"},"C",1,"CSAP","BTS Prepago1CCSAP",{"$f":"+Tablero!I566","v":0}]
[null,"BTS Prepago",null,1,"CSAP","BTS Prepago1CSAP",{"$f":"+Tablero!I567","v":0}]
[null,"X1D",null,2,"CSAP","X1D2CSAP",{"$f":"+Tablero!I568","v":0}]
[null,"X1D",null,3,"CSAP","X1D3CSAP",{"$f":"+Tablero!I569","v":0}]
[null,"X1D",null,4,"CSAP","X1D4CSAP",{"$f":"+Tablero!I570","v":0}]
[null,"X1D",null,5,"CSAP","X1D5CSAP",{"$f":"+Tablero!I571","v":0}]
[null,"X2H","C",1,"CSAP","X2H1CCSAP",{"$f":"+Tablero!I572","v":0}]
[null,"X2H",null,1,"CSAP","X2H1CSAP",{"$f":"+Tablero!I573","v":0}]
[null,"X2H",null,1,"CSAP","X2H1CSAP",{"$f":"+Tablero!I574","v":0}]
[null,"X2D","C",1,"CSAP","X2D1CCSAP",{"$f":"+Tablero!I575","v":0}]
[null,"X2D",null,1,"CSAP","X2D1CSAP",{"$f":"+Tablero!I576","v":0}]
[null,"X2D",null,2,"CSAP","X2D2CSAP",{"$f":"+Tablero!I577","v":0}]
[null,"X2D",null,3,"CSAP","X2D3CSAP",{"$f":"+Tablero!I578","v":0}]
[null,"X2D",null,4,"CSAP","X2D4CSAP",{"$f":"+Tablero!I579","v":0}]
[null,"X2D",null,5,"CSAP","X2D5CSAP",{"$f":"+Tablero!I580","v":0}]
[null,"X3D","C",1,"CSAP","X3D1CCSAP",{"$f":"+Tablero!I581","v":0}]
[null,"X3D",null,1,"CSAP","X3D1CSAP",{"$f":"+Tablero!I582","v":0}]
[null,"X3D",null,2,"CSAP","X3D2CSAP",{"$f":"+Tablero!I583","v":0}]
[null,"X3D",null,3,"CSAP","X3D3CSAP",{"$f":"+Tablero!I584","v":0}]
[null,"X3D",null,4,"CSAP","X3D4CSAP",{"$f":"+Tablero!I585","v":0}]
[null,"X3D",null,5,"CSAP","X3D5CSAP",{"$f":"+Tablero!I586","v":0}]
[null,"ATH",null,1,"CX","ATH1CX",{"$f":"+Tablero!J525","v":0}]
[null,"ATH","Ep",1,"CX","ATH1EpCX",{"$f":"+Tablero!J526","v":0}]
[null,"ATH","Efp",1,"CX","ATH1EfpCX",{"$f":"+Tablero!J528","v":0}]
[null,"ATD","Et",1,"CX","ATD1EtCX",{"$f":"+Tablero!J529","v":0}]
[null,"MTH",null,1,"CX","MTH1CX",{"$f":"+Tablero!J530","v":0}]
[null,"MTH","Ep",1,"CX","MTH1EpCX",{"$f":"+Tablero!J531","v":0}]
[null,"MTH","Efp",1,"CX","MTH1EfpCX",{"$f":"+Tablero!J533","v":0}]
[null,"MTD",null,1,"CX","MTD1CX",{"$f":"+Tablero!J534","v":0}]
[null,"MTD","Et",1,"CX","MTD1EtCX",{"$f":"+Tablero!J535","v":0}]
[null,"MTD","Et",2,"CX","MTD2EtCX",{"$f":"+Tablero!J536","v":0}]
[null,"MTD","Et",3,"CX","MTD3EtCX",{"$f":"+Tablero!J537","v":0}]
[null,{"$f":"+B901","v":"MTD"},"Et",4,"CX","MTD4EtCX",{"$f":"+Tablero!J538","v":0}]
[null,"MTD","Et",5,"CX","MTD5EtCX",{"$f":"+Tablero!J539","v":0}]
[null,"BTH",null,1,"CX","BTH1CX",{"$f":"+Tablero!J540","v":0}]
[null,"BTH","Ep",1,"CX","BTH1EpCX",{"$f":"+Tablero!J541","v":0}]
[null,"BTH","Efp",1,"CX","BTH1EfpCX",{"$f":"+Tablero!J543","v":0}]
[null,"BTD",null,1,"CX","BTD1CX",{"$f":"+Tablero!J544","v":0}]
[null,"BTD","Et",1,"CX","BTD1EtCX",{"$f":"+Tablero!J545","v":0}]
[null,"BTD","Et",2,"CX","BTD2EtCX",{"$f":"+Tablero!J546","v":0}]
[null,"BTD","Et",3,"CX","BTD3EtCX",{"$f":"+Tablero!J547","v":0}]
[null,"BTD","Et",4,"CX","BTD4EtCX",{"$f":"+Tablero!J548","v":0}]
[null,"BTD","Et",5,"CX","BTD5EtCX",{"$f":"+Tablero!J549","v":0}]
[null,"BTS",null,1,"CX","BTS1CX",{"$f":"+Tablero!J550","v":0}]
[null,"BTS","Et",1,"CX","BTS1EtCX",{"$f":"+Tablero!J551","v":0}]
[null,"BTS","Et",2,"CX","BTS2EtCX",{"$f":"+Tablero!J552","v":0}]
[null,"BTS","Et",3,"CX","BTS3EtCX",{"$f":"+Tablero!J553","v":0}]
[null,"BTS","Et",4,"CX","BTS4EtCX",{"$f":"+Tablero!J554","v":0}]
[null,"BTS","Et",5,"CX","BTS5EtCX",{"$f":"+Tablero!J555","v":0}]
[null,"BTSH",null,1,"CX","BTSH1CX",{"$f":"+Tablero!J556","v":0}]
[null,"BTSH","Efp",1,"CX","BTSH1EfpCX",{"$f":"+Tablero!J557","v":0}]
[null,{"$f":"+B920","v":"BTSH"},"Efp",1,"CX",{"$f":"+B979&D979&C979&E979","v":"BTSH1EfpCX"},{"$f":"+Tablero!J558","v":0}]
[null,"BTSH","Efp",1,"CX","BTSH1EfpCX",{"$f":"+Tablero!J559","v":0}]
[null,"BTSH","Efp",2,"CX","BTSH2EfpCX",{"$f":"+Tablero!J560","v":0}]
[null,"BTSH","Efp",2,"CX","BTSH2EfpCX",{"$f":"+Tablero!J561","v":0}]
[null,"BTSH","Efp",2,"CX","BTSH2EfpCX",{"$f":"+Tablero!J562","v":0}]
[null,"BTSH","Efp",3,"CX","BTSH3EfpCX",{"$f":"+Tablero!J563","v":0}]
[null,"BTSH","Efp",3,"CX","BTSH3EfpCX",{"$f":"+Tablero!J564","v":0}]
[null,"BTSH","Efp",3,"CX","BTSH3EfpCX",{"$f":"+Tablero!J565","v":0}]
[null,{"$f":"+B928","v":"BTS Prepago"},null,1,"CX","BTS Prepago1CX",{"$f":"+Tablero!J566","v":0}]
[null,"BTS Prepago","Et",1,"CX","BTS Prepago1EtCX",{"$f":"+Tablero!J567","v":0}]
[null,"X1D","Et",2,"CX",{"$f":"+B989&D989&C989&E989","v":"X1D2EtCX"},{"$f":"+Tablero!J568","v":0}]
[null,"X1D","Et",3,"CX","X1D3EtCX",{"$f":"+Tablero!J569","v":0}]
[null,"X1D","Et",4,"CX","X1D4EtCX",{"$f":"+Tablero!J570","v":0}]
[null,"X1D","Et",5,"CX","X1D5EtCX",{"$f":"+Tablero!J571","v":0}]
[null,"X2H",null,1,"CX","X2H1CX",{"$f":"+Tablero!J572","v":0}]
[null,"X2H","Ep",1,"CX","X2H1EpCX",{"$f":"+Tablero!J573","v":0}]
[null,"X2H","Efp",1,"CX","X2H1EfpCX",{"$f":"+Tablero!J574","v":0}]
[null,"X2D",null,1,"CX","X2D1CX",{"$f":"+Tablero!J575","v":0}]
[null,"X2D","Et",1,"CX","X2D1EtCX",{"$f":"+Tablero!J576","v":0}]
[null,"X2D","Et",2,"CX","X2D2EtCX",{"$f":"+Tablero!J577","v":0}]
[null,"X2D","Et",3,"CX","X2D3EtCX",{"$f":"+Tablero!J578","v":0}]
[null,"X2D","Et",4,"CX","X2D4EtCX",{"$f":"+Tablero!J579","v":0}]
[null,"X2D","Et",5,"CX","X2D5EtCX",{"$f":"+Tablero!J580","v":0}]
[null,"X3D",null,1,"CX","X3D1CX",{"$f":"+Tablero!J581","v":0}]
[null,"X3D","Et",1,"CX","X3D1EtCX",{"$f":"+Tablero!J582","v":0}]
[null,"X3D","Et",2,"CX","X3D2EtCX",{"$f":"+Tablero!J583","v":0}]
[null,"X3D","Et",3,"CX","X3D3EtCX",{"$f":"+Tablero!J584","v":0}]
[null,"X3D","Et",4,"CX","X3D4EtCX",{"$f":"+Tablero!J585","v":0}]
[null,"X3D","Et",5,"CX","X3D5EtCX",{"$f":"+Tablero!J586","v":0}]
[null,"ATH","Cx",1,"CX","ATH1CxCX",{"$f":"+Tablero!K525","v":112.7913997095372}]
[null,"ATH",null,1,"CX","ATH1CX",{"$f":"+Tablero!K526","v":0}]
[null,"ATH",null,1,"CX","ATH1CX",{"$f":"+Tablero!K528","v":0}]
[null,"ATD","Cx",1,"CX","ATD1CxCX",{"$f":"+Tablero!K529","v":112.79168799578558}]
[null,"MTH","Cx",1,"CX","MTH1CxCX",{"$f":"+Tablero!K530","v":112.78853879069902}]
[null,"MTH",null,1,"CX","MTH1CX",{"$f":"+Tablero!K531","v":0}]
[null,"MTH",null,1,"CX","MTH1CX",{"$f":"+Tablero!K533","v":0}]
[null,"MTD",null,1,"CX","MTD1CX",{"$f":"+Tablero!K534","v":112.78935831342424}]
[null,"MTD","Cx",1,"CX","MTD1CxCX",{"$f":"+G1015","v":112.78935831342424}]
[null,"MTD","Cx",2,"CX","MTD2CxCX",{"$f":"+G1016","v":112.78935831342424}]
[null,"MTD","Cx",3,"CX","MTD3CxCX",112.78935831342424]
[null,{"$f":"+B960","v":"MTD"},"Cx",4,"CX","MTD4CxCX",112.78935831342424]
[null,"MTD","Cx",5,"CX","MTD5CxCX",112.78935831342424]
[null,"BTH","Cx",1,"CX","BTH1CxCX",{"$f":"+Tablero!K540","v":112.78755580553069}]
[null,"BTH",null,1,"CX","BTH1CX",{"$f":"+Tablero!K541","v":0}]
[null,"BTH",null,1,"CX","BTH1CX",{"$f":"+Tablero!K543","v":0}]
[null,"BTD",null,1,"CX","BTD1CX",{"$f":"+Tablero!$K$544","v":112.78557922437209}]
[null,"BTD","Cx",1,"CX","BTD1CxCX",{"$f":"+Tablero!$K$544","v":112.78557922437209}]
[null,"BTD","Cx",2,"CX","BTD2CxCX",{"$f":"+Tablero!$K$544","v":112.78557922437209}]
[null,"BTD","Cx",3,"CX","BTD3CxCX",{"$f":"+Tablero!$K$544","v":112.78557922437209}]
[null,"BTD","Cx",4,"CX","BTD4CxCX",{"$f":"+Tablero!$K$544","v":112.78557922437209}]
[null,"BTD","Cx",5,"CX","BTD5CxCX",{"$f":"+Tablero!K549","v":0}]
[null,"BTS",null,1,"CX","BTS1CX",{"$f":"+Tablero!$K$550","v":11.3081309384708}]
[null,"BTS","Cx",1,"CX","BTS1CxCX",{"$f":"+Tablero!$K$550","v":11.3081309384708}]
[null,"BTS","Cx",2,"CX","BTS2CxCX",{"$f":"+Tablero!$K$550","v":11.3081309384708}]
[null,"BTS","Cx",3,"CX","BTS3CxCX",{"$f":"+Tablero!$K$550","v":11.3081309384708}]
[null,"BTS","Cx",4,"CX","BTS4CxCX",{"$f":"+Tablero!K554","v":0}]
[null,"BTS","Cx",5,"CX","BTS5CxCX",{"$f":"+Tablero!K555","v":0}]
[null,"BTSH","Cx",null,"CX","BTSHCxCX",{"$f":"+Tablero!K556","v":11.307320592075287}]
[null,"BTSH",null,1,"CX","BTSH1CX",{"$f":"+Tablero!K557","v":0}]
[null,{"$f":"+B979","v":"BTSH"},null,1,"CX",{"$f":"+B1038&D1038&C1038&E1038","v":"BTSH1CX"},{"$f":"+Tablero!K558","v":0}]
[null,"BTSH",null,1,"CX","BTSH1CX",{"$f":"+Tablero!K559","v":0}]
[null,"BTSH",null,2,"CX","BTSH2CX",{"$f":"+Tablero!K560","v":0}]
[null,"BTSH",null,2,"CX","BTSH2CX",{"$f":"+Tablero!K561","v":0}]
[null,"BTSH",null,2,"CX","BTSH2CX",{"$f":"+Tablero!K562","v":0}]
[null,"BTSH",null,3,"CX","BTSH3CX",{"$f":"+Tablero!K563","v":0}]
[null,"BTSH",null,3,"CX","BTSH3CX",{"$f":"+Tablero!K564","v":0}]
[null,"BTSH",null,3,"CX","BTSH3CX",{"$f":"+Tablero!K565","v":0}]
[null,{"$f":"+B987","v":"BTS Prepago"},null,1,"CX","BTS Prepago1CX",{"$f":"+Tablero!$K$566","v":11.308090862664768}]
[null,"BTS Prepago","Cx",1,"CX","BTS Prepago1CxCX",{"$f":"+Tablero!$K$566","v":11.308090862664768}]
[null,"X1D","Cx",2,"CX","X1D2CxCX",{"$f":"+Tablero!K568","v":0}]
[null,"X1D","Cx",3,"CX","X1D3CxCX",{"$f":"+Tablero!K569","v":0}]
[null,"X1D","Cx",4,"CX","X1D4CxCX",{"$f":"+Tablero!K570","v":0}]
[null,"X1D","Cx",5,"CX","X1D5CxCX",{"$f":"+Tablero!K571","v":0}]
[null,"X2H","Cx",1,"CX","X2H1CxCX",{"$f":"+Tablero!K572","v":0}]
[null,"X2H",null,1,"CX","X2H1CX",{"$f":"+Tablero!K573","v":0}]
[null,"X2H",null,1,"CX","X2H1CX",{"$f":"+Tablero!K574","v":0}]
[null,"X2D",null,1,"CX","X2D1CX",{"$f":"+Tablero!K575","v":0}]
[null,"X2D","Cx",1,"CX","X2D1CxCX",{"$f":"+Tablero!K576","v":0}]
[null,"X2D","Cx",2,"CX","X2D2CxCX",{"$f":"+Tablero!K577","v":0}]
[null,"X2D","Cx",3,"CX","X2D3CxCX",{"$f":"+Tablero!K578","v":0}]
[null,"X2D","Cx",4,"CX","X2D4CxCX",{"$f":"+Tablero!K579","v":0}]
[null,"X2D","Cx",5,"CX",{"$f":"+B1060&D1060&C1060&E1060","v":"X2D5CxCX"},{"$f":"+Tablero!K580","v":0}]
[null,"X3D",null,1,"CX","X3D1CX",{"$f":"+Tablero!K581","v":0}]
[null,"X3D","Cx",1,"CX","X3D1CxCX",{"$f":"+Tablero!K582","v":0}]
[null,"X3D","Cx",2,"CX","X3D2CxCX",{"$f":"+Tablero!K583","v":0}]
[null,"X3D","Cx",3,"CX","X3D3CxCX",{"$f":"+Tablero!K584","v":0}]
[null,"X3D","Cx",4,"CX","X3D4CxCX",{"$f":"+Tablero!K585","v":0}]
[null,"X3D","Cx",5,"CX","X3D5CxCX",{"$f":"+Tablero!K586","v":0}]
[null,"ATH",null,1,"CCAP","ATH1CCAP",{"$f":"+Tablero!L525","v":0}]
[null,"ATH","Et",1,"CCAP","ATH1EtCCAP",{"$f":"+Tablero!L526","v":1.7410881745819904E-3}]
[null,{"$f":"+B1009","v":"ATH"},"Efpm",1,"CCAP",{"$f":"+B1069&D1069&C1069&E1069","v":"ATH1EfpmCCAP"},{"$f":"+Tablero!L527","v":1.7410881745819904E-3}]
[null,{"$f":"+B1010","v":"ATH"},"Efp",1,"CCAP","ATH1EfpCCAP",{"$f":"+Tablero!L528","v":1.7410881745819904E-3}]
[null,{"$f":"+B1011","v":"ATD"},"Et",1,"CCAP","ATD1EtCCAP",{"$f":"+Tablero!L529","v":1.7410881745819908E-3}]
[null,{"$f":"+B1012","v":"MTH"},null,1,"CCAP","MTH1CCAP",{"$f":"+Tablero!L530","v":0}]
[null,{"$f":"+B1013","v":"MTH"},"Et",1,"CCAP","MTH1EtCCAP",{"$f":"+Tablero!L531","v":1.7410881673715118E-3}]
[null,{"$f":"+B1013","v":"MTH"},"Efpm",1,"CCAP",{"$f":"+B1074&D1074&C1074&E1074","v":"MTH1EfpmCCAP"},{"$f":"+Tablero!L532","v":1.7410881673715118E-3}]
[null,"MTH","Efp",1,"CCAP","MTH1EfpCCAP",{"$f":"+Tablero!L533","v":1.7410881673715118E-3}]
[null,"MTD",null,1,"CCAP","MTD1CCAP",{"$f":"+Tablero!L534","v":0}]
[null,"MTD","Et",1,"CCAP","MTD1EtCCAP",{"$f":"+Tablero!L535","v":1.7410881573409504E-3}]
[null,"MTD","Et",2,"CCAP","MTD2EtCCAP",{"$f":"+Tablero!L536","v":0}]
[null,"MTD","Et",3,"CCAP","MTD3EtCCAP",{"$f":"+Tablero!L537","v":0}]
[null,"MTD","Et",4,"CCAP","MTD4EtCCAP",{"$f":"+Tablero!L538","v":0}]
[null,"MTD","Et",5,"CCAP","MTD5EtCCAP",{"$f":"+Tablero!L539","v":0}]
[null,"BTH",null,1,"CCAP","BTH1CCAP",{"$f":"+Tablero!L540","v":0}]
[null,"BTH","Et",1,"CCAP","BTH1EtCCAP",{"$f":"+Tablero!L541","v":1.7410856572745615E-3}]
[null,{"$f":"+B1022","v":"BTH"},"Efpm",1,"CCAP",{"$f":"+B1084&D1084&C1084&E1084","v":"BTH1EfpmCCAP"},{"$f":"+Tablero!L542","v":1.7410856572745615E-3}]
[null,"BTH","Efp",1,"CCAP","BTH1EfpCCAP",{"$f":"+Tablero!L543","v":1.7410856572745615E-3}]
[null,"BTD",null,1,"CCAP","BTD1CCAP",{"$f":"+Tablero!L544","v":0}]
[null,"BTD","Et",1,"CCAP","BTD1EtCCAP",{"$f":"+Tablero!L545","v":1.7410881215614337E-3}]
[null,"BTD","Et",2,"CCAP","BTD2EtCCAP",{"$f":"+Tablero!L546","v":1.7410881215614337E-3}]
[null,"BTD","Et",3,"CCAP","BTD3EtCCAP",{"$f":"+Tablero!L547","v":1.7410881215614337E-3}]
[null,"BTD","Et",4,"CCAP","BTD4EtCCAP",{"$f":"+Tablero!L548","v":1.7410881215614337E-3}]
[null,"BTD","Et",5,"CCAP","BTD5EtCCAP",{"$f":"+Tablero!L549","v":0}]
[null,"BTS",null,1,"CCAP","BTS1CCAP",{"$f":"+Tablero!L550","v":0}]
[null,"BTS","Et",1,"CCAP","BTS1EtCCAP",{"$f":"+Tablero!L551","v":1.8533544397470166E-3}]
[null,"BTS","Et",2,"CCAP","BTS2EtCCAP",{"$f":"+Tablero!L552","v":1.8533544397470166E-3}]
[null,"BTS","Et",3,"CCAP","BTS3EtCCAP",{"$f":"+Tablero!L553","v":1.8533544397470166E-3}]
[null,"BTS","Et",4,"CCAP","BTS4EtCCAP",{"$f":"+Tablero!L554","v":0}]
[null,"BTS","Et",5,"CCAP","BTS5EtCCAP",{"$f":"+Tablero!L555","v":0}]
[null,"BTSH",null,1,"CCAP","BTSH1CCAP",{"$f":"+Tablero!L556","v":0}]
[null,"BTSH","Et",1,"CCAP","BTSH1EtCCAP",{"$f":"+Tablero!L557","v":1.7846528264014033E-3}]
[null,{"$f":"+B1038","v":"BTSH"},null,1,"CCAP",{"$f":"+B1100&D1100&C1100&E1100","v":"BTSH1CCAP"},{"$f":"+Tablero!L558","v":1.7846528264014033E-3}]
[null,"BTSH",null,1,"CCAP","BTSH1CCAP",{"$f":"+Tablero!L559","v":1.7846528264014033E-3}]
[null,"BTSH","Et",2,"CCAP","BTSH2EtCCAP",{"$f":"+Tablero!L560","v":0}]
[null,"BTSH",null,2,"CCAP","BTSH2CCAP",{"$f":"+Tablero!L561","v":0}]
[null,"BTSH",null,2,"CCAP","BTSH2CCAP",{"$f":"+Tablero!L562","v":0}]
[null,"BTSH","Et",3,"CCAP","BTSH3EtCCAP",{"$f":"+Tablero!L563","v":0}]
[null,"BTSH",null,3,"CCAP","BTSH3CCAP",{"$f":"+Tablero!L564","v":0}]
[null,"BTSH",null,3,"CCAP","BTSH3CCAP",{"$f":"+Tablero!L565","v":0}]
[null,{"$f":"+B1046","v":"BTS Prepago"},null,1,"CCAP","BTS Prepago1CCAP",{"$f":"+Tablero!L566","v":0}]
[null,"BTS Prepago","Et",1,"CCAP","BTS Prepago1EtCCAP",{"$f":"+Tablero!L567","v":1.8402712672247802E-3}]
[null,"X1D","Et",2,"CCAP","X1D2EtCCAP",{"$f":"+Tablero!L568","v":0}]
[null,"X1D","Et",3,"CCAP","X1D3EtCCAP",{"$f":"+Tablero!L569","v":0}]
[null,"X1D","Et",4,"CCAP","X1D4EtCCAP",{"$f":"+Tablero!L570","v":0}]
[null,"X1D","Et",5,"CCAP","X1D5EtCCAP",{"$f":"+Tablero!L571","v":0}]
[null,"X2H",null,1,"CCAP","X2H1CCAP",{"$f":"+Tablero!L572","v":0}]
[null,"X2H","Et",1,"CCAP","X2H1EtCCAP",{"$f":"+Tablero!L573","v":0}]
[null,"X2H","Efp",1,"CCAP","X2H1EfpCCAP",{"$f":"+Tablero!L574","v":0}]
[null,"X2D",null,1,"CCAP","X2D1CCAP",{"$f":"+Tablero!L575","v":0}]
[null,"X2D","Et",1,"CCAP","X2D1EtCCAP",{"$f":"+Tablero!L576","v":0}]
[null,"X2D","Et",2,"CCAP","X2D2EtCCAP",{"$f":"+Tablero!L577","v":0}]
[null,"X2D","Et",3,"CCAP","X2D3EtCCAP",{"$f":"+Tablero!L578","v":0}]
[null,"X2D","Et",4,"CCAP","X2D4EtCCAP",{"$f":"+Tablero!L579","v":0}]
[null,"X2D","Et",5,"CCAP","X2D5EtCCAP",{"$f":"+Tablero!L580","v":0}]
[null,"X3D",null,1,"CCAP","X3D1CCAP",{"$f":"+Tablero!L581","v":0}]
[null,"X3D","Et",1,"CCAP","X3D1EtCCAP",{"$f":"+Tablero!L582","v":0}]
[null,"X3D","Et",2,"CCAP","X3D2EtCCAP",{"$f":"+Tablero!L583","v":0}]
[null,"X3D","Et",3,"CCAP","X3D3EtCCAP",{"$f":"+Tablero!L584","v":0}]
[null,"X3D","Et",4,"CCAP","X3D4EtCCAP",{"$f":"+Tablero!L585","v":0}]
[null,"X3D","Et",5,"CCAP","X3D5EtCCAP",{"$f":"+Tablero!L586","v":0}]
[null,"ATH",null,1,"CCAP","ATH1CCAP",{"$f":"+Tablero!M525","v":0}]
[null,"ATH","Pp",1,"CCAP","ATH1PpCCAP",{"$f":"+Tablero!M526","v":0}]
[null,{"$f":"+B1070","v":"ATH"},"Pfp",1,"CCAP","ATH1PfpCCAP",{"$f":"+Tablero!M528","v":0}]
[null,{"$f":"+B1071","v":"ATD"},"Pp",1,"CCAP","ATD1PpCCAP",{"$f":"+Tablero!M529","v":0}]
[null,{"$f":"+B1072","v":"MTH"},null,1,"CCAP","MTH1CCAP",{"$f":"+Tablero!M530","v":0}]
[null,{"$f":"+B1073","v":"MTH"},"Pp",1,"CCAP",{"$f":"+B1134&D1134&C1134&E1134","v":"MTH1PpCCAP"},{"$f":"+Tablero!M531","v":0}]
[null,{"$f":"+B1075","v":"MTH"},"Pfp",1,"CCAP","MTH1PfpCCAP",{"$f":"+Tablero!M533","v":0}]
[null,"MTD",null,1,"CCAP","MTD1CCAP",{"$f":"+Tablero!M534","v":0}]
[null,"MTD","Pp",1,"CCAP","MTD1PpCCAP",{"$f":"+Tablero!M535","v":0}]
[null,"MTD","Pp",2,"CCAP","MTD2PpCCAP",{"$f":"+Tablero!M536","v":0}]
[null,"MTD","Pp",3,"CCAP","MTD3PpCCAP",{"$f":"+Tablero!M537","v":0}]
[null,"MTD","Pp",4,"CCAP","MTD4PpCCAP",{"$f":"+Tablero!M538","v":0}]
[null,"MTD","Pp",5,"CCAP","MTD5PpCCAP",{"$f":"+Tablero!M539","v":0}]
[null,"BTH",null,1,"CCAP","BTH1CCAP",{"$f":"+Tablero!M540","v":0}]
[null,"BTH","Pp",1,"CCAP","BTH1PpCCAP",{"$f":"+Tablero!M541","v":0}]
[null,{"$f":"+B1085","v":"BTH"},"Pfp",1,"CCAP","BTH1PfpCCAP",{"$f":"+Tablero!M543","v":0}]
[null,"BTD",null,1,"CCAP","BTD1CCAP",{"$f":"+Tablero!M544","v":0}]
[null,"BTD","Pp",1,"CCAP","BTD1PpCCAP",{"$f":"+Tablero!M545","v":0}]
[null,"BTD","Pp",2,"CCAP","BTD2PpCCAP",{"$f":"+Tablero!M546","v":0}]
[null,"BTD","Pp",3,"CCAP","BTD3PpCCAP",{"$f":"+Tablero!M547","v":0}]
[null,"BTD","Pp",4,"CCAP","BTD4PpCCAP",{"$f":"+Tablero!M548","v":0}]
[null,"BTD","Pp",5,"CCAP","BTD5PpCCAP",{"$f":"+Tablero!M549","v":0}]
[null,"BTS",null,1,"CCAP","BTS1CCAP",{"$f":"+Tablero!M550","v":0}]
[null,"BTS","Pp",1,"CCAP","BTS1PpCCAP",{"$f":"+Tablero!M551","v":0}]
[null,"BTS","Pp",2,"CCAP","BTS2PpCCAP",{"$f":"+Tablero!M552","v":0}]
[null,"BTS","Pp",3,"CCAP","BTS3PpCCAP",{"$f":"+Tablero!M553","v":0}]
[null,"BTS","Pp",4,"CCAP","BTS4PpCCAP",{"$f":"+Tablero!M554","v":0}]
[null,"BTS","Pp",5,"CCAP","BTS5PpCCAP",{"$f":"+Tablero!M555","v":0}]
[null,"BTSH",null,1,"CCAP","BTSH1CCAP",{"$f":"+Tablero!M556","v":0}]
[null,"BTSH","Pfp",1,"CCAP","BTSH1PfpCCAP",{"$f":"+Tablero!M557","v":0}]
[null,{"$f":"+B1100","v":"BTSH"},"Pfp",1,"CCAP",{"$f":"+B1159&D1159&C1159&E1159","v":"BTSH1PfpCCAP"},{"$f":"+Tablero!M558","v":0}]
[null,"BTSH","Pfp",1,"CCAP","BTSH1PfpCCAP",{"$f":"+Tablero!M559","v":0}]
[null,"BTSH","Pfp",2,"CCAP","BTSH2PfpCCAP",{"$f":"+Tablero!M560","v":0}]
[null,"BTSH","Pfp",2,"CCAP","BTSH2PfpCCAP",{"$f":"+Tablero!M561","v":0}]
[null,"BTSH","Pfp",2,"CCAP","BTSH2PfpCCAP",{"$f":"+Tablero!M562","v":0}]
[null,"BTSH","Pfp",3,"CCAP","BTSH3PfpCCAP",{"$f":"+Tablero!M563","v":0}]
[null,"BTSH","Pfp",3,"CCAP","BTSH3PfpCCAP",{"$f":"+Tablero!M564","v":0}]
[null,"BTSH","Pfp",3,"CCAP","BTSH3PfpCCAP",{"$f":"+Tablero!M565","v":0}]
[null,{"$f":"+B1108","v":"BTS Prepago"},null,1,"CCAP","BTS Prepago1CCAP",{"$f":"+Tablero!M566","v":0}]
[null,"BTS Prepago","Pp",1,"CCAP","BTS Prepago1PpCCAP",{"$f":"+Tablero!M567","v":0}]
[null,"X1D","Pp",2,"CCAP","X1D2PpCCAP",{"$f":"+Tablero!M568","v":0}]
[null,"X1D","Pp",3,"CCAP","X1D3PpCCAP",{"$f":"+Tablero!M569","v":0}]
[null,"X1D","Pp",4,"CCAP","X1D4PpCCAP",{"$f":"+Tablero!M570","v":0}]
[null,"X1D","Pp",5,"CCAP","X1D5PpCCAP",{"$f":"+Tablero!M571","v":0}]
[null,"X2H",null,1,"CCAP","X2H1CCAP",{"$f":"+Tablero!M572","v":0}]
[null,"X2H","Pp",1,"CCAP","X2H1PpCCAP",{"$f":"+Tablero!M573","v":0}]
[null,"X2H","Pfp",1,"CCAP","X2H1PfpCCAP",{"$f":"+Tablero!M574","v":0}]
[null,"X2D",null,1,"CCAP","X2D1CCAP",{"$f":"+Tablero!M575","v":0}]
[null,"X2D","Pp",1,"CCAP","X2D1PpCCAP",{"$f":"+Tablero!M576","v":0}]
[null,"X2D","Pp",2,"CCAP","X2D2PpCCAP",{"$f":"+Tablero!M577","v":0}]
[null,"X2D","Pp",3,"CCAP","X2D3PpCCAP",{"$f":"+Tablero!M578","v":0}]
[null,"X2D","Pp",4,"CCAP","X2D4PpCCAP",{"$f":"+Tablero!M579","v":0}]
[null,"X2D","Pp",5,"CCAP","X2D5PpCCAP",{"$f":"+Tablero!M580","v":0}]
[null,"X3D",null,1,"CCAP","X3D1CCAP",{"$f":"+Tablero!M581","v":0}]
[null,"X3D","Pp",1,"CCAP","X3D1PpCCAP",{"$f":"+Tablero!M582","v":0}]
[null,"X3D","Pp",2,"CCAP","X3D2PpCCAP",{"$f":"+Tablero!M583","v":0}]
[null,"X3D","Pp",3,"CCAP","X3D3PpCCAP",{"$f":"+Tablero!M584","v":0}]
[null,"X3D","Pp",4,"CCAP","X3D4PpCCAP",{"$f":"+Tablero!M585","v":0}]
[null,"X3D","Pp",5,"CCAP","X3D5PpCCAP",{"$f":"+Tablero!M586","v":0}]
[null,"ATH",null,1,null,"ATH1",{"$f":"+Tablero!N525","v":0}]
[null,"ATH","Ep",1,"CEGP","ATH1EpCEGP",{"$f":"+Tablero!N526","v":0.14995064720869872}]
[null,{"$f":"+B1130","v":"ATH"},"Efpm",1,"CEGFP",{"$f":"+B1190&D1190&C1190&E1190","v":"ATH1EfpmCEGFP"},{"$f":"+Tablero!N527","v":7.6718935781194708E-2}]
[null,{"$f":"+B1131","v":"ATH"},"Efp",1,"CEGFP","ATH1EfpCEGFP",{"$f":"+Tablero!N528","v":3.4872243536906683E-2}]
[null,{"$f":"+B1132","v":"ATD"},"Et",1,"CEGP","ATD1EtCEGP",{"$f":"+Tablero!N529","v":7.3360010779649584E-2}]
[null,{"$f":"+B1133","v":"MTH"},null,1,null,"MTH1",{"$f":"+Tablero!N530","v":0}]
[null,{"$f":"+B1134","v":"MTH"},"Ep",1,"CEGP","MTH1EpCEGP",{"$f":"+Tablero!N531","v":0.19070494236616653}]
[null,{"$f":"+B1134","v":"MTH"},"Efpm",1,"CEGFP",{"$f":"+B1195&D1195&C1195&E1195","v":"MTH1EfpmCEGFP"},{"$f":"+Tablero!N532","v":9.9893065048944379E-2}]
[null,"MTH","Efp",1,"CEGFP","MTH1EfpCEGFP",{"$f":"+Tablero!N533","v":4.5405938658611075E-2}]
[null,"MTD",null,1,null,"MTD1",{"$f":"+Tablero!N534","v":0}]
[null,"MTD","Et",1,"CEGP","MTD1EtCEGP",{"$f":"+Tablero!N535","v":7.6575791315811922E-2}]
[null,"MTD","Et",2,"CEGP","MTD2EtCEGP",{"$f":"+Tablero!N536","v":0}]
[null,"MTD","Et",3,"CEGP","MTD3EtCEGP",{"$f":"+Tablero!N537","v":0}]
[null,"MTD","Et",4,"CEGP","MTD4EtCEGP",{"$f":"+Tablero!N538","v":0}]
[null,"MTD","Et",5,"CEGP","MTD5EtCEGP",{"$f":"+Tablero!N539","v":0}]
[null,"BTH",null,1,null,"BTH1",{"$f":"+Tablero!N540","v":0}]
[null,"BTH","Ep",1,"CEGP","BTH1EpCEGP",{"$f":"+Tablero!N541","v":0.18417060382341827}]
[null,{"$f":"+B1143","v":"BTH"},"Efpm",1,"CEGFP",{"$f":"+B1205&D1205&C1205&E1205","v":"BTH1EfpmCEGFP"},{"$f":"+Tablero!N542","v":9.2085301911709133E-2}]
[null,"BTH","Efp",1,"CEGFP","BTH1EfpCEGFP",{"$f":"+Tablero!N543","v":4.1856955414413241E-2}]
[null,"BTD",null,1,null,"BTD1",{"$f":"+Tablero!N544","v":0}]
[null,"BTD","Et",1,"CEGP",{"$f":"+B1208&D1208&C1208&E1208","v":"BTD1EtCEGP"},{"$f":"+Tablero!N545","v":7.1897060303513033E-2}]
[null,"BTD","Et",2,"CEGP","BTD2EtCEGP",{"$f":"+Tablero!N546","v":7.5743490655204734E-2}]
[null,"BTD","Et",3,"CEGP","BTD3EtCEGP",{"$f":"+Tablero!N547","v":8.3221505699304449E-2}]
[null,"BTD","Et",4,"CEGP","BTD4EtCEGP",{"$f":"+Tablero!N548","v":9.0540119125225971E-2}]
[null,"BTD","Et",5,"CEGP","BTD5EtCEGP",{"$f":"+Tablero!N549","v":0}]
[null,"BTS",null,1,null,"BTS1",{"$f":"+Tablero!N550","v":0}]
[null,"BTS","Et",1,"CEGP","BTS1EtCEGP",{"$f":"+Tablero!N551","v":3.1168326474146968E-2}]
[null,"BTS","Et",2,"CEGP","BTS2EtCEGP",{"$f":"+Tablero!N552","v":6.8570318243123332E-2}]
[null,"BTS","Et",3,"CEGP","BTS3EtCEGP",{"$f":"+Tablero!N553","v":0.13714063648624666}]
[null,"BTS","Et",4,"CEGP","BTS4EtCEGP",{"$f":"+Tablero!N554","v":0}]
[null,"BTS","Et",5,"CEGP","BTS5EtCEGP",{"$f":"+Tablero!N555","v":0}]
[null,"BTSH",null,1,null,"BTSH1",{"$f":"+Tablero!N556","v":0}]
[null,"BTSH","Ep",1,"CEGP","BTSH1EpCEGP",{"$f":"+Tablero!N557","v":0.23417644562021456}]
[null,{"$f":"+B1159","v":"BTSH"},"Efpm",1,"CEGFP",{"$f":"+B1221&D1221&C1221&E1221","v":"BTSH1EfpmCEGFP"},{"$f":"+Tablero!N558","v":3.9440243472878243E-2}]
[null,"BTSH","Efp",1,"CEGFP","BTSH1EfpCEGFP",{"$f":"+Tablero!N559","v":1.2325076085274451E-3}]
[null,"BTSH","Ep",2,"CEGP","BTSH2EpCEGP",{"$f":"+Tablero!N560","v":0}]
[null,"BTSH","Efpm",2,"CEGFP","BTSH2EfpmCEGFP",{"$f":"+Tablero!N561","v":0}]
[null,"BTSH","Efp",2,"CEGFP","BTSH2EfpCEGFP",{"$f":"+Tablero!N562","v":0}]
[null,"BTSH","Ep",3,"CEGP","BTSH3EpCEGP",{"$f":"+Tablero!N563","v":0}]
[null,"BTSH","Efpm",3,"CEGFP","BTSH3EfpmCEGFP",{"$f":"+Tablero!N564","v":0}]
[null,"BTSH","Efp",3,"CEGFP","BTSH3EfpCEGFP",{"$f":"+Tablero!N565","v":0}]
[null,{"$f":"+B1167","v":"BTS Prepago"},null,1,null,"BTS Prepago1",{"$f":"+Tablero!N566","v":0}]
[null,"BTS Prepago","Et",1,"CEGP","BTS Prepago1EtCEGP",{"$f":"+Tablero!N567","v":4.1588688979141052E-2}]
[null,"X1D","Et",2,"CEGP","X1D2EtCEGP",{"$f":"+Tablero!N568","v":0}]
[null,"X1D","Et",3,"CEGP","X1D3EtCEGP",{"$f":"+Tablero!N569","v":0}]
[null,"X1D","Et",4,"CEGP","X1D4EtCEGP",{"$f":"+Tablero!N570","v":0}]
[null,"X1D","Et",5,"CEGP","X1D5EtCEGP",{"$f":"+Tablero!N571","v":0}]
[null,"X2H",null,1,null,"X2H1",{"$f":"+Tablero!N572","v":0}]
[null,"X2H","Ep",1,"CEGP","X2H1EpCEGP",{"$f":"+Tablero!N573","v":0}]
[null,"X2H","Efp",1,"CEGFP","X2H1EfpCEGFP",{"$f":"+Tablero!N574","v":0}]
[null,"X2D",null,1,null,"X2D1",{"$f":"+Tablero!N575","v":0}]
[null,"X2D","Et",1,"CEGP","X2D1EtCEGP",{"$f":"+Tablero!N576","v":0}]
[null,"X2D","Et",2,"CEGP","X2D2EtCEGP",{"$f":"+Tablero!N577","v":0}]
[null,"X2D","Et",3,"CEGP","X2D3EtCEGP",{"$f":"+Tablero!N578","v":0}]
[null,"X2D","Et",4,"CEGP","X2D4EtCEGP",{"$f":"+Tablero!N579","v":0}]
[null,"X2D","Et",5,"CEGP","X2D5EtCEGP",{"$f":"+Tablero!N580","v":0}]
[null,"X3D",null,1,null,"X3D1",{"$f":"+Tablero!N581","v":0}]
[null,"X3D","Et",1,"CEGP","X3D1EtCEGP",{"$f":"+Tablero!N582","v":0}]
[null,"X3D","Et",2,"CEGP","X3D2EtCEGP",{"$f":"+Tablero!N583","v":0}]
[null,"X3D","Et",3,"CEGP","X3D3EtCEGP",{"$f":"+Tablero!N584","v":0}]
[null,"X3D","Et",4,"CEGP","X3D4EtCEGP",{"$f":"+Tablero!N585","v":0}]
[null,"X3D","Et",5,"CEGP","X3D5EtCEGP",{"$f":"+Tablero!N586","v":0}]
[null,"ATH",null,1,null,"ATH1",{"$f":"+Tablero!O525","v":0}]
[null,"ATH","Pp",1,"CEGP","ATH1PpCEGP",{"$f":"+Tablero!O526","v":0}]
[null,{"$f":"+B1191","v":"ATH"},"Pfp",1,"CEGFP","ATH1PfpCEGFP",{"$f":"+Tablero!O528","v":0}]
[null,{"$f":"+B1192","v":"ATD"},"Pp",1,"CEGP","ATD1PpCEGP",{"$f":"+Tablero!O529","v":0}]
[null,{"$f":"+B1193","v":"MTH"},null,1,null,"MTH1",{"$f":"+Tablero!O530","v":0}]
[null,{"$f":"+B1194","v":"MTH"},"Pp",1,"CEGP","MTH1PpCEGP",{"$f":"+Tablero!O531","v":0}]
[null,{"$f":"+B1196","v":"MTH"},"Pfp",1,"CEGFP","MTH1PfpCEGFP",{"$f":"+Tablero!O533","v":0}]
[null,"MTD",null,1,null,"MTD1",{"$f":"+Tablero!O534","v":0}]
[null,"MTD","Pp",1,"CEGP","MTD1PpCEGP",{"$f":"+Tablero!O535","v":0}]
[null,"MTD","Pp",2,"CEGP","MTD2PpCEGP",{"$f":"+Tablero!O536","v":0}]
[null,"MTD","Pp",3,"CEGP","MTD3PpCEGP",{"$f":"+Tablero!O537","v":0}]
[null,"MTD","Pp",4,"CEGP","MTD4PpCEGP",{"$f":"+Tablero!O538","v":0}]
[null,"MTD","Pp",5,"CEGP","MTD5PpCEGP",{"$f":"+Tablero!O539","v":0}]
[null,"BTH",null,1,null,"BTH1",{"$f":"+Tablero!O540","v":0}]
[null,"BTH","Pp",1,"CEGP","BTH1PpCEGP",{"$f":"+Tablero!O541","v":0}]
[null,{"$f":"+B1206","v":"BTH"},"Pfp",1,"CEGFP","BTH1PfpCEGFP",{"$f":"+Tablero!O543","v":0}]
[null,"BTD",null,1,null,"BTD1",{"$f":"+Tablero!O544","v":0}]
[null,"BTD","Pp",1,"CEGP","BTD1PpCEGP",{"$f":"+Tablero!O545","v":0}]
[null,"BTD","Pp",2,"CEGP","BTD2PpCEGP",{"$f":"+Tablero!O546","v":0}]
[null,"BTD","Pp",3,"CEGP","BTD3PpCEGP",{"$f":"+Tablero!O547","v":0}]
[null,"BTD","Pp",4,"CEGP","BTD4PpCEGP",{"$f":"+Tablero!O548","v":0}]
[null,"BTD","Pp",5,"CEGP","BTD5PpCEGP",{"$f":"+Tablero!O549","v":0}]
[null,"BTS",null,1,null,"BTS1",{"$f":"+Tablero!O550","v":0}]
[null,"BTS","Pp",1,"CEGP","BTS1PpCEGP",{"$f":"+Tablero!O551","v":0}]
[null,"BTS","Pp",2,"CEGP","BTS2PpCEGP",{"$f":"+Tablero!O552","v":0}]
[null,"BTS","Pp",3,"CEGP","BTS3PpCEGP",{"$f":"+Tablero!O553","v":0}]
[null,"BTS","Pp",4,"CEGP","BTS4PpCEGP",{"$f":"+Tablero!O554","v":0}]
[null,"BTS","Pp",5,"CEGP","BTS5PpCEGP",{"$f":"+Tablero!O555","v":0}]
[null,"BTSH",null,1,null,"BTSH1",{"$f":"+Tablero!O556","v":0}]
[null,"BTSH","Pfp",1,"CEGP",{"$f":"+B1279&D1279&C1279&E1279","v":"BTSH1PfpCEGP"},{"$f":"+Tablero!O557","v":0}]
[null,{"$f":"+B1221","v":"BTSH"},"Pfp",1,"CEGFP",{"$f":"+B1280&D1280&C1280&E1280","v":"BTSH1PfpCEGFP"},{"$f":"+Tablero!O558","v":0}]
[null,"BTSH","Pfp",1,"CEGFP","BTSH1PfpCEGFP",{"$f":"+Tablero!O559","v":0}]
[null,"BTSH","Pfp",2,"CEGP","BTSH2PfpCEGP",{"$f":"+Tablero!O560","v":0}]
[null,"BTSH","Pfp",2,"CEGFP","BTSH2PfpCEGFP",{"$f":"+Tablero!O561","v":0}]
[null,"BTSH","Pfp",2,"CEGFP","BTSH2PfpCEGFP",{"$f":"+Tablero!O562","v":0}]
[null,"BTSH","Pfp",3,"CEGP","BTSH3PfpCEGP",{"$f":"+Tablero!O563","v":0}]
[null,"BTSH","Pfp",3,"CEGFP","BTSH3PfpCEGFP",{"$f":"+Tablero!O564","v":0}]
[null,"BTSH","Pfp",3,"CEGFP","BTSH3PfpCEGFP",{"$f":"+Tablero!O565","v":0}]
[null,{"$f":"+B1229","v":"BTS Prepago"},null,1,null,"BTS Prepago1",{"$f":"+Tablero!O566","v":0}]
[null,"BTS Prepago","Pp",1,"CEGP","BTS Prepago1PpCEGP",{"$f":"+Tablero!O567","v":0}]
[null,"X1D","Pp",2,"CEGP","X1D2PpCEGP",{"$f":"+Tablero!O568","v":0}]
[null,"X1D","Pp",3,"CEGP","X1D3PpCEGP",{"$f":"+Tablero!O569","v":0}]
[null,"X1D","Pp",4,"CEGP","X1D4PpCEGP",{"$f":"+Tablero!O570","v":0}]
[null,"X1D","Pp",5,"CEGP","X1D5PpCEGP",{"$f":"+Tablero!O571","v":0}]
[null,"X2H",null,1,null,"X2H1",{"$f":"+Tablero!O572","v":0}]
[null,"X2H","Pp",1,"CEGP","X2H1PpCEGP",{"$f":"+Tablero!O573","v":0}]
[null,"X2H","Pfp",1,"CEGFP","X2H1PfpCEGFP",{"$f":"+Tablero!O574","v":0}]
[null,"X2D",null,1,null,"X2D1",{"$f":"+Tablero!O575","v":0}]
[null,"X2D","Pp",1,"CEGP","X2D1PpCEGP",{"$f":"+Tablero!O576","v":0}]
[null,"X2D","Pp",2,"CEGP","X2D2PpCEGP",{"$f":"+Tablero!O577","v":0}]
[null,"X2D","Pp",3,"CEGP","X2D3PpCEGP",{"$f":"+Tablero!O578","v":0}]
[null,"X2D","Pp",4,"CEGP","X2D4PpCEGP",{"$f":"+Tablero!O579","v":0}]
[null,"X2D","Pp",5,"CEGP","X2D5PpCEGP",{"$f":"+Tablero!O580","v":0}]
[null,"X3D",null,1,null,"X3D1",{"$f":"+Tablero!O581","v":0}]
[null,"X3D","Pp",1,"CEGP","X3D1PpCEGP",{"$f":"+Tablero!O582","v":0}]
[null,"X3D","Pp",2,"CEGP","X3D2PpCEGP",{"$f":"+Tablero!O583","v":0}]
[null,"X3D","Pp",3,"CEGP","X3D3PpCEGP",{"$f":"+Tablero!O584","v":0}]
[null,"X3D","Pp",4,"CEGP","X3D4PpCEGP",{"$f":"+Tablero!O585","v":0}]
[null,"X3D","Pp",5,"CEGP","X3D5PpCEGP",{"$f":"+Tablero!O586","v":0}]
[null,"ATH",null,1,"CPG","ATH1CPG",{"$f":"+Tablero!P525","v":0}]
[null,"ATH","Et",1,"CPG","ATH1EtCPG",{"$f":"+Tablero!P526","v":1.652385302345324E-3}]
[null,{"$f":"+B1251","v":"ATH"},"Efpm",1,"CPG",{"$f":"+B1311&D1311&C1311&E1311","v":"ATH1EfpmCPG"},{"$f":"+Tablero!P527","v":1.652385302345324E-3}]
[null,{"$f":"+B1252","v":"ATH"},"Efp",1,"CPG","ATH1EfpCPG",{"$f":"+Tablero!P528","v":1.652385302345324E-3}]
[null,{"$f":"+B1253","v":"ATD"},"Et",1,"CPG","ATD1EtCPG",{"$f":"+Tablero!P529","v":2.4820065798146555E-2}]
[null,{"$f":"+B1254","v":"MTH"},null,1,"CPG","MTH1CPG",{"$f":"+Tablero!P530","v":0}]
[null,{"$f":"+B1255","v":"MTH"},"Et",1,"CPG","MTH1EtCPG",{"$f":"+Tablero!P531","v":1.2134251180903242E-3}]
[null,{"$f":"+B1255","v":"MTH"},"Efpm",1,"CPG",{"$f":"+B1316&D1316&C1316&E1316","v":"MTH1EfpmCPG"},{"$f":"+Tablero!P532","v":1.2134251180903242E-3}]
[null,"MTH","Efp",1,"CPG","MTH1EfpCPG",{"$f":"+Tablero!P533","v":1.2134251180903242E-3}]
[null,"MTD",null,1,"CPG","MTD1CPG",{"$f":"+Tablero!P534","v":0}]
[null,"MTD","Et",1,"CPG","MTD1EtCPG",{"$f":"+Tablero!P535","v":3.0078624452777425E-2}]
[null,"MTD","Et",2,"CPG","MTD2EtCPG",{"$f":"+Tablero!P536","v":0}]
[null,"MTD","Et",3,"CPG","MTD3EtCPG",{"$f":"+Tablero!P537","v":0}]
[null,"MTD","Et",4,"CPG","MTD4EtCPG",{"$f":"+Tablero!P538","v":0}]
[null,"MTD","Et",5,"CPG","MTD5EtCPG",{"$f":"+Tablero!P539","v":0}]
[null,"BTH",null,1,"CPG","BTH1CPG",{"$f":"+Tablero!P540","v":0}]
[null,"BTH","Et",1,"CPG","BTH1EtCPG",{"$f":"+Tablero!P541","v":1.8095590744394391E-3}]
[null,"BTH","Efpm",1,"CPG",{"$f":"+B1326&D1326&C1326&E1326","v":"BTH1EfpmCPG"},{"$f":"+Tablero!P542","v":1.8095590744394391E-3}]
[null,{"$f":"+B1265","v":"BTH"},"Efp",1,"CPG","BTH1EfpCPG",{"$f":"+Tablero!P543","v":1.8095590744394391E-3}]
[null,"BTD",null,1,"CPG","BTD1CPG",{"$f":"+Tablero!P544","v":0}]
[null,"BTD","Et",1,"CPG","BTD1EtCPG",{"$f":"+Tablero!P545","v":2.6318869291825694E-2}]
[null,"BTD","Et",2,"CPG","BTD2EtCPG",{"$f":"+Tablero!P546","v":2.7745073957457414E-2}]
[null,"BTD","Et",3,"CPG","BTD3EtCPG",{"$f":"+Tablero!P547","v":3.0465649243998597E-2}]
[null,"BTD","Et",4,"CPG","BTD4EtCPG",{"$f":"+Tablero!P548","v":3.3162254704226637E-2}]
[null,"BTD","Et",5,"CPG","BTD5EtCPG",{"$f":"+Tablero!P549","v":0}]
[null,"BTS",null,1,"CPG","BTS1CPG",{"$f":"+Tablero!P550","v":0}]
[null,"BTS","Et",1,"CPG","BTS1EtCPG",{"$f":"+Tablero!P551","v":3.3461117457831202E-2}]
[null,"BTS","Et",2,"CPG","BTS2EtCPG",{"$f":"+Tablero!P552","v":5.3633154190464272E-2}]
[null,"BTS","Et",3,"CPG","BTS3EtCPG",{"$f":"+Tablero!P553","v":6.8493704992058674E-2}]
[null,"BTS","Et",4,"CPG","BTS4EtCPG",{"$f":"+Tablero!P554","v":0}]
[null,"BTS","Et",5,"CPG","BTS5EtCPG",{"$f":"+Tablero!P555","v":0}]
[null,"BTSH",null,1,"CPG","BTSH1CPG",{"$f":"+Tablero!P556","v":0}]
[null,"BTSH","Et",1,"CPG","BTSH1EtCPG",{"$f":"+Tablero!P557","v":4.4579733663952119E-2}]
[null,{"$f":"+B1280","v":"BTSH"},null,1,"CPG",{"$f":"+B1342&D1342&C1342&E1342","v":"BTSH1CPG"},{"$f":"+Tablero!P558","v":4.4579733663952119E-2}]
[null,"BTSH",null,1,"CPG","BTSH1CPG",{"$f":"+Tablero!P559","v":4.4579733663952119E-2}]
[null,"BTSH","Et",2,"CPG","BTSH2EtCPG",{"$f":"+Tablero!P560","v":0}]
[null,"BTSH",null,2,"CPG","BTSH2CPG",{"$f":"+Tablero!P561","v":0}]
[null,"BTSH",null,2,"CPG","BTSH2CPG",{"$f":"+Tablero!P562","v":0}]
[null,"BTSH","Et",3,"CPG","BTSH3EtCPG",{"$f":"+Tablero!P563","v":0}]
[null,"BTSH",null,3,"CPG","BTSH3CPG",{"$f":"+Tablero!P564","v":0}]
[null,"BTSH",null,3,"CPG","BTSH3CPG",{"$f":"+Tablero!P565","v":0}]
[null,{"$f":"+B1288","v":"BTS Prepago"},null,1,"CPG","BTS Prepago1CPG",{"$f":"+Tablero!P566","v":0}]
[null,"BTS Prepago","Et",1,"CPG","BTS Prepago1EtCPG",{"$f":"+Tablero!P567","v":4.7190843082005447E-2}]
[null,"X1D","Et",2,"CPG","X1D2EtCPG",{"$f":"+Tablero!P568","v":0}]
[null,"X1D","Et",3,"CPG","X1D3EtCPG",{"$f":"+Tablero!P569","v":0}]
[null,"X1D","Et",4,"CPG","X1D4EtCPG",{"$f":"+Tablero!P570","v":0}]
[null,"X1D","Et",5,"CPG","X1D5EtCPG",{"$f":"+Tablero!P571","v":0}]
[null,"X2H",null,1,"CPG","X2H1CPG",{"$f":"+Tablero!P572","v":0}]
[null,"X2H","Et",1,"CPG","X2H1EtCPG",{"$f":"+Tablero!P573","v":0}]
[null,"X2H","Efp",1,"CPG","X2H1EfpCPG",{"$f":"+Tablero!P574","v":0}]
[null,"X2D",null,1,"CPG","X2D1CPG",{"$f":"+Tablero!P575","v":0}]
[null,"X2D","Et",1,"CPG",{"$f":"+B1360&D1360&C1360&E1360","v":"X2D1EtCPG"},{"$f":"+Tablero!P576","v":0}]
[null,"X2D","Et",2,"CPG","X2D2EtCPG",{"$f":"+Tablero!P577","v":0}]
[null,"X2D","Et",3,"CPG","X2D3EtCPG",{"$f":"+Tablero!P578","v":0}]
[null,"X2D","Et",4,"CPG","X2D4EtCPG",{"$f":"+Tablero!P579","v":0}]
[null,"X2D","Et",5,"CPG","X2D5EtCPG",{"$f":"+Tablero!P580","v":0}]
[null,"X3D",null,1,"CPG","X3D1CPG",{"$f":"+Tablero!P581","v":0}]
[null,"X3D","Et",1,"CPG","X3D1EtCPG",{"$f":"+Tablero!P582","v":0}]
[null,"X3D","Et",2,"CPG","X3D2EtCPG",{"$f":"+Tablero!P583","v":0}]
[null,"X3D","Et",3,"CPG","X3D3EtCPG",{"$f":"+Tablero!P584","v":0}]
[null,"X3D","Et",4,"CPG","X3D4EtCPG",{"$f":"+Tablero!P585","v":0}]
[null,"X3D","Et",5,"CPG","X3D5EtCPG",{"$f":"+Tablero!P586","v":0}]
[null,"ATH",null,1,"CPG","ATH1CPG",{"$f":"+Tablero!Q525","v":0}]
[null,"ATH","Pp",1,"CPG","ATH1PpCPG",{"$f":"+Tablero!Q526","v":1.3893522646970164}]
[null,{"$f":"+B1312","v":"ATH"},"Pfp",1,"CPG","ATH1PfpCPG",{"$f":"+Tablero!Q528","v":0}]
[null,{"$f":"+B1313","v":"ATD"},"Pp",1,"CPG","ATD1PpCPG",{"$f":"+Tablero!Q529","v":0.41957131602422615}]
[null,{"$f":"+B1314","v":"MTH"},null,1,"CPG","MTH1CPG",{"$f":"+Tablero!Q530","v":0}]
[null,{"$f":"+B1315","v":"MTH"},"Pp",1,"CPG","MTH1PpCPG",{"$f":"+Tablero!Q531","v":0.11942856143527354}]
[null,{"$f":"+B1317","v":"MTH"},"Pfp",1,"CPG","MTH1PfpCPG",{"$f":"+Tablero!Q533","v":0}]
[null,"MTD",null,1,"CPG","MTD1CPG",{"$f":"+Tablero!Q534","v":0}]
[null,"MTD","Pp",1,"CPG","MTD1PpCPG",{"$f":"+Tablero!Q535","v":2.3318203242045983}]
[null,"MTD","Pp",2,"CPG","MTD2PpCPG",{"$f":"+Tablero!Q536","v":0}]
[null,"MTD","Pp",3,"CPG","MTD3PpCPG",{"$f":"+Tablero!Q537","v":0}]
[null,"MTD","Pp",4,"CPG","MTD4PpCPG",{"$f":"+Tablero!Q538","v":0}]
[null,"MTD","Pp",5,"CPG","MTD5PpCPG",{"$f":"+Tablero!Q539","v":0}]
[null,"BTH",null,1,"CPG","BTH1CPG",{"$f":"+Tablero!Q540","v":0}]
[null,"BTH","Pp",1,"CPG","BTH1PpCPG",{"$f":"+Tablero!Q541","v":0.1253561660452196}]
[null,{"$f":"+B1327","v":"BTH"},"Pfp",1,"CPG","BTH1PfpCPG",{"$f":"+Tablero!Q543","v":0}]
[null,"BTD",null,1,"CPG","BTD1CPG",{"$f":"+Tablero!Q544","v":0}]
[null,"BTD","Pp",1,"CPG","BTD1PpCPG",{"$f":"+Tablero!Q545","v":1.421491833082789}]
[null,"BTD","Pp",2,"CPG","BTD2PpCPG",{"$f":"+Tablero!Q546","v":1.421491833082789}]
[null,"BTD","Pp",3,"CPG","BTD3PpCPG",{"$f":"+Tablero!Q547","v":1.421491833082789}]
[null,"BTD","Pp",4,"CPG","BTD4PpCPG",{"$f":"+Tablero!Q548","v":1.421491833082789}]
[null,"BTD","Pp",5,"CPG","BTD5PpCPG",{"$f":"+Tablero!Q549","v":0}]
[null,"BTS",null,1,"CPG","BTS1CPG",{"$f":"+Tablero!Q550","v":0}]
[null,"BTS","Pp",1,"CPG","BTS1PpCPG",{"$f":"+Tablero!Q551","v":0}]
[null,"BTS","Pp",2,"CPG","BTS2PpCPG",{"$f":"+Tablero!Q552","v":0}]
[null,"BTS","Pp",3,"CPG","BTS3PpCPG",{"$f":"+Tablero!Q553","v":0}]
[null,"BTS","Pp",4,"CPG","BTS4PpCPG",{"$f":"+Tablero!Q554","v":0}]
[null,"BTS","Pp",5,"CPG","BTS5PpCPG",{"$f":"+Tablero!Q555","v":0}]
[null,"BTSH",null,1,"CPG","BTSH1CPG",{"$f":"+Tablero!Q556","v":0}]
[null,"BTSH","Pfp",1,"CPG","BTSH1PfpCPG",{"$f":"+Tablero!Q557","v":0}]
[null,{"$f":"+B1342","v":"BTSH"},"Pfp",1,"CPG",{"$f":"+B1401&D1401&C1401&E1401","v":"BTSH1PfpCPG"},{"$f":"+Tablero!Q558","v":0}]
[null,"BTSH","Pfp",1,"CPG","BTSH1PfpCPG",{"$f":"+Tablero!Q559","v":0}]
[null,"BTSH","Pfp",2,"CPG","BTSH2PfpCPG",{"$f":"+Tablero!Q560","v":0}]
[null,"BTSH","Pfp",2,"CPG","BTSH2PfpCPG",{"$f":"+Tablero!Q561","v":0}]
[null,"BTSH","Pfp",2,"CPG","BTSH2PfpCPG",{"$f":"+Tablero!Q562","v":0}]
[null,"BTSH","Pfp",3,"CPG","BTSH3PfpCPG",{"$f":"+Tablero!Q563","v":0}]
[null,"BTSH","Pfp",3,"CPG","BTSH3PfpCPG",{"$f":"+Tablero!Q564","v":0}]
[null,"BTSH","Pfp",3,"CPG","BTSH3PfpCPG",{"$f":"+Tablero!Q565","v":0}]
[null,{"$f":"+B1350","v":"BTS Prepago"},null,1,"CPG","BTS Prepago1CPG",{"$f":"+Tablero!Q566","v":0}]
[null,"BTS Prepago","Pp",1,"CPG","BTS Prepago1PpCPG",{"$f":"+Tablero!Q567","v":0}]
[null,"X1D","Pp",2,"CPG","X1D2PpCPG",{"$f":"+Tablero!Q568","v":0}]
[null,"X1D","Pp",3,"CPG","X1D3PpCPG",{"$f":"+Tablero!Q569","v":0}]
[null,"X1D","Pp",4,"CPG","X1D4PpCPG",{"$f":"+Tablero!Q570","v":0}]
[null,"X1D","Pp",5,"CPG","X1D5PpCPG",{"$f":"+Tablero!Q571","v":0}]
[null,"X2H",null,1,"CPG","X2H1CPG",{"$f":"+Tablero!Q572","v":0}]
[null,"X2H","Pp",1,"CPG","X2H1PpCPG",{"$f":"+Tablero!Q573","v":0}]
[null,"X2H","Pfp",1,"CPG","X2H1PfpCPG",{"$f":"+Tablero!Q574","v":0}]
[null,"X2D",null,1,"CPG","X2D1CPG",{"$f":"+Tablero!Q575","v":0}]
[null,"X2D","Pp",1,"CPG","X2D1PpCPG",{"$f":"+Tablero!Q576","v":0}]
[null,"X2D","Pp",2,"CPG","X2D2PpCPG",{"$f":"+Tablero!Q577","v":0}]
[null,"X2D","Pp",3,"CPG","X2D3PpCPG",{"$f":"+Tablero!Q578","v":0}]
[null,"X2D","Pp",4,"CPG","X2D4PpCPG",{"$f":"+Tablero!Q579","v":0}]
[null,"X2D","Pp",5,"CPG","X2D5PpCPG",{"$f":"+Tablero!Q580","v":0}]
[null,"X3D",null,1,"CPG","X3D1CPG",{"$f":"+Tablero!Q581","v":0}]
[null,"X3D","Pp",1,"CPG","X3D1PpCPG",{"$f":"+Tablero!Q582","v":0}]
[null,"X3D","Pp",2,"CPG","X3D2PpCPG",{"$f":"+Tablero!Q583","v":0}]
[null,"X3D","Pp",3,"CPG","X3D3PpCPG",{"$f":"+Tablero!Q584","v":0}]
[null,"X3D","Pp",4,"CPG","X3D4PpCPG",{"$f":"+Tablero!Q585","v":0}]
[null,"X3D","Pp",5,"CPG","X3D5PpCPG",{"$f":"+Tablero!Q586","v":0}]
[null,"ATH",null,1,"CUCOST","ATH1CUCOST",{"$f":"+Tablero!R525","v":0}]
[null,"ATH","Et",1,"CUCOST",{"$f":"+B1431&D1431&C1431&E1431","v":"ATH1EtCUCOST"},{"$f":"+Tablero!R526","v":1.7811236450279409E-3}]
[null,{"$f":"+B1372","v":"ATH"},"Efpm",1,"CUCOST",{"$f":"+B1432&D1432&C1432&E1432","v":"ATH1EfpmCUCOST"},{"$f":"+Tablero!R527","v":1.7811236450279409E-3}]
[null,{"$f":"+B1373","v":"ATH"},"Efp",1,"CUCOST","ATH1EfpCUCOST",{"$f":"+Tablero!R528","v":1.7811236450279409E-3}]
[null,{"$f":"+B1374","v":"ATD"},"Et",1,"CUCOST","ATD1EtCUCOST",{"$f":"+Tablero!R529","v":3.091325534118438E-2}]
[null,{"$f":"+B1375","v":"MTH"},null,1,"CUCOST","MTH1CUCOST",{"$f":"+Tablero!R530","v":0}]
[null,{"$f":"+B1376","v":"MTH"},"Et",1,"CUCOST","MTH1EtCUCOST",{"$f":"+Tablero!R531","v":5.8405360723414405E-3}]
[null,{"$f":"+B1376","v":"MTH"},"Efpm",1,"CUCOST",{"$f":"+B1437&D1437&C1437&E1437","v":"MTH1EfpmCUCOST"},{"$f":"+Tablero!R532","v":5.8405360723414405E-3}]
[null,"MTH","Efp",1,"CUCOST","MTH1EfpCUCOST",{"$f":"+Tablero!R533","v":5.8405360723414405E-3}]
[null,"MTD",null,1,"CUCOST","MTD1CUCOST",{"$f":"+Tablero!R534","v":0}]
[null,"MTD","Et",1,"CUCOST","MTD1EtCUCOST",{"$f":"+Tablero!R535","v":4.2182814317885545E-3}]
[null,"MTD","Et",2,"CUCOST","MTD2EtCUCOST",{"$f":"+Tablero!R536","v":0}]
[null,"MTD","Et",3,"CUCOST","MTD3EtCUCOST",{"$f":"+Tablero!R537","v":0}]
[null,"MTD","Et",4,"CUCOST","MTD4EtCUCOST",{"$f":"+Tablero!R538","v":0}]
[null,"MTD","Et",5,"CUCOST","MTD5EtCUCOST",{"$f":"+Tablero!R539","v":0}]
[null,"BTH",null,1,"CUCOST","BTH1CUCOST",{"$f":"+Tablero!R540","v":0}]
[null,"BTH","Et",1,"CUCOST","BTH1EtCUCOST",{"$f":"+Tablero!R541","v":6.8535884807013996E-3}]
[null,{"$f":"+B1385","v":"BTH"},"Efpm",1,"CUCOST",{"$f":"+B1447&D1447&C1447&E1447","v":"BTH1EfpmCUCOST"},{"$f":"+Tablero!R542","v":6.8535884807013996E-3}]
[null,"BTH","Efp",1,"CUCOST","BTH1EfpCUCOST",{"$f":"+Tablero!R543","v":6.8535884807013996E-3}]
[null,"BTD",null,1,"CUCOST","BTD1CUCOST",{"$f":"+Tablero!R544","v":0}]
[null,"BTD","Et",1,"CUCOST","BTD1EtCUCOST",{"$f":"+Tablero!R545","v":4.3861319731893179E-3}]
[null,"BTD","Et",2,"CUCOST","BTD2EtCUCOST",{"$f":"+Tablero!R546","v":4.3861319731893179E-3}]
[null,"BTD","Et",3,"CUCOST","BTD3EtCUCOST",{"$f":"+Tablero!R547","v":4.3861319731893179E-3}]
[null,"BTD","Et",4,"CUCOST","BTD4EtCUCOST",{"$f":"+Tablero!R548","v":4.3861319731893179E-3}]
[null,"BTD","Et",5,"CUCOST","BTD5EtCUCOST",{"$f":"+Tablero!R549","v":0}]
[null,"BTS",null,1,"CUCOST","BTS1CUCOST",{"$f":"+Tablero!R550","v":0}]
[null,"BTS","Et",1,"CUCOST","BTS1EtCUCOST",{"$f":"+Tablero!R551","v":1.2976048654146116E-2}]
[null,"BTS","Et",2,"CUCOST","BTS2EtCUCOST",{"$f":"+Tablero!R552","v":1.2976048654146116E-2}]
[null,"BTS","Et",3,"CUCOST","BTS3EtCUCOST",{"$f":"+Tablero!R553","v":1.2976048654146116E-2}]
[null,"BTS","Et",4,"CUCOST","BTS4EtCUCOST",{"$f":"+Tablero!R554","v":0}]
[null,"BTS","Et",5,"CUCOST","BTS5EtCUCOST",{"$f":"+Tablero!R555","v":0}]
[null,"BTSH",null,1,"CUCOST","BTSH1CUCOST",{"$f":"+Tablero!R556","v":0}]
[null,"BTSH","Et",1,"CUCOST","BTSH1EtCUCOST",{"$f":"+Tablero!R557","v":1.2434547783297471E-2}]
[null,{"$f":"+B1401","v":"BTSH"},null,1,"CUCOST",{"$f":"+B1463&D1463&C1463&E1463","v":"BTSH1CUCOST"},{"$f":"+Tablero!R558","v":1.2434547783297471E-2}]
[null,"BTSH",null,1,"CUCOST","BTSH1CUCOST",{"$f":"+Tablero!R559","v":1.2434547783297471E-2}]
[null,"BTSH","Et",2,"CUCOST","BTSH2EtCUCOST",{"$f":"+Tablero!R560","v":0}]
[null,"BTSH",null,2,"CUCOST","BTSH2CUCOST",{"$f":"+Tablero!R561","v":0}]
[null,"BTSH",null,2,"CUCOST","BTSH2CUCOST",{"$f":"+Tablero!R562","v":0}]
[null,"BTSH","Et",3,"CUCOST","BTSH3EtCUCOST",{"$f":"+Tablero!R563","v":0}]
[null,"BTSH",null,3,"CUCOST","BTSH3CUCOST",{"$f":"+Tablero!R564","v":0}]
[null,"BTSH",null,3,"CUCOST","BTSH3CUCOST",{"$f":"+Tablero!R565","v":0}]
[null,{"$f":"+B1409","v":"BTS Prepago"},null,1,"CUCOST","BTS Prepago1CUCOST",{"$f":"+Tablero!R566","v":0}]
[null,"BTS Prepago","Et",1,"CUCOST","BTS Prepago1EtCUCOST",{"$f":"+Tablero!R567","v":1.3163234357005279E-2}]
[null,"X1D","Et",2,"CUCOST","X1D2EtCUCOST",{"$f":"+Tablero!R568","v":0}]
[null,"X1D","Et",3,"CUCOST","X1D3EtCUCOST",{"$f":"+Tablero!R569","v":0}]
[null,"X1D","Et",4,"CUCOST","X1D4EtCUCOST",{"$f":"+Tablero!R570","v":0}]
[null,"X1D","Et",5,"CUCOST","X1D5EtCUCOST",{"$f":"+Tablero!R571","v":0}]
[null,"X2H",null,1,"CUCOST","X2H1CUCOST",{"$f":"+Tablero!R572","v":0}]
[null,"X2H","Et",1,"CUCOST","X2H1EtCUCOST",{"$f":"+Tablero!R573","v":0}]
[null,"X2H","Efp",1,"CUCOST","X2H1EfpCUCOST",{"$f":"+Tablero!R574","v":0}]
[null,"X2D",null,1,"CUCOST","X2D1CUCOST",{"$f":"+Tablero!R575","v":0}]
[null,"X2D","Et",1,"CUCOST","X2D1EtCUCOST",{"$f":"+Tablero!R576","v":0}]
[null,"X2D","Et",2,"CUCOST","X2D2EtCUCOST",{"$f":"+Tablero!R577","v":0}]
[null,"X2D","Et",3,"CUCOST","X2D3EtCUCOST",{"$f":"+Tablero!R578","v":0}]
[null,"X2D","Et",4,"CUCOST","X2D4EtCUCOST",{"$f":"+Tablero!R579","v":0}]
[null,"X2D","Et",5,"CUCOST","X2D5EtCUCOST",{"$f":"+Tablero!R580","v":0}]
[null,"X3D",null,1,"CUCOST","X3D1CUCOST",{"$f":"+Tablero!R581","v":0}]
[null,"X3D","Et",1,"CUCOST","X3D1EtCUCOST",{"$f":"+Tablero!R582","v":0}]
[null,"X3D","Et",2,"CUCOST","X3D2EtCUCOST",{"$f":"+Tablero!R583","v":0}]
[null,"X3D","Et",3,"CUCOST","X3D3EtCUCOST",{"$f":"+Tablero!R584","v":0}]
[null,"X3D","Et",4,"CUCOST","X3D4EtCUCOST",{"$f":"+Tablero!R585","v":0}]
[null,"X3D","Et",5,"CUCOST","X3D5EtCUCOST",{"$f":"+Tablero!R586","v":0}]
[null,"ATH",null,1,"CUCOST","ATH1CUCOST",{"$f":"+Tablero!S525","v":0}]
[null,"ATH","Pp",1,"CUCOST","ATH1PpCUCOST",{"$f":"+Tablero!S526","v":6.23585275534177}]
[null,"ATH","Pfpm",1,"CUCOST",{"$f":"+B1494&D1494&C1494&E1494","v":"ATH1PfpmCUCOST"},{"$f":"+Tablero!S527","v":0.1875444437696773}]
[null,"ATH","Pfp",1,"CUCOST","ATH1PfpCUCOST",{"$f":"+Tablero!S528","v":0.1875444437696773}]
[null,"ATD","Pp",1,"CUCOST","ATD1PpCUCOST",{"$f":"+Tablero!S529","v":2.9612513337234034}]
[null,"MTH",null,1,"CUCOST","MTH1CUCOST",{"$f":"+Tablero!S530","v":0}]
[null,"MTH","Pp",1,"CUCOST","MTH1PpCUCOST",{"$f":"+Tablero!S531","v":2.9112283621992714}]
[null,"MTH","Pfpm",1,"CUCOST",{"$f":"+B1499&D1499&C1499&E1499","v":"MTH1PfpmCUCOST"},{"$f":"+Tablero!S532","v":0.30210860362445269}]
[null,"MTH","Pfp",1,"CUCOST","MTH1PfpCUCOST",{"$f":"+Tablero!S533","v":0.30210860362445269}]
[null,"MTD",null,1,"CUCOST","MTD1CUCOST",{"$f":"+Tablero!S534","v":0}]
[null,"MTD","Pp",1,"CUCOST","MTD1PpCUCOST",{"$f":"+Tablero!S535","v":1.8531062887326692}]
[null,{"$f":"+B1441","v":"MTD"},"Pp",2,"CUCOST","MTD2PpCUCOST",{"$f":"+Tablero!S536","v":0}]
[null,"MTD","Pp",3,"CUCOST","MTD3PpCUCOST",{"$f":"+Tablero!S537","v":0}]
[null,"MTD","Pp",4,"CUCOST","MTD4PpCUCOST",{"$f":"+Tablero!S538","v":0}]
[null,"MTD","Pp",5,"CUCOST","MTD5PpCUCOST",{"$f":"+Tablero!S539","v":0}]
[null,"BTH",null,1,"CUCOST",{"$f":"+B1507&D1507&C1507&E1507","v":"BTH1CUCOST"},{"$f":"+Tablero!S540","v":0}]
[null,"BTH","Pp",1,"CUCOST","BTH1PpCUCOST",{"$f":"+Tablero!S541","v":2.4198810806948265}]
[null,"BTH","Pfpm",1,"CUCOST",{"$f":"+B1509&D1509&C1509&E1509","v":"BTH1PfpmCUCOST"},{"$f":"+Tablero!S542","v":0.23652972969197553}]
[null,"BTH","Pfp",1,"CUCOST","BTH1PfpCUCOST",{"$f":"+Tablero!S543","v":0.23652972969197553}]
[null,"BTD",null,1,"CUCOST","BTD1CUCOST",{"$f":"+Tablero!S544","v":0}]
[null,"BTD","Pp",1,"CUCOST","BTD1PpCUCOST",{"$f":"+Tablero!S545","v":1.2725911831832586}]
[null,"BTD","Pp",2,"CUCOST","BTD2PpCUCOST",{"$f":"+Tablero!S546","v":1.2725911831832586}]
[null,"BTD","Pp",3,"CUCOST","BTD3PpCUCOST",{"$f":"+Tablero!S547","v":1.2725911831832586}]
[null,"BTD","Pp",4,"CUCOST","BTD4PpCUCOST",{"$f":"+Tablero!S548","v":1.2725911831832586}]
[null,"BTD","Pp",5,"CUCOST","BTD5PpCUCOST",{"$f":"+Tablero!S549","v":0}]
[null,"BTS",null,1,"CUCOST","BTS1CUCOST",{"$f":"+Tablero!S550","v":0}]
[null,"BTS","Pp",1,"CUCOST","BTS1PpCUCOST",{"$f":"+Tablero!S551","v":0}]
[null,"BTS","Pp",2,"CUCOST","BTS2PpCUCOST",{"$f":"+Tablero!S552","v":0}]
[null,"BTS","Pp",3,"CUCOST","BTS3PpCUCOST",{"$f":"+Tablero!S553","v":0}]
[null,"BTS","Pp",4,"CUCOST","BTS4PpCUCOST",{"$f":"+Tablero!S554","v":0}]
[null,"BTS","Pp",5,"CUCOST","BTS5PpCUCOST",{"$f":"+Tablero!S555","v":0}]
[null,"BTSH",null,1,"CUCOST","BTSH1CUCOST",{"$f":"+Tablero!S556","v":0}]
[null,"BTSH","Pfp",1,"CUCOST","BTSH1PfpCUCOST",{"$f":"+Tablero!S557","v":0}]
[null,{"$f":"+B1463","v":"BTSH"},"Pfp",1,"CUCOST",{"$f":"+B1525&D1525&C1525&E1525","v":"BTSH1PfpCUCOST"},{"$f":"+Tablero!S558","v":0}]
[null,"BTSH","Pfp",1,"CUCOST","BTSH1PfpCUCOST",{"$f":"+Tablero!S559","v":0}]
[null,"BTSH","Pfp",2,"CUCOST","BTSH2PfpCUCOST",{"$f":"+Tablero!S560","v":0}]
[null,"BTSH","Pfp",2,"CUCOST","BTSH2PfpCUCOST",{"$f":"+Tablero!S561","v":0}]
[null,"BTSH","Pfp",2,"CUCOST","BTSH2PfpCUCOST",{"$f":"+Tablero!S562","v":0}]
[null,"BTSH","Pfp",3,"CUCOST","BTSH3PfpCUCOST",{"$f":"+Tablero!S563","v":0}]
[null,"BTSH","Pfp",3,"CUCOST","BTSH3PfpCUCOST",{"$f":"+Tablero!S564","v":0}]
[null,"BTSH","Pfp",3,"CUCOST","BTSH3PfpCUCOST",{"$f":"+Tablero!S565","v":0}]
[null,{"$f":"+B1471","v":"BTS Prepago"},null,1,"CUCOST","BTS Prepago1CUCOST",{"$f":"+Tablero!S566","v":0}]
[null,"BTS Prepago","Pp",1,"CUCOST","BTS Prepago1PpCUCOST",{"$f":"+Tablero!S567","v":0}]
[null,"X1D","Pp",2,"CUCOST","X1D2PpCUCOST",{"$f":"+Tablero!S568","v":0}]
[null,"X1D","Pp",3,"CUCOST","X1D3PpCUCOST",{"$f":"+Tablero!S569","v":0}]
[null,"X1D","Pp",4,"CUCOST","X1D4PpCUCOST",{"$f":"+Tablero!S570","v":0}]
[null,"X1D","Pp",5,"CUCOST","X1D5PpCUCOST",{"$f":"+Tablero!S571","v":0}]
[null,"X2H",null,1,"CUCOST","X2H1CUCOST",{"$f":"+Tablero!S572","v":0}]
[null,"X2H","Pp",1,"CUCOST","X2H1PpCUCOST",{"$f":"+Tablero!S573","v":0}]
[null,"X2H","Pfp",1,"CUCOST","X2H1PfpCUCOST",{"$f":"+Tablero!S574","v":0}]
[null,"X2D",null,1,"CUCOST","X2D1CUCOST",{"$f":"+Tablero!S575","v":0}]
[null,"X2D","Pp",1,"CUCOST","X2D1PpCUCOST",{"$f":"+Tablero!S576","v":0}]
[null,"X2D","Pp",2,"CUCOST","X2D2PpCUCOST",{"$f":"+Tablero!S577","v":0}]
[null,"X2D","Pp",3,"CUCOST","X2D3PpCUCOST",{"$f":"+Tablero!S578","v":0}]
[null,"X2D","Pp",4,"CUCOST","X2D4PpCUCOST",{"$f":"+Tablero!S579","v":0}]
[null,"X2D","Pp",5,"CUCOST","X2D5PpCUCOST",{"$f":"+Tablero!S580","v":0}]
[null,"X3D",null,1,"CUCOST","X3D1CUCOST",{"$f":"+Tablero!S581","v":0}]
[null,"X3D","Pp",1,"CUCOST","X3D1PpCUCOST",{"$f":"+Tablero!S582","v":0}]
[null,"X3D","Pp",2,"CUCOST","X3D2PpCUCOST",{"$f":"+Tablero!S583","v":0}]
[null,"X3D","Pp",3,"CUCOST","X3D3PpCUCOST",{"$f":"+Tablero!S584","v":0}]
[null,"X3D","Pp",4,"CUCOST","X3D4PpCUCOST",{"$f":"+Tablero!S585","v":0}]
[null,"X3D","Pp",5,"CUCOST","X3D5PpCUCOST",{"$f":"+Tablero!S586","v":0}]
[null,"ATH",null,1,"CPST","ATH1CPST",{"$f":"+Tablero!T525","v":0}]
[null,"ATH","Et",1,"CPST","ATH1EtCPST",{"$f":"+Tablero!T526","v":2.5964311293255864E-3}]
[null,"ATH","Efpm",1,"CPST",{"$f":"+B1556&D1556&C1556&E1556","v":"ATH1EfpmCPST"},{"$f":"+Tablero!T527","v":2.5964311293255864E-3}]
[null,"ATH","Efp",1,"CPST","ATH1EfpCPST",{"$f":"+Tablero!T528","v":2.5964311293255864E-3}]
[null,"ATD","Et",1,"CPST","ATD1EtCPST",{"$f":"+Tablero!T529","v":2.5964311293255869E-3}]
[null,"MTH",null,1,"CPST","MTH1CPST",{"$f":"+Tablero!T530","v":0}]
[null,"MTH","Et",1,"CPST","MTH1EtCPST",{"$f":"+Tablero!T531","v":2.5964311185728227E-3}]
[null,"MTH","Efpm",1,"CPST",{"$f":"+B1561&D1561&C1561&E1561","v":"MTH1EfpmCPST"},{"$f":"+Tablero!T532","v":2.5964311185728227E-3}]
[null,"MTH","Efp",1,"CPST","MTH1EfpCPST",{"$f":"+Tablero!T533","v":2.5964311185728227E-3}]
[null,"MTD",null,1,"CPST","MTD1CPST",{"$f":"+Tablero!T534","v":0}]
[null,"MTD","Et",1,"CPST","MTD1EtCPST",{"$f":"+Tablero!T535","v":2.596431103614555E-3}]
[null,"MTD","Et",2,"CPST","MTD2EtCPST",{"$f":"+Tablero!T536","v":0}]
[null,"MTD","Et",3,"CPST","MTD3EtCPST",{"$f":"+Tablero!T537","v":0}]
[null,"MTD","Et",4,"CPST","MTD4EtCPST",{"$f":"+Tablero!T538","v":0}]
[null,"MTD","Et",5,"CPST","MTD5EtCPST",{"$f":"+Tablero!T539","v":0}]
[null,"BTH",null,1,"CPST","BTH1CPST",{"$f":"+Tablero!T540","v":0}]
[null,"BTH","Et",1,"CPST","BTH1EtCPST",{"$f":"+Tablero!T541","v":2.5964273753426091E-3}]
[null,{"$f":"+B1508","v":"BTH"},"Efpm",1,"CPST",{"$f":"+B1571&D1571&C1571&E1571","v":"BTH1EfpmCPST"},{"$f":"+Tablero!T542","v":2.5964273753426091E-3}]
[null,{"$f":"+B1510","v":"BTH"},"Efp",1,"CPST","BTH1EfpCPST",{"$f":"+Tablero!T543","v":2.5964273753426091E-3}]
[null,"BTD",null,1,"CPST","BTD1CPST",{"$f":"+Tablero!T544","v":0}]
[null,"BTD","Et",1,"CPST","BTD1EtCPST",{"$f":"+Tablero!T545","v":2.5964310502576645E-3}]
[null,"BTD","Et",2,"CPST","BTD2EtCPST",{"$f":"+Tablero!T546","v":2.5964310502576645E-3}]
[null,"BTD","Et",3,"CPST","BTD3EtCPST",{"$f":"+Tablero!T547","v":2.5964310502576645E-3}]
[null,"BTD","Et",4,"CPST","BTD4EtCPST",{"$f":"+Tablero!T548","v":2.5964310502576645E-3}]
[null,"BTD","Et",5,"CPST","BTD5EtCPST",{"$f":"+Tablero!T549","v":0}]
[null,"BTS",null,1,"CPST","BTS1CPST",{"$f":"+Tablero!T550","v":0}]
[null,"BTS","Et",1,"CPST","BTS1EtCPST",{"$f":"+Tablero!T551","v":2.7728622536164552E-3}]
[null,"BTS","Et",2,"CPST","BTS2EtCPST",{"$f":"+Tablero!T552","v":2.7728622536164552E-3}]
[null,"BTS","Et",3,"CPST",{"$f":"+B1582&D1582&C1582&E1582","v":"BTS3EtCPST"},{"$f":"+Tablero!T553","v":2.7728622536164552E-3}]
[null,"BTS","Et",4,"CPST","BTS4EtCPST",{"$f":"+Tablero!T554","v":0}]
[null,"BTS","Et",5,"CPST","BTS5EtCPST",{"$f":"+Tablero!T555","v":0}]
[null,"BTSH",null,1,"CPST","BTSH1CPST",{"$f":"+Tablero!T556","v":0}]
[null,"BTSH","Et",1,"CPST","BTSH1EtCPST",{"$f":"+Tablero!T557","v":2.6470879281268169E-3}]
[null,{"$f":"+B1525","v":"BTSH"},null,1,"CPST",{"$f":"+B1587&D1587&C1587&E1587","v":"BTSH1CPST"},{"$f":"+Tablero!T558","v":2.6470879281268169E-3}]
[null,"BTSH",null,1,"CPST","BTSH1CPST",{"$f":"+Tablero!T559","v":2.6470879281268169E-3}]
[null,"BTSH","Et",2,"CPST","BTSH2EtCPST",{"$f":"+Tablero!T560","v":0}]
[null,"BTSH",null,2,"CPST","BTSH2CPST",{"$f":"+Tablero!T561","v":0}]
[null,"BTSH",null,2,"CPST","BTSH2CPST",{"$f":"+Tablero!T562","v":0}]
[null,"BTSH","Et",3,"CPST","BTSH3EtCPST",{"$f":"+Tablero!T563","v":0}]
[null,"BTSH",null,3,"CPST","BTSH3CPST",{"$f":"+Tablero!T564","v":0}]
[null,"BTSH",null,3,"CPST","BTSH3CPST",{"$f":"+Tablero!T565","v":0}]
[null,{"$f":"+B1533","v":"BTS Prepago"},null,1,"CPST","BTS Prepago1CPST",{"$f":"+Tablero!T566","v":0}]
[null,"BTS Prepago","Et",1,"CPST","BTS Prepago1EtCPST",{"$f":"+Tablero!T567","v":2.8060644063924644E-3}]
[null,"X1D","Et",2,"CPST","X1D2EtCPST",{"$f":"+Tablero!T568","v":0}]
[null,"X1D","Et",3,"CPST","X1D3EtCPST",{"$f":"+Tablero!T569","v":0}]
[null,"X1D","Et",4,"CPST","X1D4EtCPST",{"$f":"+Tablero!T570","v":0}]
[null,"X1D","Et",5,"CPST","X1D5EtCPST",{"$f":"+Tablero!T571","v":0}]
[null,"X2H",null,1,"CPST","X2H1CPST",{"$f":"+Tablero!T572","v":0}]
[null,"X2H","Et",1,"CPST","X2H1EtCPST",{"$f":"+Tablero!T573","v":0}]
[null,"X2H","Efp",1,"CPST","X2H1EfpCPST",{"$f":"+Tablero!T574","v":0}]
[null,"X2D",null,1,"CPST","X2D1CPST",{"$f":"+Tablero!T575","v":0}]
[null,"X2D","Et",1,"CPST","X2D1EtCPST",{"$f":"+Tablero!T576","v":0}]
[null,"X2D","Et",2,"CPST","X2D2EtCPST",{"$f":"+Tablero!T577","v":0}]
[null,"X2D","Et",3,"CPST","X2D3EtCPST",{"$f":"+Tablero!T578","v":0}]
[null,"X2D","Et",4,"CPST","X2D4EtCPST",{"$f":"+Tablero!T579","v":0}]
[null,"X2D","Et",5,"CPST","X2D5EtCPST",{"$f":"+Tablero!T580","v":0}]
[null,"X3D",null,1,"CPST","X3D1CPST",{"$f":"+Tablero!T581","v":0}]
[null,"X3D","Et",1,"CPST","X3D1EtCPST",{"$f":"+Tablero!T582","v":0}]
[null,"X3D","Et",2,"CPST","X3D2EtCPST",{"$f":"+Tablero!T583","v":0}]
[null,"X3D","Et",3,"CPST","X3D3EtCPST",{"$f":"+Tablero!T584","v":0}]
[null,"X3D","Et",4,"CPST","X3D4EtCPST",{"$f":"+Tablero!T585","v":0}]
[null,"X3D","Et",5,"CPST","X3D5EtCPST",{"$f":"+Tablero!T586","v":0}]
[null,"ATH",null,1,"CPST","ATH1CPST",{"$f":"+Tablero!U525","v":0}]
[null,"ATH","Pp",1,"CPST","ATH1PpCPST",{"$f":"+Tablero!U526","v":0}]
[null,{"$f":"+B1557","v":"ATH"},"Pfp",1,"CPST","ATH1PfpCPST",{"$f":"+Tablero!U528","v":0}]
[null,{"$f":"+B1558","v":"ATD"},"Pp",1,"CPST","ATD1PpCPST",{"$f":"+Tablero!U529","v":0}]
[null,{"$f":"+B1559","v":"MTH"},null,1,"CPST","MTH1CPST",{"$f":"+Tablero!U530","v":0}]
[null,{"$f":"+B1560","v":"MTH"},"Pp",1,"CPST","MTH1PpCPST",{"$f":"+Tablero!U531","v":0}]
[null,{"$f":"+B1562","v":"MTH"},"Pfp",1,"CPST","MTH1PfpCPST",{"$f":"+Tablero!U533","v":0}]
[null,"MTD",null,1,"CPST","MTD1CPST",{"$f":"+Tablero!U534","v":0}]
[null,"MTD","Pp",1,"CPST","MTD1PpCPST",{"$f":"+Tablero!U535","v":0}]
[null,"MTD","Pp",2,"CPST","MTD2PpCPST",{"$f":"+Tablero!U536","v":0}]
[null,"MTD","Pp",3,"CPST","MTD3PpCPST",{"$f":"+Tablero!U537","v":0}]
[null,"MTD","Pp",4,"CPST","MTD4PpCPST",{"$f":"+Tablero!U538","v":0}]
[null,"MTD","Pp",5,"CPST","MTD5PpCPST",{"$f":"+Tablero!U539","v":0}]
[null,"BTH",null,1,"CPST","BTH1CPST",{"$f":"+Tablero!U540","v":0}]
[null,"BTH","Pp",1,"CPST","BTH1PpCPST",{"$f":"+Tablero!U541","v":0}]
[null,{"$f":"+B1572","v":"BTH"},"Pfp",1,"CPST","BTH1PfpCPST",{"$f":"+Tablero!U543","v":0}]
[null,"BTD",null,1,"CPST","BTD1CPST",{"$f":"+Tablero!U544","v":0}]
[null,"BTD","Pp",1,"CPST","BTD1PpCPST",{"$f":"+Tablero!U545","v":0}]
[null,"BTD","Pp",2,"CPST","BTD2PpCPST",{"$f":"+Tablero!U546","v":0}]
[null,"BTD","Pp",3,"CPST","BTD3PpCPST",{"$f":"+Tablero!U547","v":0}]
[null,"BTD","Pp",4,"CPST","BTD4PpCPST",{"$f":"+Tablero!U548","v":0}]
[null,"BTD","Pp",5,"CPST","BTD5PpCPST",{"$f":"+Tablero!U549","v":0}]
[null,"BTS",null,1,"CPST","BTS1CPST",{"$f":"+Tablero!U550","v":0}]
[null,"BTS","Pp",1,"CPST","BTS1PpCPST",{"$f":"+Tablero!U551","v":0}]
[null,"BTS","Pp",2,"CPST","BTS2PpCPST",{"$f":"+Tablero!U552","v":0}]
[null,"BTS","Pp",3,"CPST","BTS3PpCPST",{"$f":"+Tablero!U553","v":0}]
[null,"BTS","Pp",4,"CPST","BTS4PpCPST",{"$f":"+Tablero!U554","v":0}]
[null,"BTS","Pp",5,"CPST","BTS5PpCPST",{"$f":"+Tablero!U555","v":0}]
[null,"BTSH",null,1,"CPST","BTSH1CPST",{"$f":"+Tablero!U556","v":0}]
[null,"BTSH","Pfp",1,"CPST","BTSH1PfpCPST",{"$f":"+Tablero!U557","v":0}]
[null,{"$f":"+B1587","v":"BTSH"},"Pfp",1,"CPST",{"$f":"+B1646&D1646&C1646&E1646","v":"BTSH1PfpCPST"},{"$f":"+Tablero!U558","v":0}]
[null,"BTSH","Pfp",1,"CPST","BTSH1PfpCPST",{"$f":"+Tablero!U559","v":0}]
[null,"BTSH","Pfp",2,"CPST","BTSH2PfpCPST",{"$f":"+Tablero!U560","v":0}]
[null,"BTSH","Pfp",2,"CPST","BTSH2PfpCPST",{"$f":"+Tablero!U561","v":0}]
[null,"BTSH","Pfp",2,"CPST","BTSH2PfpCPST",{"$f":"+Tablero!U562","v":0}]
[null,"BTSH","Pfp",3,"CPST","BTSH3PfpCPST",{"$f":"+Tablero!U563","v":0}]
[null,"BTSH","Pfp",3,"CPST","BTSH3PfpCPST",{"$f":"+Tablero!U564","v":0}]
[null,"BTSH","Pfp",3,"CPST","BTSH3PfpCPST",{"$f":"+Tablero!U565","v":0}]
[null,{"$f":"+B1595","v":"BTS Prepago"},null,1,"CPST","BTS Prepago1CPST",{"$f":"+Tablero!U566","v":0}]
[null,"BTS Prepago","Pp",1,"CPST","BTS Prepago1PpCPST",{"$f":"+Tablero!U567","v":0}]
[null,"X1D","Pp",2,"CPST","X1D2PpCPST",{"$f":"+Tablero!U568","v":0}]
[null,"X1D","Pp",3,"CPST","X1D3PpCPST",{"$f":"+Tablero!U569","v":0}]
[null,"X1D","Pp",4,"CPST","X1D4PpCPST",{"$f":"+Tablero!U570","v":0}]
[null,"X1D","Pp",5,"CPST","X1D5PpCPST",{"$f":"+Tablero!U571","v":0}]
[null,"X2H",null,1,"CPST",{"$f":"+B1660&D1660&C1660&E1660","v":"X2H1CPST"},{"$f":"+Tablero!U572","v":0}]
[null,"X2H","Pp",1,"CPST","X2H1PpCPST",{"$f":"+Tablero!U573","v":0}]
[null,"X2H","Pfp",1,"CPST","X2H1PfpCPST",{"$f":"+Tablero!U574","v":0}]
[null,"X2D",null,1,"CPST","X2D1CPST",{"$f":"+Tablero!U575","v":0}]
[null,"X2D","Pp",1,"CPST","X2D1PpCPST",{"$f":"+Tablero!U576","v":0}]
[null,"X2D","Pp",2,"CPST","X2D2PpCPST",{"$f":"+Tablero!U577","v":0}]
[null,"X2D","Pp",3,"CPST","X2D3PpCPST",{"$f":"+Tablero!U578","v":0}]
[null,"X2D","Pp",4,"CPST","X2D4PpCPST",{"$f":"+Tablero!U579","v":0}]
[null,"X2D","Pp",5,"CPST","X2D5PpCPST",{"$f":"+Tablero!U580","v":0}]
[null,"X3D",null,1,"CPST","X3D1CPST",{"$f":"+Tablero!U581","v":0}]
[null,"X3D","Pp",1,"CPST","X3D1PpCPST",{"$f":"+Tablero!U582","v":0}]
[null,"X3D","Pp",2,"CPST","X3D2PpCPST",{"$f":"+Tablero!U583","v":0}]
[null,"X3D","Pp",3,"CPST","X3D3PpCPST",{"$f":"+Tablero!U584","v":0}]
[null,"X3D","Pp",4,"CPST","X3D4PpCPST",{"$f":"+Tablero!U585","v":0}]
[null,"X3D","Pp",5,"CPST","X3D5PpCPST",{"$f":"+Tablero!U586","v":0}]
[null,"ATH",null,1,"CPP","ATH1CPP",{"$f":"+Tablero!V525","v":0}]
[null,"ATH","Ep",1,"CPP","ATH1EpCPP",{"$f":"+Tablero!V526","v":0}]
[null,"ATH","Efp",1,"CPP","ATH1EfpCPP",{"$f":"+Tablero!V528","v":0}]
[null,"ATD","Et",1,"CPP","ATD1EtCPP",{"$f":"+Tablero!V529","v":0}]
[null,"MTH",null,1,"CPP","MTH1CPP",{"$f":"+Tablero!V530","v":0}]
[null,"MTH","Ep",1,"CPP","MTH1EpCPP",{"$f":"+Tablero!V531","v":0}]
[null,"MTH","Efp",1,"CPP","MTH1EfpCPP",{"$f":"+Tablero!V533","v":0}]
[null,"MTD",null,1,"CPP","MTD1CPP",{"$f":"+Tablero!V534","v":0}]
[null,"MTD","Et",1,"CPP","MTD1EtCPP",{"$f":"+Tablero!V535","v":0}]
[null,"MTD","Et",2,"CPP","MTD2EtCPP",{"$f":"+Tablero!V536","v":0}]
[null,"MTD","Et",3,"CPP","MTD3EtCPP",{"$f":"+Tablero!V537","v":0}]
[null,{"$f":"+B1627","v":"MTD"},"Et",4,"CPP","MTD4EtCPP",{"$f":"+Tablero!V538","v":0}]
[null,"MTD","Et",5,"CPP","MTD5EtCPP",{"$f":"+Tablero!V539","v":0}]
[null,"BTH",null,1,"CPP","BTH1CPP",{"$f":"+Tablero!V540","v":0}]
[null,"BTH","Ep",1,"CPP","BTH1EpCPP",{"$f":"+Tablero!V541","v":0}]
[null,"BTH","Efp",1,"CPP","BTH1EfpCPP",{"$f":"+Tablero!V543","v":0}]
[null,"BTD",null,1,"CPP","BTD1CPP",{"$f":"+Tablero!V544","v":0}]
[null,"BTD","Et",1,"CPP","BTD1EtCPP",{"$f":"+Tablero!V545","v":0}]
[null,"BTD","Et",2,"CPP","BTD2EtCPP",{"$f":"+Tablero!V546","v":0}]
[null,"BTD","Et",3,"CPP","BTD3EtCPP",{"$f":"+Tablero!V547","v":0}]
[null,"BTD","Et",4,"CPP","BTD4EtCPP",{"$f":"+Tablero!V548","v":0}]
[null,"BTD","Et",5,"CPP","BTD5EtCPP",{"$f":"+Tablero!V549","v":0}]
[null,"BTS",null,1,"CPP","BTS1CPP",{"$f":"+Tablero!V550","v":0}]
[null,"BTS","Et",1,"CPP","BTS1EtCPP",{"$f":"+Tablero!V551","v":0}]
[null,"BTS","Et",2,"CPP","BTS2EtCPP",{"$f":"+Tablero!V552","v":0}]
[null,"BTS","Et",3,"CPP","BTS3EtCPP",{"$f":"+Tablero!V553","v":0}]
[null,"BTS","Et",4,"CPP","BTS4EtCPP",{"$f":"+Tablero!V554","v":0}]
[null,"BTS","Et",5,"CPP","BTS5EtCPP",{"$f":"+Tablero!V555","v":0}]
[null,"BTSH",null,1,"CPP","BTSH1CPP",{"$f":"+Tablero!V556","v":0}]
[null,"BTSH","Efp",1,"CPP","BTSH1EfpCPP",{"$f":"+Tablero!V557","v":0}]
[null,{"$f":"+B1646","v":"BTSH"},"Efp",1,"CPP",{"$f":"+B1705&D1705&C1705&E1705","v":"BTSH1EfpCPP"},{"$f":"+Tablero!V558","v":0}]
[null,"BTSH","Efp",1,"CPP","BTSH1EfpCPP",{"$f":"+Tablero!V559","v":0}]
[null,"BTSH","Efp",2,"CPP","BTSH2EfpCPP",{"$f":"+Tablero!V560","v":0}]
[null,"BTSH","Efp",2,"CPP","BTSH2EfpCPP",{"$f":"+Tablero!V561","v":0}]
[null,"BTSH","Efp",2,"CPP","BTSH2EfpCPP",{"$f":"+Tablero!V562","v":0}]
[null,"BTSH","Efp",3,"CPP","BTSH3EfpCPP",{"$f":"+Tablero!V563","v":0}]
[null,"BTSH","Efp",3,"CPP","BTSH3EfpCPP",{"$f":"+Tablero!V564","v":0}]
[null,"BTSH","Efp",3,"CPP","BTSH3EfpCPP",{"$f":"+Tablero!V565","v":0}]
[null,{"$f":"+B1654","v":"BTS Prepago"},null,1,"CPP","BTS Prepago1CPP",{"$f":"+Tablero!V566","v":0}]
[null,"BTS Prepago","Et",1,"CPP","BTS Prepago1EtCPP",{"$f":"+Tablero!V567","v":0}]
[null,"X1D","Et",2,"CPP","X1D2EtCPP",{"$f":"+Tablero!V568","v":0}]
[null,"X1D","Et",3,"CPP","X1D3EtCPP",{"$f":"+Tablero!V569","v":0}]
[null,"X1D","Et",4,"CPP","X1D4EtCPP",{"$f":"+Tablero!V570","v":0}]
[null,"X1D","Et",5,"CPP","X1D5EtCPP",{"$f":"+Tablero!V571","v":0}]
[null,"X2H",null,1,"CPP","X2H1CPP",{"$f":"+Tablero!V572","v":0}]
[null,"X2H","Ep",1,"CPP","X2H1EpCPP",{"$f":"+Tablero!V573","v":0}]
[null,"X2H","Efp",1,"CPP","X2H1EfpCPP",{"$f":"+Tablero!V574","v":0}]
[null,"X2D",null,1,"CPP","X2D1CPP",{"$f":"+Tablero!V575","v":0}]
[null,"X2D","Et",1,"CPP","X2D1EtCPP",{"$f":"+Tablero!V576","v":0}]
[null,"X2D","Et",2,"CPP","X2D2EtCPP",{"$f":"+Tablero!V577","v":0}]
[null,"X2D","Et",3,"CPP","X2D3EtCPP",{"$f":"+Tablero!V578","v":0}]
[null,"X2D","Et",4,"CPP","X2D4EtCPP",{"$f":"+Tablero!V579","v":0}]
[null,"X2D","Et",5,"CPP","X2D5EtCPP",{"$f":"+Tablero!V580","v":0}]
[null,"X3D",null,1,"CPP","X3D1CPP",{"$f":"+Tablero!V581","v":0}]
[null,"X3D","Et",1,"CPP","X3D1EtCPP",{"$f":"+Tablero!V582","v":0}]
[null,"X3D","Et",2,"CPP","X3D2EtCPP",{"$f":"+Tablero!V583","v":0}]
[null,"X3D","Et",3,"CPP",{"$f":"+B1731&D1731&C1731&E1731","v":"X3D3EtCPP"},{"$f":"+Tablero!V584","v":0}]
[null,"X3D","Et",4,"CPP","X3D4EtCPP",{"$f":"+Tablero!V585","v":0}]
[null,"X3D","Et",5,"CPP","X3D5EtCPP",{"$f":"+Tablero!V586","v":0}]
[null,"ATH",null,1,"CPP","ATH1CPP",{"$f":"+Tablero!W525","v":0}]
[null,"ATH","Pp",1,"CPP","ATH1PpCPP",{"$f":"+Tablero!W526","v":0}]
[null,"ATH","Pfp",1,"CPP","ATH1PfpCPP",{"$f":"+Tablero!W528","v":0}]
[null,"ATD","Pp",1,"CPP","ATD1PpCPP",{"$f":"+Tablero!W529","v":0}]
[null,"MTH",null,1,"CPP","MTH1CPP",{"$f":"+Tablero!W530","v":0}]
[null,"MTH","Pp",1,"CPP","MTH1PpCPP",{"$f":"+Tablero!W531","v":0}]
[null,"MTH","Pfp",1,"CPP","MTH1PfpCPP",{"$f":"+Tablero!W533","v":0}]
[null,"MTD",null,1,"CPP","MTD1CPP",{"$f":"+Tablero!W534","v":0}]
[null,"MTD","Pp",1,"CPP","MTD1PpCPP",{"$f":"+Tablero!W535","v":0}]
[null,"MTD","Pp",2,"CPP","MTD2PpCPP",{"$f":"+Tablero!W536","v":0}]
[null,"MTD","Pp",3,"CPP","MTD3PpCPP",{"$f":"+Tablero!W537","v":0}]
[null,{"$f":"+B1686","v":"MTD"},"Pp",4,"CPP","MTD4PpCPP",{"$f":"+Tablero!W538","v":0}]
[null,"MTD","Pp",5,"CPP","MTD5PpCPP",{"$f":"+Tablero!W539","v":0}]
[null,"BTH",null,1,"CPP","BTH1CPP",{"$f":"+Tablero!W540","v":0}]
[null,"BTH","Pp",1,"CPP","BTH1PpCPP",{"$f":"+Tablero!W541","v":0}]
[null,"BTH","Pfp",1,"CPP","BTH1PfpCPP",{"$f":"+Tablero!W543","v":0}]
[null,"BTD",null,1,"CPP","BTD1CPP",{"$f":"+Tablero!W544","v":0}]
[null,"BTD","Pp",1,"CPP","BTD1PpCPP",{"$f":"+Tablero!W545","v":0}]
[null,"BTD","Pp",2,"CPP","BTD2PpCPP",{"$f":"+Tablero!W546","v":0}]
[null,"BTD","Pp",3,"CPP","BTD3PpCPP",{"$f":"+Tablero!W547","v":0}]
[null,"BTD","Pp",4,"CPP","BTD4PpCPP",{"$f":"+Tablero!W548","v":0}]
[null,"BTD","Pp",5,"CPP","BTD5PpCPP",{"$f":"+Tablero!W549","v":0}]
[null,"BTS",null,1,"CPP","BTS1CPP",{"$f":"+Tablero!W550","v":0}]
[null,"BTS","Pp",1,"CPP","BTS1PpCPP",{"$f":"+Tablero!W551","v":0}]
[null,"BTS","Pp",2,"CPP","BTS2PpCPP",{"$f":"+Tablero!W552","v":0}]
[null,"BTS","Pp",3,"CPP","BTS3PpCPP",{"$f":"+Tablero!W553","v":0}]
[null,"BTS","Pp",4,"CPP","BTS4PpCPP",{"$f":"+Tablero!W554","v":0}]
[null,"BTS","Pp",5,"CPP","BTS5PpCPP",{"$f":"+Tablero!W555","v":0}]
[null,"BTSH",null,1,"CPP","BTSH1CPP",{"$f":"+Tablero!W556","v":0}]
[null,"BTSH","Pfp",1,"CPP","BTSH1PfpCPP",{"$f":"+Tablero!W557","v":0}]
[null,{"$f":"+B1705","v":"BTSH"},"Pfp",1,"CPP",{"$f":"+B1764&D1764&C1764&E1764","v":"BTSH1PfpCPP"},{"$f":"+Tablero!W558","v":0}]
[null,"BTSH","Pfp",1,"CPP","BTSH1PfpCPP",{"$f":"+Tablero!W559","v":0}]
[null,"BTSH","Pfp",2,"CPP","BTSH2PfpCPP",{"$f":"+Tablero!W560","v":0}]
[null,"BTSH","Pfp",2,"CPP","BTSH2PfpCPP",{"$f":"+Tablero!W561","v":0}]
[null,"BTSH","Pfp",2,"CPP","BTSH2PfpCPP",{"$f":"+Tablero!W562","v":0}]
[null,"BTSH","Pfp",3,"CPP","BTSH3PfpCPP",{"$f":"+Tablero!W563","v":0}]
[null,"BTSH","Pfp",3,"CPP","BTSH3PfpCPP",{"$f":"+Tablero!W564","v":0}]
[null,"BTSH","Pfp",3,"CPP","BTSH3PfpCPP",{"$f":"+Tablero!W565","v":0}]
[null,{"$f":"+B1713","v":"BTS Prepago"},null,1,"CPP","BTS Prepago1CPP",{"$f":"+Tablero!W566","v":0}]
[null,"BTS Prepago","Pp",1,"CPP","BTS Prepago1PpCPP",{"$f":"+Tablero!W567","v":0}]
[null,"X1D","Pp",2,"CPP","X1D2PpCPP",{"$f":"+Tablero!W568","v":0}]
[null,"X1D","Pp",3,"CPP","X1D3PpCPP",{"$f":"+Tablero!W569","v":0}]
[null,"X1D","Pp",4,"CPP","X1D4PpCPP",{"$f":"+Tablero!W570","v":0}]
[null,"X1D","Pp",5,"CPP","X1D5PpCPP",{"$f":"+Tablero!W571","v":0}]
[null,"X2H",null,1,"CPP","X2H1CPP",{"$f":"+Tablero!W572","v":0}]
[null,"X2H","Pp",1,"CPP","X2H1PpCPP",{"$f":"+Tablero!W573","v":0}]
[null,"X2H","Pfp",1,"CPP","X2H1PfpCPP",{"$f":"+Tablero!W574","v":0}]
[null,"X2D",null,1,"CPP","X2D1CPP",{"$f":"+Tablero!W575","v":0}]
[null,"X2D","Pp",1,"CPP","X2D1PpCPP",{"$f":"+Tablero!W576","v":0}]
[null,"X2D","Pp",2,"CPP","X2D2PpCPP",{"$f":"+Tablero!W577","v":0}]
[null,"X2D","Pp",3,"CPP","X2D3PpCPP",{"$f":"+Tablero!W578","v":0}]
[null,"X2D","Pp",4,"CPP","X2D4PpCPP",{"$f":"+Tablero!W579","v":0}]
[null,"X2D","Pp",5,"CPP","X2D5PpCPP",{"$f":"+Tablero!W580","v":0}]
[null,"X3D",null,1,"CPP","X3D1CPP",{"$f":"+Tablero!W581","v":0}]
[null,"X3D","Pp",1,"CPP","X3D1PpCPP",{"$f":"+Tablero!W582","v":0}]
[null,"X3D","Pp",2,"CPP","X3D2PpCPP",{"$f":"+Tablero!W583","v":0}]
[null,"X3D","Pp",3,"CPP","X3D3PpCPP",{"$f":"+Tablero!W584","v":0}]
[null,"X3D","Pp",4,"CPP","X3D4PpCPP",{"$f":"+Tablero!W585","v":0}]
[null,"X3D","Pp",5,"CPP","X3D5PpCPP",{"$f":"+Tablero!W586","v":0}]
[null,"ATH",null,1,null,"ATH1",{"$f":"+Tablero!X525","v":0}]
[null,"ATH","Ep",1,"CPEP","ATH1EpCPEP",{"$f":"+Tablero!X526","v":9.1946589390873509E-3}]
[null,{"$f":"+B1735","v":"ATH"},"Efpm",1,"CPEFP",{"$f":"+B1795&D1795&C1795&E1795","v":"ATH1EfpmCPEFP"},{"$f":"+Tablero!X527","v":5.9729552564149052E-3}]
[null,{"$f":"+B1736","v":"ATH"},"Efp",1,"CPEFP","ATH1EfpCPEFP",{"$f":"+Tablero!X528","v":5.9729552564149052E-3}]
[null,{"$f":"+B1737","v":"ATD"},"Et",1,"CPEP","ATD1EtCPEP",{"$f":"+Tablero!X529","v":6.7292516846947596E-3}]
[null,{"$f":"+B1738","v":"MTH"},null,1,null,"MTH1",{"$f":"+Tablero!X530","v":0}]
[null,{"$f":"+B1739","v":"MTH"},"Ep",1,"CPEP","MTH1EpCPEP",{"$f":"+Tablero!X531","v":8.8135331471595746E-3}]
[null,{"$f":"+B1739","v":"MTH"},"Efpm",1,"CPEFP",{"$f":"+B1800&D1800&C1800&E1800","v":"MTH1EfpmCPEFP"},{"$f":"+Tablero!X532","v":6.0265510438685744E-3}]
[null,"MTH","Efp",1,"CPEFP","MTH1EfpCPEFP",{"$f":"+Tablero!X533","v":6.0265510438685744E-3}]
[null,"MTD",null,1,null,"MTD1",{"$f":"+Tablero!X534","v":0}]
[null,"MTD","Et",1,"CPEP","MTD1EtCPEP",{"$f":"+Tablero!X535","v":6.7292516180586731E-3}]
[null,"MTD","Et",2,"CPEP",{"$f":"+B1804&D1804&C1804&E1804","v":"MTD2EtCPEP"},{"$f":"+Tablero!X536","v":0}]
[null,"MTD","Et",3,"CPEP","MTD3EtCPEP",{"$f":"+Tablero!X537","v":0}]
[null,"MTD","Et",4,"CPEP","MTD4EtCPEP",{"$f":"+Tablero!X538","v":0}]
[null,"MTD","Et",5,"CPEP","MTD5EtCPEP",{"$f":"+Tablero!X539","v":0}]
[null,"BTH",null,1,null,"BTH1",{"$f":"+Tablero!X540","v":0}]
[null,"BTH","Ep",1,"CPEP","BTH1EpCPEP",{"$f":"+Tablero!X541","v":8.736104455545823E-3}]
[null,{"$f":"+B1748","v":"BTH"},"Efpm",1,"CPEFP",{"$f":"+B1810&D1810&C1810&E1810","v":"BTH1EfpmCPEFP"},{"$f":"+Tablero!X542","v":6.0086771613127024E-3}]
[null,"BTH","Efp",1,"CPEFP","BTH1EfpCPEFP",{"$f":"+Tablero!X543","v":6.0086771613127024E-3}]
[null,"BTD",null,1,null,"BTD1",{"$f":"+Tablero!X544","v":0}]
[null,"BTD","Et",1,"CPEP","BTD1EtCPEP",{"$f":"+Tablero!X545","v":6.7292514797719525E-3}]
[null,"BTD","Et",2,"CPEP","BTD2EtCPEP",{"$f":"+Tablero!X546","v":6.7292514797719525E-3}]
[null,"BTD","Et",3,"CPEP","BTD3EtCPEP",{"$f":"+Tablero!X547","v":6.7292514797719525E-3}]
[null,"BTD","Et",4,"CPEP","BTD4EtCPEP",{"$f":"+Tablero!X548","v":6.7292514797719525E-3}]
[null,"BTD","Et",5,"CPEP","BTD5EtCPEP",{"$f":"+Tablero!X549","v":0}]
[null,"BTS",null,1,null,"BTS1",{"$f":"+Tablero!X550","v":0}]
[null,"BTS","Et",1,"CPEP","BTS1EtCPEP",{"$f":"+Tablero!X551","v":7.7605167351045739E-3}]
[null,"BTS","Et",2,"CPEP","BTS2EtCPEP",{"$f":"+Tablero!X552","v":7.7605167351045739E-3}]
[null,"BTS","Et",3,"CPEP","BTS3EtCPEP",{"$f":"+Tablero!X553","v":7.7605167351045739E-3}]
[null,"BTS","Et",4,"CPEP","BTS4EtCPEP",{"$f":"+Tablero!X554","v":0}]
[null,"BTS","Et",5,"CPEP","BTS5EtCPEP",{"$f":"+Tablero!X555","v":0}]
[null,"BTSH",null,1,null,"BTSH1",{"$f":"+Tablero!X556","v":0}]
[null,"BTSH","Et",1,"CPEP","BTSH1EtCPEP",{"$f":"+Tablero!X557","v":7.6528750251253679E-3}]
[null,{"$f":"+B1764","v":"BTSH"},null,1,"CPEP",{"$f":"+B1826&D1826&C1826&E1826","v":"BTSH1CPEP"},{"$f":"+Tablero!X558","v":7.6528750251253679E-3}]
[null,"BTSH",null,1,"CPEP","BTSH1CPEP",{"$f":"+Tablero!X559","v":7.6528750251253679E-3}]
[null,"BTSH","Et",2,"CPEP","BTSH2EtCPEP",{"$f":"+Tablero!X560","v":0}]
[null,"BTSH",null,2,"CPEP","BTSH2CPEP",{"$f":"+Tablero!X561","v":0}]
[null,"BTSH",null,2,"CPEP","BTSH2CPEP",{"$f":"+Tablero!X562","v":0}]
[null,"BTSH","Et",3,"CPEP","BTSH3EtCPEP",{"$f":"+Tablero!X563","v":0}]
[null,"BTSH",null,3,"CPEP","BTSH3CPEP",{"$f":"+Tablero!X564","v":0}]
[null,"BTSH",null,3,"CPEP","BTSH3CPEP",{"$f":"+Tablero!X565","v":0}]
[null,{"$f":"+B1772","v":"BTS Prepago"},null,1,null,"BTS Prepago1",{"$f":"+Tablero!X566","v":0}]
[null,"BTS Prepago","Et",1,"CPEP","BTS Prepago1EtCPEP",{"$f":"+Tablero!X567","v":7.852408044723428E-3}]
[null,"X1D","Et",2,"CPEP","X1D2EtCPEP",{"$f":"+Tablero!X568","v":0}]
[null,"X1D","Et",3,"CPEP","X1D3EtCPEP",{"$f":"+Tablero!X569","v":0}]
[null,"X1D","Et",4,"CPEP","X1D4EtCPEP",{"$f":"+Tablero!X570","v":0}]
[null,"X1D","Et",5,"CPEP","X1D5EtCPEP",{"$f":"+Tablero!X571","v":0}]
[null,"X2H",null,1,null,"X2H1",{"$f":"+Tablero!X572","v":0}]
[null,"X2H","Ep",1,"CPEP","X2H1EpCPEP",{"$f":"+Tablero!X573","v":0}]
[null,"X2H","Efp",1,"CPEFP","X2H1EfpCPEFP",{"$f":"+Tablero!X574","v":0}]
[null,"X2D",null,1,null,"X2D1",{"$f":"+Tablero!X575","v":0}]
[null,"X2D","Et",1,"CPEP","X2D1EtCPEP",{"$f":"+Tablero!X576","v":0}]
[null,"X2D","Et",2,"CPEP","X2D2EtCPEP",{"$f":"+Tablero!X577","v":0}]
[null,"X2D","Et",3,"CPEP","X2D3EtCPEP",{"$f":"+Tablero!X578","v":0}]
[null,"X2D","Et",4,"CPEP","X2D4EtCPEP",{"$f":"+Tablero!X579","v":0}]
[null,"X2D","Et",5,"CPEP","X2D5EtCPEP",{"$f":"+Tablero!X580","v":0}]
[null,"X3D",null,1,null,"X3D1",{"$f":"+Tablero!X581","v":0}]
[null,"X3D","Et",1,"CPEP","X3D1EtCPEP",{"$f":"+Tablero!X582","v":0}]
[null,"X3D","Et",2,"CPEP","X3D2EtCPEP",{"$f":"+Tablero!X583","v":0}]
[null,"X3D","Et",3,"CPEP","X3D3EtCPEP",{"$f":"+Tablero!X584","v":0}]
[null,"X3D","Et",4,"CPEP","X3D4EtCPEP",{"$f":"+Tablero!X585","v":0}]
[null,"X3D","Et",5,"CPEP","X3D5EtCPEP",{"$f":"+Tablero!X586","v":0}]
[null,"ATH",null,1,null,"ATH1",{"$f":"+Tablero!Y525","v":0}]
[null,"ATH","Pp",1,"CPEP","ATH1PpCPEP",{"$f":"+Tablero!Y526","v":0.21405516684396841}]
[null,"ATH","Pfpm",1,"CPEFP",{"$f":"+B1857&D1857&C1857&E1857","v":"ATH1PfpmCPEFP"},{"$f":"+Tablero!Y527","v":0.21405516684396841}]
[null,"ATH","Pfp",1,"CPEFP","ATH1PfpCPEFP",{"$f":"+Tablero!Y528","v":0.21405516684396841}]
[null,"ATD","Pp",1,"CPEP","ATD1PpCPEP",{"$f":"+Tablero!Y529","v":5.6053077235503367E-2}]
[null,"MTH",null,1,null,"MTH1",{"$f":"+Tablero!Y530","v":0}]
[null,"MTH","Pp",1,"CPEP","MTH1PpCPEP",{"$f":"+Tablero!Y531","v":0.15158711669772029}]
[null,"MTH","Pfp",1,"CPEFP",{"$f":"+B1862&D1862&C1862&E1862","v":"MTH1PfpCPEFP"},{"$f":"+Tablero!Y532","v":0.15158711669772029}]
[null,"MTH","Pfp",1,"CPEFP","MTH1PfpCPEFP",{"$f":"+Tablero!Y533","v":0.15158711669772029}]
[null,"MTD",null,1,null,"MTD1",{"$f":"+Tablero!Y534","v":0}]
[null,"MTD","Pp",1,"CPEP","MTD1PpCPEP",{"$f":"+Tablero!Y535","v":0.25705952805940235}]
[null,{"$f":"+B1804","v":"MTD"},"Pp",2,"CPEP","MTD2PpCPEP",{"$f":"+Tablero!Y536","v":0}]
[null,"MTD","Pp",3,"CPEP","MTD3PpCPEP",{"$f":"+Tablero!Y537","v":0}]
[null,"MTD","Pp",4,"CPEP","MTD4PpCPEP",{"$f":"+Tablero!Y538","v":0}]
[null,"MTD","Pp",5,"CPEP","MTD5PpCPEP",{"$f":"+Tablero!Y539","v":0}]
[null,"BTH",null,1,null,"BTH1",{"$f":"+Tablero!Y540","v":0}]
[null,"BTH","Pp",1,"CPEP","BTH1PpCPEP",{"$f":"+Tablero!Y541","v":0.10659080907041153}]
[null,"BTH","Pfpm",1,"CPEFP",{"$f":"+B1872&D1872&C1872&E1872","v":"BTH1PfpmCPEFP"},{"$f":"+Tablero!Y542","v":0.10659080907041153}]
[null,"BTH","Pfp",1,"CPEFP","BTH1PfpCPEFP",{"$f":"+Tablero!Y543","v":0.10659080907041153}]
[null,"BTD",null,1,null,"BTD1",{"$f":"+Tablero!Y544","v":0}]
[null,"BTD","Pp",1,"CPEP","BTD1PpCPEP",{"$f":"+Tablero!Y545","v":0.16977593598318089}]
[null,"BTD","Pp",2,"CPEP","BTD2PpCPEP",{"$f":"+Tablero!Y546","v":0.16977593598318089}]
[null,"BTD","Pp",3,"CPEP","BTD3PpCPEP",{"$f":"+Tablero!Y547","v":0.16977593598318089}]
[null,"BTD","Pp",4,"CPEP","BTD4PpCPEP",{"$f":"+Tablero!Y548","v":0.16977593598318089}]
[null,"BTD","Pp",5,"CPEP",{"$f":"+B1879&D1879&C1879&E1879","v":"BTD5PpCPEP"},{"$f":"+Tablero!Y549","v":0}]
[null,"BTS",null,1,null,"BTS1",{"$f":"+Tablero!Y550","v":0}]
[null,"BTS","Pp",1,"CPEP","BTS1PpCPEP",{"$f":"+Tablero!Y551","v":0}]
[null,"BTS","Pp",2,"CPEP","BTS2PpCPEP",{"$f":"+Tablero!Y552","v":0}]
[null,"BTS","Pp",3,"CPEP","BTS3PpCPEP",{"$f":"+Tablero!Y553","v":0}]
[null,"BTS","Pp",4,"CPEP","BTS4PpCPEP",{"$f":"+Tablero!Y554","v":0}]
[null,"BTS","Pp",5,"CPEP","BTS5PpCPEP",{"$f":"+Tablero!Y555","v":0}]
[null,"BTSH",null,1,null,"BTSH1",{"$f":"+Tablero!Y556","v":0}]
[null,"BTSH","Pfp",1,"CPEFP","BTSH1PfpCPEFP",{"$f":"+Tablero!Y557","v":0}]
[null,{"$f":"+B1826","v":"BTSH"},"Pfp",1,"CPEFP",{"$f":"+B1888&D1888&C1888&E1888","v":"BTSH1PfpCPEFP"},{"$f":"+Tablero!Y558","v":0}]
[null,"BTSH","Pfp",1,"CPEFP","BTSH1PfpCPEFP",{"$f":"+Tablero!Y559","v":0}]
[null,"BTSH","Pfp",2,"CPEFP","BTSH2PfpCPEFP",{"$f":"+Tablero!Y560","v":0}]
[null,"BTSH","Pfp",2,"CPEFP","BTSH2PfpCPEFP",{"$f":"+Tablero!Y561","v":0}]
[null,"BTSH","Pfp",2,"CPEFP","BTSH2PfpCPEFP",{"$f":"+Tablero!Y562","v":0}]
[null,"BTSH","Pfp",3,"CPEFP","BTSH3PfpCPEFP",{"$f":"+Tablero!Y563","v":0}]
[null,"BTSH","Pfp",3,"CPEFP","BTSH3PfpCPEFP",{"$f":"+Tablero!Y564","v":0}]
[null,"BTSH","Pfp",3,"CPEFP","BTSH3PfpCPEFP",{"$f":"+Tablero!Y565","v":0}]
[null,{"$f":"+B1834","v":"BTS Prepago"},null,1,null,"BTS Prepago1",{"$f":"+Tablero!Y566","v":0}]
[null,"BTS Prepago","Pp",1,"CPEP","BTS Prepago1PpCPEP",{"$f":"+Tablero!Y567","v":0}]
[null,"X1D","Pp",2,"CPEP","X1D2PpCPEP",{"$f":"+Tablero!Y568","v":0}]
[null,"X1D","Pp",3,"CPEP","X1D3PpCPEP",{"$f":"+Tablero!Y569","v":0}]
[null,"X1D","Pp",4,"CPEP","X1D4PpCPEP",{"$f":"+Tablero!Y570","v":0}]
[null,"X1D","Pp",5,"CPEP","X1D5PpCPEP",{"$f":"+Tablero!Y571","v":0}]
[null,"X2H",null,1,null,"X2H1",{"$f":"+Tablero!Y572","v":0}]
[null,"X2H","Pp",1,"CPEP","X2H1PpCPEP",{"$f":"+Tablero!Y573","v":0}]
[null,"X2H","Pfp",1,"CPEFP","X2H1PfpCPEFP",{"$f":"+Tablero!Y574","v":0}]
[null,"X2D",null,1,null,"X2D1",{"$f":"+Tablero!Y575","v":0}]
[null,"X2D","Pp",1,"CPEP","X2D1PpCPEP",{"$f":"+Tablero!Y576","v":0}]
[null,"X2D","Pp",2,"CPEP","X2D2PpCPEP",{"$f":"+Tablero!Y577","v":0}]
[null,"X2D","Pp",3,"CPEP","X2D3PpCPEP",{"$f":"+Tablero!Y578","v":0}]
[null,"X2D","Pp",4,"CPEP","X2D4PpCPEP",{"$f":"+Tablero!Y579","v":0}]
[null,"X2D","Pp",5,"CPEP","X2D5PpCPEP",{"$f":"+Tablero!Y580","v":0}]
[null,"X3D",null,1,null,"X3D1",{"$f":"+Tablero!Y581","v":0}]
[null,"X3D","Pp",1,"CPEP","X3D1PpCPEP",{"$f":"+Tablero!Y582","v":0}]
[null,"X3D","Pp",2,"CPEP","X3D2PpCPEP",{"$f":"+Tablero!Y583","v":0}]
[null,"X3D","Pp",3,"CPEP","X3D3PpCPEP",{"$f":"+Tablero!Y584","v":0}]
[null,"X3D","Pp",4,"CPEP","X3D4PpCPEP",{"$f":"+Tablero!Y585","v":0}]
[null,"X3D","Pp",5,"CPEP","X3D5PpCPEP",{"$f":"+Tablero!Y586","v":0}]

{"sheet":"CD","index":4,"n_rows":381,"n_cols":44,"rows_kept":381,"cut":false,"hidden":false,"merged":[[7,36,8,36],[6,37,6,38],[1,26,2,26],[7,16,8,16],[7,25,7,28],[1,27,2,27],[5,22,5,34],[7,30,7,33],[7,22,7,23],[7,0,8,0],[7,12,7,15],[7,9,7,10],[1,25,2,25],[5,1,5,2],[7,4,8,4],[7,1,8,1],[5,6,5,10],[5,12,5,20],[7,6,7,7],[7,2,8,2],[7,17,8,17],[7,19,8,19],[7,20,8,20]]}
[{"$f":"+\"Cargo de Distribución\"&\" - \"&PremisaCosto!A2","v":"Cargo de Distribución - EDEMET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PremisaCosto!A2","v":"EDEMET"},null,null,"Factor de ajuste Cargos Distribución","EDEMET","EDECHI"]
["Check: VP Costos = VP Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar sig años",null,null,null,null,null,null,null,null,"Recuperación costos 2022/2023","Cuatro años = 1","Factor de ajuste Pliego Vigente",null,null,"Factor de ajuste Jul-Dic 22",1.0028371109943421,1.0043134131771481]
[{"$f":"AI7","v":"OK"},null,null,null,"IMP - Costos por uso de red",{"$f":"+Costos!E35","v":165405635.21101186},{"$f":"+Costos!F35","v":178009628.33328402},{"$f":"+Costos!G35","v":191294077.68677974},{"$f":"+Costos!H35","v":196738119.19903991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resumen!R3","v":2},"Tres años = 2",{"$f":"IF(AM1=\"EDEMET\",AQ2*AQ3,AR2*AR3)","v":1.019431600825349},null,null,"Factor de ajuste Ene-Jun 23",1.0165475426159218,1.0234688091407915]
[null,null,null,null,"VP Costos Permitidos uso red",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":617356695.33496714},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172861915.54409701,{"$f":"+SUM(Z10,AE10)","v":128486664.70356166},{"$f":"+Z4-AA4","v":44375250.840535343},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor ajuste final",1.019431600825349,1.0278834529885394]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Poner opción 1 en hoja \"Resumen\", celda R3 para ver los ingresos a recuperar"]
[null,"Variables Auxiliares",null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR",null,null,null,null,null,null,null,null,null,null,null,null,null,"Para BUSCARV",15,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F4,0)=0,\"OK\",\"Error\")","v":"OK"},null,null,"Tarifa Vigente",null,null,null,"Ingreso por Potencia Cargo Relativo"]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (VP)","Ingreso por Potencia a Cargo Relativo (VP)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (VP)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (VP)",null,"Categorías ","Ingreso por Energia","Ingreso por Potencia ",null,null,"2022/2023"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},"por Energía",{"$f":"+Z9","v":"2022/2023"},{"$f":"+AA9","v":"2023/2024"},{"$f":"+AB9","v":"2024/2025"},{"$f":"+AC9","v":"2025/2026"},"por Potencia",null,null,"2022/2023","2022/2023",null,null,{"$f":"+SUM(AP10,AP14,AP15,AP19,AP75,AP79,AP135,AP191,AP195,AP208,AP264,AP267,AP323)","v":68455955.102288827}]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":61335562.948891379},93325419.497230545,96372612.101822048,99505974.348358944,{"$f":"+SUM(AD11,AD15,AD16,AD20,AD76,AD80,AD136,AD192,AD196,AD209,AD265,AD268,AD324)","v":293420973.57942408},67151101.754670277,102626185.70101738,106626904.26917045,110806359.58913349,323935721.75554299,null,{"$f":"+A10","v":"TOTAL"},61335562.948891364,67151101.754670277,null,null,{"$f":"+SUM(AP11:AP13)","v":15.118579393536283}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,1.1588860027821457E-7,null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":0},0,0,0,0,54.210272313370027,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":0},0,0,0,0,14.830400961963534,22.665649110589072,23.549931024040916,24.473766490929947,{"$f":"+SUM(AI12:AI14)","v":71.544603294753472},null,{"$f":"+A11","v":"ATH"},0,14.830400961963536,null,null,{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":1.3920229225433729}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":1.1588860027821457E-7},null,0,1,null,0,4.5999999999999996,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(M12:P12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X12*$K12*12*1000*(1-$C12)","v":4.9913381233287053},null,{"$f":"IF(Q12=0,0,(IF($AK$3=1,$E12*$F$4*G12/$Q$11,($E12*$F$4*G12-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R12=0,0,IF($AK$3=1,$E12*$F$4*H12/$R$11,($E12*$F$4*H12-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$10*PremisaCosto!$F$84)))","v":1.4435636625717583},null,{"$f":"+J12*T12","v":0},{"$f":"+U12*K12","v":6.6403928478300873},null,{"$f":"+IF($AK$3=1,$W12*Energía!Z12*(1-$C12)*1000,AL12)","v":0},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T12*$X12*12*1000*(1-$C12),AM12)","v":1.3654892799245846},{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":2.0869092455706513},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":2.1683283168652565},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":2.2533892285483939},{"$f":"+SUMPRODUCT(AE12:AH12,PremisaCosto!$F$84:$I$84)","v":6.5873734018387911},null,"ATH Punta",0,1.3654892799245846,null,null,{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":6.8632782354964545}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":1.1588860027821457E-7},null,0,1,null,0,3.78,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(M13:P13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X13*$K13*12*1000*(1-$C13)","v":24.609467095020658},null,{"$f":"IF(Q13=0,0,(IF($AK$3=1,$E13*$F$4*G13/$Q$11,($E13*$F$4*G13-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R13=0,0,IF($AK$3=1,$E13*$F$4*H13/$R$11,($E13*$F$4*H13-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$10*PremisaCosto!$F$84)))","v":1.4435636625717583},null,{"$f":"+J13*T13","v":0},{"$f":"+U13*K13","v":5.4566706445212461},null,{"$f":"+IF($AK$3=1,$W13*Energía!Z13*(1-$C13)*1000,AL13)","v":0},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T13*$X13*12*1000*(1-$C13),AM13)","v":6.7324558410194744},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":10.289369932509212},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":10.69080135358783},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":11.110188631190775},{"$f":"+SUMPRODUCT(AE13:AH13,PremisaCosto!$F$84:$I$84)","v":32.478614946457341},null,"ATH Fuera de Punta Medio",0,6.7324558410194744,null,null,{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":6.8632782354964545}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":1.1588860027821457E-7},null,0,1,null,0,3.78,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(M14:P14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X14*$K14*12*1000*(1-$C14)","v":24.609467095020658},null,{"$f":"IF(Q14=0,0,(IF($AK$3=1,$E14*$F$4*G14/$Q$11,($E14*$F$4*G14-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R14=0,0,IF($AK$3=1,$E14*$F$4*H14/$R$11,($E14*$F$4*H14-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$10*PremisaCosto!$F$84)))","v":1.4435636625717583},null,0,5.4566706445212461,null,{"$f":"+IF($AK$3=1,$W14*Energía!Z14*(1-$C14)*1000,AL14)","v":0},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T14*$X14*12*1000*(1-$C14),AM14)","v":6.7324558410194744},{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":10.289369932509212},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":10.69080135358783},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":11.110188631190775},{"$f":"+SUMPRODUCT(AE14:AH14,PremisaCosto!$F$84:$I$84)","v":32.478614946457341},null,"ATH Fuera de Punta Bajo",0,6.7324558410194744,null,null,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":1155.742162125576}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.8591221413642286E-6,null,0,1,null,0,4.34,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(M15:P15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X15*$K15*12*1000*(1-$C15)","v":4144.1127305689097},null,{"$f":"IF(Q15=0,0,(IF($AK$3=1,$E15*$F$4*G15/$Q$15,($E15*$F$4*G15-$AL$15*PremisaCosto!$F$84)/($Q$15-$M$15*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R15=0,0,IF($AK$3=1,$E15*$F$4*H15/$R$15,($E15*$F$4*H15-$AM$15*PremisaCosto!$F$84)/($R$15-$AP$14*PremisaCosto!$F$84)))","v":1.4435636625717581},null,0,6.2650662955614296,null,{"$f":"+IF($AK$3=1,$W15*Energía!Z15*(1-$C15)*1000,AL15)","v":0},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T15*$X15*12*1000*(1-$C15),AM15)","v":1133.7123169321683},{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":1732.6790849311801},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":1800.2781538634317},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":1870.9009003634831},{"$f":"+SUMPRODUCT(AE15:AH15,PremisaCosto!$F$84:$I$84)","v":5469.2383687614574},null,"ATD",0,1133.7123169321683,null,null,{"$f":"+SUM(AP16:AP18)","v":301914.6102270988}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.3142683028087177E-3,null,0,0,null,null,null,null,{"$f":"+SUM(M17:M19)","v":0},0,0,0,0,1082566.4871146523,null,{"$f":"IF(Q16=0,0,(IF($AK$3=1,$E16*$F$4*G16/$Q$16,($E16*$F$4*G16-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},null,null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":0},{"$f":"+SUM(AA17:AA19)","v":0},{"$f":"+SUM(AB17:AB19)","v":0},{"$f":"+SUM(AC17:AC19)","v":0},{"$f":"+SUM(AD17:AD19)","v":0},296159.75214378705,452627.80230682623,470286.58369144902,488735.2223513021,{"$f":"+SUM(AI17:AI19)","v":1428729.0315404532},null,"MTH",0,296159.75214378699,null,null,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":253698.84063390328}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":2.3142683028087177E-3},null,0,1,null,0,10.130000000000001,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(M17:P17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X17*$K17*12*1000*(1-$C17)","v":909680.921623501},null,{"$f":"IF(Q17=0,0,(IF($AK$3=1,$E17*$F$4*G17/$Q$16,($E17*$F$4*G17-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R17=0,0,IF($AK$3=1,$E17*$F$4*H17/$R$16,($E17*$F$4*H17-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$15*PremisaCosto!$F$84)))","v":1.4435637230300491},null,0,14.623300514294398,null,{"$f":"+IF($AK$3=1,$W17*Energía!Z17*(1-$C17)*1000,AL17)","v":0},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T17*$X17*12*1000*(1-$C17),AM17)","v":248863.03350661724},{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":380343.21828263253},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":395182.00040576479},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":410684.51493450388},{"$f":"+SUMPRODUCT(AE17:AH17,PremisaCosto!$F$84:$I$84)","v":1200561.4446966953},null,"MTH Punta",0,248863.03350661724,null,null,{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":24107.884796597784}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E17","v":2.3142683028087177E-3},null,0,1,null,0,1.68,null,{"$f":"+$J18*Energía!Z17*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AA17*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AB17*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AC17*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(M18:P18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X18*$K18*12*1000*(1-$C18)","v":86442.78274557562},null,{"$f":"IF(Q18=0,0,(IF($AK$3=1,$E18*$F$4*G18/$Q$16,($E18*$F$4*G18-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R18=0,0,IF($AK$3=1,$E18*$F$4*H18/$R$16,($E18*$F$4*H18-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$15*PremisaCosto!$F$84)))","v":1.4435637230300491},null,{"$f":"+J18*T18","v":0},{"$f":"+U18*K18","v":2.4251870546904826},null,{"$f":"+IF($AK$3=1,$W18*Energía!Z18*(1-$C18)*1000,AL18)","v":0},{"$f":"+$W18*Energía!AA17*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AB17*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AC17*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T18*$X18*12*1000*(1-$C18),AM18)","v":23648.359318584888},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":36142.292012096856},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":37552.291642842145},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":39025.353708399125},{"$f":"+SUMPRODUCT(AE18:AH18,PremisaCosto!$F$84:$I$84)","v":114083.79342187895},null,"MTH Fuera de Punta Medio",0,23648.359318584888,null,null,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":24107.884796597784}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":2.3142683028087177E-3},null,0,1,null,0,1.68,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(M19:P19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X19*$K19*12*1000*(1-$C19)","v":86442.78274557562},null,{"$f":"IF(Q19=0,0,(IF($AK$3=1,$E19*$F$4*G19/$Q$16,($E19*$F$4*G19-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R19=0,0,IF($AK$3=1,$E19*$F$4*H19/$R$16,($E19*$F$4*H19-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$15*PremisaCosto!$F$84)))","v":1.4435637230300491},null,0,2.4251870546904826,null,{"$f":"+IF($AK$3=1,$W19*Energía!Z19*(1-$C19)*1000,AL19)","v":0},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T19*$X19*12*1000*(1-$C19),AM19)","v":23648.359318584888},{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":36142.292012096856},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":37552.291642842145},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":39025.353708399125},{"$f":"+SUMPRODUCT(AE19:AH19,PremisaCosto!$F$84:$I$84)","v":114083.79342187895},null,"MTH Fuera de Punta Bajo",0,23648.359318584888,null,null,{"$f":"+SUM(AP20,AP31,AP42,AP53,AP64)","v":23999206.981280215}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18395682907360741,null,0,1,null,0,0,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":0},0,0,0,0,86051171.139576674,null,{"$f":"IF(Q20=0,0,(IF($AK$3=1,$E20*$F$4*G20/$Q$20,($E20*$F$4*G20-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R20=0,0,IF($AK$3=1,$E20*$F$4*H20/$R$20,($E20*$F$4*H20-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":1.443567835069425},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":0},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":0},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":0},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":0},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":0},23541753.047331922,35978902.32323581,37381954.252164118,38847728.577111863,{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":113566980.08118169},null,"MTD",0,23541753.047331922,null,null,{"$f":"+SUM(AP21:AP30)","v":23999206.981280215}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.18395682907360741},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,0,11.28,null,{"$f":"+SUM(M22:M31)","v":0},0,0,0,0,86051171.139576674,null,{"$f":"IF(Q21=0,0,(IF($AK$3=1,$E21*$F$4*G21/$Q$20,($E21*$F$4*G21-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R21=0,0,IF($AK$3=1,$E21*$F$4*H21/$R$20,($E21*$F$4*H21-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":1.443567835069425},null,{"$f":"+W22","v":0},{"$f":"+X22","v":16.283445179583111},null,{"$f":"+SUM(Z22:Z31)","v":0},{"$f":"+SUM(AA22:AA31)","v":0},{"$f":"+SUM(AB22:AB31)","v":0},{"$f":"+SUM(AC22:AC31)","v":0},{"$f":"+SUM(AD22:AD31)","v":0},23541753.047331922,35978902.32323581,37381954.252164118,38847728.577111863,{"$f":"+SUM(AI22:AI31)","v":113566980.08118169},null,"MTD_1 (0-10,000)",0,0,null,null,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":23500981.932171859}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.18395682907360741},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+J21","v":0},{"$f":"+K21","v":11.28},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(M22:P22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X22*$K22*12*1000*(1-$C22)","v":84264699.349968359},null,{"$f":"IF(Q22=0,0,(IF($AK$3=1,$E22*$F$4*G22/$Q$20,($E22*$F$4*G22-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R22=0,0,IF($AK$3=1,$E22*$F$4*H22/$R$20,($E22*$F$4*H22-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":1.443567835069425},null,0,16.283445179583111,null,{"$f":"+IF($AK$3=1,$W22*Energía!Z22*(1-$C22)*1000,AL22)","v":0},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T22*$X22*12*1000*(1-$C22),AM22)","v":23053024.771001283},{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":35231965.29380139},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":36605876.080448985},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":38041205.792230904},{"$f":"+SUMPRODUCT(AE22:AH22,PremisaCosto!$F$84:$I$84)","v":111209258.82320923},null,"MTD_1 Regular",0,23053024.771001283,null,null,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":498225.04910835781}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18395682907360741,null,{"$f":"+G22","v":0},{"$f":"+H22","v":1},null,{"$f":"+J22","v":0},11.28,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(M23:P23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X23*$K23*12*1000*(1-$C23)","v":1786471.7896083195},null,{"$f":"IF(Q23=0,0,(IF($AK$3=1,$E23*$F$4*G23/$Q$20,($E23*$F$4*G23-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R23=0,0,IF($AK$3=1,$E23*$F$4*H23/$R$20,($E23*$F$4*H23-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":1.443567835069425},null,0,16.283445179583111,null,{"$f":"+IF($AK$3=1,$W23*Energía!Z23*(1-$C23)*1000,AL23)","v":0},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T23*$X23*12*1000*(1-$C23),AM23)","v":488728.2763306399},{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":746937.0294344204},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":776078.17171512987},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":806522.78488095652},{"$f":"+SUMPRODUCT(AE23:AH23,PremisaCosto!$F$84:$I$84)","v":2357721.2579724598},null,"MTD_1 Agro",0,488728.2763306399,null,null,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18395682907360741,null,0,{"$f":"+H23","v":1},null,0,11.28,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(M24:P24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X24*$K24*12*1000*(1-$C24)","v":0},null,{"$f":"IF(Q24=0,0,(IF($AK$3=1,$E24*$F$4*G24/$Q$20,($E24*$F$4*G24-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R24=0,0,IF($AK$3=1,$E24*$F$4*H24/$R$20,($E24*$F$4*H24-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W24*Energía!Z24*(1-$C24)*1000,AL24)","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T24*$X24*12*1000*(1-$C24),AM24)","v":0},{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+SUMPRODUCT(AE24:AH24,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(M25:P25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X25*$K25*12*1000*(1-$C25)","v":0},null,{"$f":"IF(Q25=0,0,(IF($AK$3=1,$E25*$F$4*G25/$Q$20,($E25*$F$4*G25-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R25=0,0,IF($AK$3=1,$E25*$F$4*H25/$R$20,($E25*$F$4*H25-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000,AL25)","v":0},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T25*$X25*12*1000*(1-$C25),AM25)","v":0},{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+SUMPRODUCT(AE25:AH25,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(M26:P26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X26*$K26*12*1000*(1-$C26)","v":0},null,{"$f":"IF(Q26=0,0,(IF($AK$3=1,$E26*$F$4*G26/$Q$20,($E26*$F$4*G26-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R26=0,0,IF($AK$3=1,$E26*$F$4*H26/$R$20,($E26*$F$4*H26-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W26*Energía!Z26*(1-$C26)*1000,AL26)","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T26*$X26*12*1000*(1-$C26),AM26)","v":0},{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+SUMPRODUCT(AE26:AH26,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Político",0,0,null,null,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(M27:P27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X27*$K27*12*1000*(1-$C27)","v":0},null,{"$f":"IF(Q27=0,0,(IF($AK$3=1,$E27*$F$4*G27/$Q$20,($E27*$F$4*G27-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R27=0,0,IF($AK$3=1,$E27*$F$4*H27/$R$20,($E27*$F$4*H27-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W27*Energía!Z27*(1-$C27)*1000,AL27)","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T27*$X27*12*1000*(1-$C27),AM27)","v":0},{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+SUMPRODUCT(AE27:AH27,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 x1",0,0,null,null,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(M28:P28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X28*$K28*12*1000*(1-$C28)","v":0},null,{"$f":"IF(Q28=0,0,(IF($AK$3=1,$E28*$F$4*G28/$Q$20,($E28*$F$4*G28-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R28=0,0,IF($AK$3=1,$E28*$F$4*H28/$R$20,($E28*$F$4*H28-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000,AL28)","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T28*$X28*12*1000*(1-$C28),AM28)","v":0},{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+SUMPRODUCT(AE28:AH28,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 x2",0,0,null,null,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(M29:P29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X29*$K29*12*1000*(1-$C29)","v":0},null,{"$f":"IF(Q29=0,0,(IF($AK$3=1,$E29*$F$4*G29/$Q$20,($E29*$F$4*G29-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R29=0,0,IF($AK$3=1,$E29*$F$4*H29/$R$20,($E29*$F$4*H29-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W29*Energía!Z29*(1-$C29)*1000,AL29)","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T29*$X29*12*1000*(1-$C29),AM29)","v":0},{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+SUMPRODUCT(AE29:AH29,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Discap.",0,0,null,null,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(M30:P30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X30*$K30*12*1000*(1-$C30)","v":0},null,{"$f":"IF(Q30=0,0,(IF($AK$3=1,$E30*$F$4*G30/$Q$20,($E30*$F$4*G30-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R30=0,0,IF($AK$3=1,$E30*$F$4*H30/$R$20,($E30*$F$4*H30-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000,AL30)","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T30*$X30*12*1000*(1-$C30),AM30)","v":0},{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+SUMPRODUCT(AE30:AH30,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(M31:P31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X31*$K31*12*1000*(1-$C31)","v":0},null,{"$f":"IF(Q31=0,0,(IF($AK$3=1,$E31*$F$4*G31/$Q$20,($E31*$F$4*G31-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R31=0,0,IF($AK$3=1,$E31*$F$4*H31/$R$20,($E31*$F$4*H31-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W31*Energía!Z31*(1-$C31)*1000,AL31)","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T31*$X31*12*1000*(1-$C31),AM31)","v":0},{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+SUMPRODUCT(AE31:AH31,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP32:AP41)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,{"$f":"IF(Q32=0,0,(IF($AK$3=1,$E32*$F$4*G32/$Q$20,($E32*$F$4*G32-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R32=0,0,IF($AK$3=1,$E32*$F$4*H32/$R$20,($E32*$F$4*H32-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,{"$f":"+W33","v":0},{"$f":"+X33","v":0},null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,0,0,0,{"$f":"+SUM(AI33:AI42)","v":0},null,"MTD_2 (10,001-30,000)",0,0,null,null,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18395682907360741,null,0,1,null,{"$f":"+J32","v":0},{"$f":"+K32","v":11.28},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(M33:P33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X33*$K33*12*1000*(1-$C33)","v":0},null,{"$f":"IF(Q33=0,0,(IF($AK$3=1,$E33*$F$4*G33/$Q$20,($E33*$F$4*G33-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R33=0,0,IF($AK$3=1,$E33*$F$4*H33/$R$20,($E33*$F$4*H33-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T33*$X33*12*1000*(1-$C33),AM33)","v":0},{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+SUMPRODUCT(AE33:AH33,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Regular",0,0,null,null,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18395682907360741,null,0,1,null,{"$f":"+J33","v":0},11.28,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(M34:P34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X34*$K34*12*1000*(1-$C34)","v":0},null,{"$f":"IF(Q34=0,0,(IF($AK$3=1,$E34*$F$4*G34/$Q$20,($E34*$F$4*G34-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R34=0,0,IF($AK$3=1,$E34*$F$4*H34/$R$20,($E34*$F$4*H34-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T34*$X34*12*1000*(1-$C34),AM34)","v":0},{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+SUMPRODUCT(AE34:AH34,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Agro",0,0,null,null,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(M35:P35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X35*$K35*12*1000*(1-$C35)","v":0},null,{"$f":"IF(Q35=0,0,(IF($AK$3=1,$E35*$F$4*G35/$Q$20,($E35*$F$4*G35-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R35=0,0,IF($AK$3=1,$E35*$F$4*H35/$R$20,($E35*$F$4*H35-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T35*$X35*12*1000*(1-$C35),AM35)","v":0},{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+SUMPRODUCT(AE35:AH35,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18395682907360741,null,0,{"$f":"+H35","v":1},null,0,11.28,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(M36:P36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X36*$K36*12*1000*(1-$C36)","v":0},null,{"$f":"IF(Q36=0,0,(IF($AK$3=1,$E36*$F$4*G36/$Q$20,($E36*$F$4*G36-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R36=0,0,IF($AK$3=1,$E36*$F$4*H36/$R$20,($E36*$F$4*H36-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T36*$X36*12*1000*(1-$C36),AM36)","v":0},{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+SUMPRODUCT(AE36:AH36,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(M37:P37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X37*$K37*12*1000*(1-$C37)","v":0},null,{"$f":"IF(Q37=0,0,(IF($AK$3=1,$E37*$F$4*G37/$Q$20,($E37*$F$4*G37-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R37=0,0,IF($AK$3=1,$E37*$F$4*H37/$R$20,($E37*$F$4*H37-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T37*$X37*12*1000*(1-$C37),AM37)","v":0},{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+SUMPRODUCT(AE37:AH37,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Político",0,0,null,null,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(M38:P38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X38*$K38*12*1000*(1-$C38)","v":0},null,{"$f":"IF(Q38=0,0,(IF($AK$3=1,$E38*$F$4*G38/$Q$20,($E38*$F$4*G38-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R38=0,0,IF($AK$3=1,$E38*$F$4*H38/$R$20,($E38*$F$4*H38-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T38*$X38*12*1000*(1-$C38),AM38)","v":0},{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+SUMPRODUCT(AE38:AH38,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 x1",0,0,null,null,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(M39:P39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X39*$K39*12*1000*(1-$C39)","v":0},null,{"$f":"IF(Q39=0,0,(IF($AK$3=1,$E39*$F$4*G39/$Q$20,($E39*$F$4*G39-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R39=0,0,IF($AK$3=1,$E39*$F$4*H39/$R$20,($E39*$F$4*H39-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T39*$X39*12*1000*(1-$C39),AM39)","v":0},{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+SUMPRODUCT(AE39:AH39,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 x2",0,0,null,null,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(M40:P40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X40*$K40*12*1000*(1-$C40)","v":0},null,{"$f":"IF(Q40=0,0,(IF($AK$3=1,$E40*$F$4*G40/$Q$20,($E40*$F$4*G40-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R40=0,0,IF($AK$3=1,$E40*$F$4*H40/$R$20,($E40*$F$4*H40-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T40*$X40*12*1000*(1-$C40),AM40)","v":0},{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+SUMPRODUCT(AE40:AH40,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Discap.",0,0,null,null,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(M41:P41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X41*$K41*12*1000*(1-$C41)","v":0},null,{"$f":"IF(Q41=0,0,(IF($AK$3=1,$E41*$F$4*G41/$Q$20,($E41*$F$4*G41-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R41=0,0,IF($AK$3=1,$E41*$F$4*H41/$R$20,($E41*$F$4*H41-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T41*$X41*12*1000*(1-$C41),AM41)","v":0},{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+SUMPRODUCT(AE41:AH41,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(M42:P42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X42*$K42*12*1000*(1-$C42)","v":0},null,{"$f":"IF(Q42=0,0,(IF($AK$3=1,$E42*$F$4*G42/$Q$20,($E42*$F$4*G42-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R42=0,0,IF($AK$3=1,$E42*$F$4*H42/$R$20,($E42*$F$4*H42-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T42*$X42*12*1000*(1-$C42),AM42)","v":0},{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+SUMPRODUCT(AE42:AH42,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP43:AP52)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,{"$f":"IF(Q43=0,0,(IF($AK$3=1,$E43*$F$4*G43/$Q$20,($E43*$F$4*G43-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R43=0,0,IF($AK$3=1,$E43*$F$4*H43/$R$20,($E43*$F$4*H43-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,0,0,0,{"$f":"+SUM(AI44:AI53)","v":0},null,"MTD_3 (30,001-50,000)",0,0,null,null,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18395682907360741,null,0,1,null,{"$f":"+J43","v":0},{"$f":"+K43","v":11.28},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(M44:P44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X44*$K44*12*1000*(1-$C44)","v":0},null,{"$f":"IF(Q44=0,0,(IF($AK$3=1,$E44*$F$4*G44/$Q$20,($E44*$F$4*G44-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R44=0,0,IF($AK$3=1,$E44*$F$4*H44/$R$20,($E44*$F$4*H44-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T44*$X44*12*1000*(1-$C44),AM44)","v":0},{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+SUMPRODUCT(AE44:AH44,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Regular",0,0,null,null,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18395682907360741,null,0,1,null,{"$f":"+J44","v":0},11.28,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(M45:P45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X45*$K45*12*1000*(1-$C45)","v":0},null,{"$f":"IF(Q45=0,0,(IF($AK$3=1,$E45*$F$4*G45/$Q$20,($E45*$F$4*G45-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R45=0,0,IF($AK$3=1,$E45*$F$4*H45/$R$20,($E45*$F$4*H45-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T45*$X45*12*1000*(1-$C45),AM45)","v":0},{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+SUMPRODUCT(AE45:AH45,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Agro",0,0,null,null,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,{"$f":"+E45","v":0.18395682907360741},null,0,1,null,0,11.28,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(M46:P46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X46*$K46*12*1000*(1-$C46)","v":0},null,{"$f":"IF(Q46=0,0,(IF($AK$3=1,$E46*$F$4*G46/$Q$20,($E46*$F$4*G46-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R46=0,0,IF($AK$3=1,$E46*$F$4*H46/$R$20,($E46*$F$4*H46-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T46*$X46*12*1000*(1-$C46),AM46)","v":0},{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+SUMPRODUCT(AE46:AH46,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(M47:P47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X47*$K47*12*1000*(1-$C47)","v":0},null,{"$f":"IF(Q47=0,0,(IF($AK$3=1,$E47*$F$4*G47/$Q$20,($E47*$F$4*G47-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R47=0,0,IF($AK$3=1,$E47*$F$4*H47/$R$20,($E47*$F$4*H47-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T47*$X47*12*1000*(1-$C47),AM47)","v":0},{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+SUMPRODUCT(AE47:AH47,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(M48:P48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X48*$K48*12*1000*(1-$C48)","v":0},null,{"$f":"IF(Q48=0,0,(IF($AK$3=1,$E48*$F$4*G48/$Q$20,($E48*$F$4*G48-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R48=0,0,IF($AK$3=1,$E48*$F$4*H48/$R$20,($E48*$F$4*H48-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T48*$X48*12*1000*(1-$C48),AM48)","v":0},{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+SUMPRODUCT(AE48:AH48,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Político",0,0,null,null,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18395682907360741,null,0,{"$f":"+H48","v":1},null,0,11.28,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(M49:P49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X49*$K49*12*1000*(1-$C49)","v":0},null,{"$f":"IF(Q49=0,0,(IF($AK$3=1,$E49*$F$4*G49/$Q$20,($E49*$F$4*G49-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R49=0,0,IF($AK$3=1,$E49*$F$4*H49/$R$20,($E49*$F$4*H49-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T49*$X49*12*1000*(1-$C49),AM49)","v":0},{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+SUMPRODUCT(AE49:AH49,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 x1",0,0,null,null,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(M50:P50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X50*$K50*12*1000*(1-$C50)","v":0},null,{"$f":"IF(Q50=0,0,(IF($AK$3=1,$E50*$F$4*G50/$Q$20,($E50*$F$4*G50-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R50=0,0,IF($AK$3=1,$E50*$F$4*H50/$R$20,($E50*$F$4*H50-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T50*$X50*12*1000*(1-$C50),AM50)","v":0},{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+SUMPRODUCT(AE50:AH50,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 x2",0,0,null,null,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(M51:P51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X51*$K51*12*1000*(1-$C51)","v":0},null,{"$f":"IF(Q51=0,0,(IF($AK$3=1,$E51*$F$4*G51/$Q$20,($E51*$F$4*G51-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R51=0,0,IF($AK$3=1,$E51*$F$4*H51/$R$20,($E51*$F$4*H51-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T51*$X51*12*1000*(1-$C51),AM51)","v":0},{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+SUMPRODUCT(AE51:AH51,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Discap.",0,0,null,null,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(M52:P52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,(IF($AK$3=1,$E52*$F$4*G52/$Q$20,($E52*$F$4*G52-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R52=0,0,IF($AK$3=1,$E52*$F$4*H52/$R$20,($E52*$F$4*H52-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T52*$X52*12*1000*(1-$C52),AM52)","v":0},{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+SUMPRODUCT(AE52:AH52,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(M53:P53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X53*$K53*12*1000*(1-$C53)","v":0},null,{"$f":"IF(Q53=0,0,(IF($AK$3=1,$E53*$F$4*G53/$Q$20,($E53*$F$4*G53-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R53=0,0,IF($AK$3=1,$E53*$F$4*H53/$R$20,($E53*$F$4*H53-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T53*$X53*12*1000*(1-$C53),AM53)","v":0},{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+SUMPRODUCT(AE53:AH53,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP54:AP63)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,{"$f":"IF(Q54=0,0,(IF($AK$3=1,$E54*$F$4*G54/$Q$20,($E54*$F$4*G54-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R54=0,0,IF($AK$3=1,$E54*$F$4*H54/$R$20,($E54*$F$4*H54-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,0,0,0,{"$f":"+SUM(AI55:AI64)","v":0},null,"MTD_4 (50,001-más)",0,0,null,null,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18395682907360741,null,0,1,null,{"$f":"+J54","v":0},{"$f":"+K54","v":11.28},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(M55:P55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X55*$K55*12*1000*(1-$C55)","v":0},null,{"$f":"IF(Q55=0,0,(IF($AK$3=1,$E55*$F$4*G55/$Q$20,($E55*$F$4*G55-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R55=0,0,IF($AK$3=1,$E55*$F$4*H55/$R$20,($E55*$F$4*H55-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T55*$X55*12*1000*(1-$C55),AM55)","v":0},{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+SUMPRODUCT(AE55:AH55,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Regular",0,0,null,null,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18395682907360741,null,0,1,null,{"$f":"+J55","v":0},11.28,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(M56:P56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X56*$K56*12*1000*(1-$C56)","v":0},null,{"$f":"IF(Q56=0,0,(IF($AK$3=1,$E56*$F$4*G56/$Q$20,($E56*$F$4*G56-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R56=0,0,IF($AK$3=1,$E56*$F$4*H56/$R$20,($E56*$F$4*H56-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T56*$X56*12*1000*(1-$C56),AM56)","v":0},{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+SUMPRODUCT(AE56:AH56,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Agro",0,0,null,null,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(M57:P57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X57*$K57*12*1000*(1-$C57)","v":0},null,{"$f":"IF(Q57=0,0,(IF($AK$3=1,$E57*$F$4*G57/$Q$20,($E57*$F$4*G57-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R57=0,0,IF($AK$3=1,$E57*$F$4*H57/$R$20,($E57*$F$4*H57-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T57*$X57*12*1000*(1-$C57),AM57)","v":0},{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+SUMPRODUCT(AE57:AH57,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(M58:P58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X58*$K58*12*1000*(1-$C58)","v":0},null,{"$f":"IF(Q58=0,0,(IF($AK$3=1,$E58*$F$4*G58/$Q$20,($E58*$F$4*G58-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R58=0,0,IF($AK$3=1,$E58*$F$4*H58/$R$20,($E58*$F$4*H58-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T58*$X58*12*1000*(1-$C58),AM58)","v":0},{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+SUMPRODUCT(AE58:AH58,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18395682907360741,null,0,{"$f":"+H58","v":1},null,0,11.28,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(M59:P59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X59*$K59*12*1000*(1-$C59)","v":0},null,{"$f":"IF(Q59=0,0,(IF($AK$3=1,$E59*$F$4*G59/$Q$20,($E59*$F$4*G59-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R59=0,0,IF($AK$3=1,$E59*$F$4*H59/$R$20,($E59*$F$4*H59-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T59*$X59*12*1000*(1-$C59),AM59)","v":0},{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+SUMPRODUCT(AE59:AH59,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Político",0,0,null,null,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(M60:P60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X60*$K60*12*1000*(1-$C60)","v":0},null,{"$f":"IF(Q60=0,0,(IF($AK$3=1,$E60*$F$4*G60/$Q$20,($E60*$F$4*G60-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R60=0,0,IF($AK$3=1,$E60*$F$4*H60/$R$20,($E60*$F$4*H60-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T60*$X60*12*1000*(1-$C60),AM60)","v":0},{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+SUMPRODUCT(AE60:AH60,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 x1",0,0,null,null,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(M61:P61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X61*$K61*12*1000*(1-$C61)","v":0},null,{"$f":"IF(Q61=0,0,(IF($AK$3=1,$E61*$F$4*G61/$Q$20,($E61*$F$4*G61-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R61=0,0,IF($AK$3=1,$E61*$F$4*H61/$R$20,($E61*$F$4*H61-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T61*$X61*12*1000*(1-$C61),AM61)","v":0},{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+SUMPRODUCT(AE61:AH61,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 x2",0,0,null,null,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(M62:P62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X62*$K62*12*1000*(1-$C62)","v":0},null,{"$f":"IF(Q62=0,0,(IF($AK$3=1,$E62*$F$4*G62/$Q$20,($E62*$F$4*G62-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R62=0,0,IF($AK$3=1,$E62*$F$4*H62/$R$20,($E62*$F$4*H62-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T62*$X62*12*1000*(1-$C62),AM62)","v":0},{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+SUMPRODUCT(AE62:AH62,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Discap.",0,0,null,null,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(M63:P63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X63*$K63*12*1000*(1-$C63)","v":0},null,{"$f":"IF(Q63=0,0,(IF($AK$3=1,$E63*$F$4*G63/$Q$20,($E63*$F$4*G63-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R63=0,0,IF($AK$3=1,$E63*$F$4*H63/$R$20,($E63*$F$4*H63-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T63*$X63*12*1000*(1-$C63),AM63)","v":0},{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+SUMPRODUCT(AE63:AH63,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18395682907360741,null,0,1,null,0,11.28,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(M64:P64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X64*$K64*12*1000*(1-$C64)","v":0},null,{"$f":"IF(Q64=0,0,(IF($AK$3=1,$E64*$F$4*G64/$Q$20,($E64*$F$4*G64-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R64=0,0,IF($AK$3=1,$E64*$F$4*H64/$R$20,($E64*$F$4*H64-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T64*$X64*12*1000*(1-$C64),AM64)","v":0},{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+SUMPRODUCT(AE64:AH64,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP65:AP74)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18395682907360741,null,0,1,null,0,0,null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,{"$f":"IF(Q65=0,0,(IF($AK$3=1,$E65*$F$4*G65/$Q$20,($E65*$F$4*G65-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R65=0,0,IF($AK$3=1,$E65*$F$4*H65/$R$20,($E65*$F$4*H65-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,0,0,0,{"$f":"+SUM(AI66:AI75)","v":0},null,"MTD_5 (xxx)",0,0,null,null,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18395682907360741,null,0,1,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(M66:P66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X66*$K66*12*1000*(1-$C66)","v":0},null,{"$f":"IF(Q66=0,0,(IF($AK$3=1,$E66*$F$4*G66/$Q$20,($E66*$F$4*G66-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R66=0,0,IF($AK$3=1,$E66*$F$4*H66/$R$20,($E66*$F$4*H66-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T66*$X66*12*1000*(1-$C66),AM66)","v":0},{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+SUMPRODUCT(AE66:AH66,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Regular",0,0,null,null,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18395682907360741,null,0,1,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(M67:P67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X67*$K67*12*1000*(1-$C67)","v":0},null,{"$f":"IF(Q67=0,0,(IF($AK$3=1,$E67*$F$4*G67/$Q$20,($E67*$F$4*G67-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R67=0,0,IF($AK$3=1,$E67*$F$4*H67/$R$20,($E67*$F$4*H67-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T67*$X67*12*1000*(1-$C67),AM67)","v":0},{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+SUMPRODUCT(AE67:AH67,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Agro",0,0,null,null,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18395682907360741,null,0,1,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(M68:P68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X68*$K68*12*1000*(1-$C68)","v":0},null,{"$f":"IF(Q68=0,0,(IF($AK$3=1,$E68*$F$4*G68/$Q$20,($E68*$F$4*G68-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R68=0,0,IF($AK$3=1,$E68*$F$4*H68/$R$20,($E68*$F$4*H68-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T68*$X68*12*1000*(1-$C68),AM68)","v":0},{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+SUMPRODUCT(AE68:AH68,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18395682907360741,null,{"$f":"+G68","v":0},{"$f":"+H68","v":1},null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(M69:P69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X69*$K69*12*1000*(1-$C69)","v":0},null,{"$f":"IF(Q69=0,0,(IF($AK$3=1,$E69*$F$4*G69/$Q$20,($E69*$F$4*G69-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R69=0,0,IF($AK$3=1,$E69*$F$4*H69/$R$20,($E69*$F$4*H69-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T69*$X69*12*1000*(1-$C69),AM69)","v":0},{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+SUMPRODUCT(AE69:AH69,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18395682907360741,null,0,1,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(M70:P70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X70*$K70*12*1000*(1-$C70)","v":0},null,{"$f":"IF(Q70=0,0,(IF($AK$3=1,$E70*$F$4*G70/$Q$20,($E70*$F$4*G70-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R70=0,0,IF($AK$3=1,$E70*$F$4*H70/$R$20,($E70*$F$4*H70-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T70*$X70*12*1000*(1-$C70),AM70)","v":0},{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+SUMPRODUCT(AE70:AH70,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Político",0,0,null,null,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18395682907360741,null,0,1,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(M71:P71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X71*$K71*12*1000*(1-$C71)","v":0},null,{"$f":"IF(Q71=0,0,(IF($AK$3=1,$E71*$F$4*G71/$Q$20,($E71*$F$4*G71-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R71=0,0,IF($AK$3=1,$E71*$F$4*H71/$R$20,($E71*$F$4*H71-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T71*$X71*12*1000*(1-$C71),AM71)","v":0},{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+SUMPRODUCT(AE71:AH71,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 x1",0,0,null,null,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18395682907360741,null,0,1,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(M72:P72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X72*$K72*12*1000*(1-$C72)","v":0},null,{"$f":"IF(Q72=0,0,(IF($AK$3=1,$E72*$F$4*G72/$Q$20,($E72*$F$4*G72-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R72=0,0,IF($AK$3=1,$E72*$F$4*H72/$R$20,($E72*$F$4*H72-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T72*$X72*12*1000*(1-$C72),AM72)","v":0},{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+SUMPRODUCT(AE72:AH72,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 x2",0,0,null,null,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18395682907360741,null,0,1,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(M73:P73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X73*$K73*12*1000*(1-$C73)","v":0},null,{"$f":"IF(Q73=0,0,(IF($AK$3=1,$E73*$F$4*G73/$Q$20,($E73*$F$4*G73-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R73=0,0,IF($AK$3=1,$E73*$F$4*H73/$R$20,($E73*$F$4*H73-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T73*$X73*12*1000*(1-$C73),AM73)","v":0},{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+SUMPRODUCT(AE73:AH73,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Discap.",0,0,null,null,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,{"$f":"+E73","v":0.18395682907360741},null,0,1,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(M74:P74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X74*$K74*12*1000*(1-$C74)","v":0},null,{"$f":"IF(Q74=0,0,(IF($AK$3=1,$E74*$F$4*G74/$Q$20,($E74*$F$4*G74-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R74=0,0,IF($AK$3=1,$E74*$F$4*H74/$R$20,($E74*$F$4*H74-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T74*$X74*12*1000*(1-$C74),AM74)","v":0},{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+SUMPRODUCT(AE74:AH74,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18395682907360741,null,0,1,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(M75:P75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X75*$K75*12*1000*(1-$C75)","v":0},null,{"$f":"IF(Q75=0,0,(IF($AK$3=1,$E75*$F$4*G75/$Q$20,($E75*$F$4*G75-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R75=0,0,IF($AK$3=1,$E75*$F$4*H75/$R$20,($E75*$F$4*H75-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$19*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T75*$X75*12*1000*(1-$C75),AM75)","v":0},{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+SUMPRODUCT(AE75:AH75,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP76:AP78)","v":785229.37437870423}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.0156434006387221E-3,null,0,1,null,0,null,null,{"$f":"+SUM(M77:M79)","v":0},0,0,0,0,2813992.5732365921,null,{"$f":"IF(Q76=0,0,(IF($AK$3=1,$E76*$F$4*G76/$Q$76,($E76*$F$4*G76-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R76=0,0,IF($AK$3=1,$E76*$F$4*H76/$R$76,($E76*$F$4*H76-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$75*PremisaCosto!$F$84)))","v":1.4436587896695083},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":0},0,0,0,0,770261.95496514451,1176870.8130474507,1222273.6948975429,1269656.3245747217,3713797.7301319265,null,"BTH",0,770261.95496514428,null,null,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":678128.46177551406}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":6.0156434006387221E-3},null,0,1,null,0,11.08,null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(M77:P77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X77*$K77*12*1000*(1-$C77)","v":2430195.0978343505},null,{"$f":"IF(Q77=0,0,(IF($AK$3=1,$E77*$F$4*G77/$Q$76,($E77*$F$4*G77-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R77=0,0,IF($AK$3=1,$E77*$F$4*H77/$R$76,($E77*$F$4*H77-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$75*PremisaCosto!$F$84)))","v":1.4436587896695083},null,0,15.995739389538153,null,{"$f":"+IF($AK$3=1,$W77*Energía!Z77*(1-$C77)*1000,AL77)","v":0},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T77*$X77*12*1000*(1-$C77),AM77)","v":665202.51496405492},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":1016356.248565128},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":1055571.5801073879},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":1096497.3616812776},{"$f":"+SUMPRODUCT(AE77:AH77,PremisaCosto!$F$84:$I$84)","v":3207278.6921141245},null,{"$f":"+A77","v":"BTH Punta"},0,665202.51496405492,null,null,{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":53550.456301595041}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":6.0156434006387221E-3},null,0,1,null,0,1.53,null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(M78:P78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X78*$K78*12*1000*(1-$C78)","v":191898.73770112099},null,{"$f":"IF(Q78=0,0,(IF($AK$3=1,$E78*$F$4*G78/$Q$76,($E78*$F$4*G78-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R78=0,0,IF($AK$3=1,$E78*$F$4*H78/$R$76,($E78*$F$4*H78-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$75*PremisaCosto!$F$84)))","v":1.4436587896695083},null,{"$f":"+J78*T78","v":0},{"$f":"+U78*K78","v":2.2087979481943476},null,{"$f":"+IF($AK$3=1,$W78*Energía!Z78*(1-$C78)*1000,AL78)","v":0},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T78*$X78*12*1000*(1-$C78),AM78)","v":52529.720000544745},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":80257.282241161403},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":83351.057395077471},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":86579.481446722071},{"$f":"+SUMPRODUCT(AE78:AH78,PremisaCosto!$F$84:$I$84)","v":253259.51900890094},null,{"$f":"+A78","v":"BTH Fuera de Punta Medio"},0,52529.720000544745,null,null,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":53550.456301595041}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":6.0156434006387221E-3},null,0,1,null,0,1.53,null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(M79:P79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X79*$K79*12*1000*(1-$C79)","v":191898.73770112099},null,{"$f":"IF(Q79=0,0,(IF($AK$3=1,$E79*$F$4*G79/$Q$76,($E79*$F$4*G79-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R79=0,0,IF($AK$3=1,$E79*$F$4*H79/$R$76,($E79*$F$4*H79-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$75*PremisaCosto!$F$84)))","v":1.4436587896695083},null,{"$f":"+J79*T79","v":0},{"$f":"+U79*K79","v":2.2087979481943476},null,{"$f":"+IF($AK$3=1,$W79*Energía!Z79*(1-$C79)*1000,AL79)","v":0},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T79*$X79*12*1000*(1-$C79),AM79)","v":52529.720000544745},{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":80257.282241161403},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":83351.057395077471},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":86579.481446722071},{"$f":"+SUMPRODUCT(AE79:AH79,PremisaCosto!$F$84:$I$84)","v":253259.51900890094},null,"BTH Fuera de Punta Bajo",0,52529.720000544745,null,null,{"$f":"+SUM(AP80,AP91,AP102,AP113,AP124)","v":43368433.27566129}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.33241831777392117,null,0,1,null,0,null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":0},0,0,0,0,155498361.5474003,null,{"$f":"IF(Q80=0,0,(IF($AK$3=1,$E80*$F$4*G80/$Q$80,($E80*$F$4*G80-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R80=0,0,IF($AK$3=1,$E80*$F$4*H80/$R$80,($E80*$F$4*H80-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.4435708772289058},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":0},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":0},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":0},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":0},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":0},42541778.457511529,65016029.417693257,67550565.910332456,70198344.09042874,{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":205220674.12971687},null,"BTD",0,42541778.457511529,null,null,{"$f":"+SUM(AP81:AP90)","v":16200138.275772857}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.33241831777392117},null,{"$f":"+G80","v":0},1,null,0,10.71,null,{"$f":"+SUM(M82:M91)","v":0},0,0,0,0,{"$f":"+SUM(R82:R91)","v":58085197.119442232},null,{"$f":"IF(Q81=0,0,(IF($AK$3=1,$E81*$F$4*G81/$Q$80,($E81*$F$4*G81-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R81=0,0,IF($AK$3=1,$E81*$F$4*H81/$R$80,($E81*$F$4*H81-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.4435708772289058},null,0,15.460644095121582,null,{"$f":"+SUM(Z82:Z91)","v":0},{"$f":"+SUM(AA82:AA91)","v":0},{"$f":"+SUM(AB82:AB91)","v":0},{"$f":"+SUM(AC82:AC91)","v":0},{"$f":"+SUM(AD82:AD91)","v":0},{"$f":"+SUM(AE82:AE91)","v":15891344.04239106},24286313.507050551,25232866.168087222,26221702.897768416,{"$f":"+SUM(AI82:AI91)","v":76658489.818276599},null,"BTD_1 (0-10,000)",0,0,null,null,{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":16032883.616812926}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.33241831777392117,null,0,1,null,{"$f":"+J81","v":0},{"$f":"+K81","v":10.71},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(M82:P82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X82*$K82*12*1000*(1-$C82)","v":57485476.71107012},null,{"$f":"IF(Q82=0,0,(IF($AK$3=1,$E82*$F$4*G82/$Q$80,($E82*$F$4*G82-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R82=0,0,IF($AK$3=1,$E82*$F$4*H82/$R$80,($E82*$F$4*H82-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.4435708772289058},null,0,15.460644095121582,null,{"$f":"+IF($AK$3=1,$W82*Energía!Z82*(1-$C82)*1000,AL82)","v":0},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T82*$X82*12*1000*(1-$C82),AM82)","v":15727277.459773336},{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":24035565.453295361},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":24972335.382424064},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":25950951.802764799},{"$f":"+SUMPRODUCT(AE82:AH82,PremisaCosto!$F$84:$I$84)","v":75866999.042447045},null,"BTD_1 Regular",0,15727277.459773336,null,null,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":165893.44210989078}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.33241831777392117,null,0,1,null,{"$f":"+J82","v":0},10.71,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(M83:P83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X83*$K83*12*1000*(1-$C83)","v":594839.53073159349},null,{"$f":"IF(Q83=0,0,(IF($AK$3=1,$E83*$F$4*G83/$Q$80,($E83*$F$4*G83-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R83=0,0,IF($AK$3=1,$E83*$F$4*H83/$R$80,($E83*$F$4*H83-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.4435708772289058},null,0,15.460644095121582,null,{"$f":"+IF($AK$3=1,$W83*Energía!Z83*(1-$C83)*1000,AL83)","v":0},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T83*$X83*12*1000*(1-$C83),AM83)","v":162731.31220925529},{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":248707.31851942147},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":258410.43279763043},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":268547.5632456512},{"$f":"+SUMPRODUCT(AE83:AH83,PremisaCosto!$F$84:$I$84)","v":785049.15807487653},null,"BTD_1 Agro",0,162731.31220925529,null,null,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.33241831777392117,null,{"$f":"+G83","v":0},{"$f":"+H83","v":1},null,0,10.71,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(M84:P84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X84*$K84*12*1000*(1-$C84)","v":0},null,{"$f":"IF(Q84=0,0,(IF($AK$3=1,$E84*$F$4*G84/$Q$80,($E84*$F$4*G84-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R84=0,0,IF($AK$3=1,$E84*$F$4*H84/$R$80,($E84*$F$4*H84-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W84*Energía!Z84*(1-$C84)*1000,AL84)","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T84*$X84*12*1000*(1-$C84),AM84)","v":0},{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+SUMPRODUCT(AE84:AH84,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(M85:P85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X85*$K85*12*1000*(1-$C85)","v":0},null,{"$f":"IF(Q85=0,0,(IF($AK$3=1,$E85*$F$4*G85/$Q$80,($E85*$F$4*G85-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R85=0,0,IF($AK$3=1,$E85*$F$4*H85/$R$80,($E85*$F$4*H85-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000,AL85)","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T85*$X85*12*1000*(1-$C85),AM85)","v":0},{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+SUMPRODUCT(AE85:AH85,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":1361.216850040131}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(M86:P86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X86*$K86*12*1000*(1-$C86)","v":4880.8776405124308},null,{"$f":"IF(Q86=0,0,(IF($AK$3=1,$E86*$F$4*G86/$Q$80,($E86*$F$4*G86-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R86=0,0,IF($AK$3=1,$E86*$F$4*H86/$R$80,($E86*$F$4*H86-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.4435708772289058},null,0,15.460644095121582,null,{"$f":"+IF($AK$3=1,$W86*Energía!Z86*(1-$C86)*1000,AL86)","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T86*$X86*12*1000*(1-$C86),AM86)","v":1335.270408468863},{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":2040.7352357706604},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":2120.3528655297309},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":2203.5317579645516},{"$f":"+SUMPRODUCT(AE86:AH86,PremisaCosto!$F$84:$I$84)","v":6441.6177546877707},null,"BTD_1 Político",0,1335.270408468863,null,null,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(M87:P87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X87*$K87*12*1000*(1-$C87)","v":0},null,{"$f":"IF(Q87=0,0,(IF($AK$3=1,$E87*$F$4*G87/$Q$80,($E87*$F$4*G87-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R87=0,0,IF($AK$3=1,$E87*$F$4*H87/$R$80,($E87*$F$4*H87-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W87*Energía!Z87*(1-$C87)*1000,AL87)","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T87*$X87*12*1000*(1-$C87),AM87)","v":0},{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+SUMPRODUCT(AE87:AH87,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 x1",0,0,null,null,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(M88:P88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X88*$K88*12*1000*(1-$C88)","v":0},null,{"$f":"IF(Q88=0,0,(IF($AK$3=1,$E88*$F$4*G88/$Q$80,($E88*$F$4*G88-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R88=0,0,IF($AK$3=1,$E88*$F$4*H88/$R$80,($E88*$F$4*H88-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000,AL88)","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T88*$X88*12*1000*(1-$C88),AM88)","v":0},{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+SUMPRODUCT(AE88:AH88,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 x2",0,0,null,null,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(M89:P89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X89*$K89*12*1000*(1-$C89)","v":0},null,{"$f":"IF(Q89=0,0,(IF($AK$3=1,$E89*$F$4*G89/$Q$80,($E89*$F$4*G89-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R89=0,0,IF($AK$3=1,$E89*$F$4*H89/$R$80,($E89*$F$4*H89-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W89*Energía!Z89*(1-$C89)*1000,AL89)","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T89*$X89*12*1000*(1-$C89),AM89)","v":0},{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+SUMPRODUCT(AE89:AH89,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Discap.",0,0,null,null,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(M90:P90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X90*$K90*12*1000*(1-$C90)","v":0},null,{"$f":"IF(Q90=0,0,(IF($AK$3=1,$E90*$F$4*G90/$Q$80,($E90*$F$4*G90-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R90=0,0,IF($AK$3=1,$E90*$F$4*H90/$R$80,($E90*$F$4*H90-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000,AL90)","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T90*$X90*12*1000*(1-$C90),AM90)","v":0},{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+SUMPRODUCT(AE90:AH90,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(M91:P91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X91*$K91*12*1000*(1-$C91)","v":0},null,{"$f":"IF(Q91=0,0,(IF($AK$3=1,$E91*$F$4*G91/$Q$80,($E91*$F$4*G91-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R91=0,0,IF($AK$3=1,$E91*$F$4*H91/$R$80,($E91*$F$4*H91-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W91*Energía!Z91*(1-$C91)*1000,AL91)","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T91*$X91*12*1000*(1-$C91),AM91)","v":0},{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+SUMPRODUCT(AE91:AH91,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP92:AP101)","v":13895372.677618975}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+SUM(M93:M102)","v":0},0,0,0,0,49822430.681612536,null,{"$f":"IF(Q92=0,0,(IF($AK$3=1,$E92*$F$4*G92/$Q$80,($E92*$F$4*G92-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R92=0,0,IF($AK$3=1,$E92*$F$4*H92/$R$80,($E92*$F$4*H92-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.4435708772289058},null,0,15.460644095121582,null,{"$f":"+SUM(Z93:Z102)","v":0},{"$f":"+SUM(AA93:AA102)","v":0},{"$f":"+SUM(AB93:AB102)","v":0},{"$f":"+SUM(AC93:AC102)","v":0},{"$f":"+SUM(AD93:AD102)","v":0},{"$f":"+SUM(AE93:AE102)","v":13630510.057290357},20831415.648441643,21643579.979293618,22492034.840360872,{"$f":"+SUM(AI93:AI102)","v":65753738.585898481},null,"BTD_2 (10,001-30,000)",0,0,null,null,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":13816052.627171637}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.33241831777392117,null,0,1,null,{"$f":"+J92","v":0},{"$f":"+K92","v":10.71},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(M93:P93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X93*$K93*12*1000*(1-$C93)","v":49538014.968817532},null,{"$f":"IF(Q93=0,0,(IF($AK$3=1,$E93*$F$4*G93/$Q$80,($E93*$F$4*G93-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R93=0,0,IF($AK$3=1,$E93*$F$4*H93/$R$80,($E93*$F$4*H93-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.4435708772289058},null,0,15.460644095121582,null,{"$f":"+IF($AK$3=1,$W93*Energía!Z93*(1-$C93)*1000,AL93)","v":0},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T93*$X93*12*1000*(1-$C93),AM93)","v":13552701.943059722},{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":20712499.090917233},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":21520023.988743678},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":22363631.896921769},{"$f":"+SUMPRODUCT(AE93:AH93,PremisaCosto!$F$84:$I$84)","v":65378376.317021742},null,"BTD_2 Regular",0,13552701.943059722,null,null,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":73032.524997153087}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.33241831777392117,null,0,1,null,{"$f":"+J93","v":0},10.71,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(M94:P94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X94*$K94*12*1000*(1-$C94)","v":261870.70655073124},null,{"$f":"IF(Q94=0,0,(IF($AK$3=1,$E94*$F$4*G94/$Q$80,($E94*$F$4*G94-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R94=0,0,IF($AK$3=1,$E94*$F$4*H94/$R$80,($E94*$F$4*H94-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.4435708772289058},null,0,15.460644095121582,null,{"$f":"+IF($AK$3=1,$W94*Energía!Z94*(1-$C94)*1000,AL94)","v":0},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T94*$X94*12*1000*(1-$C94),AM94)","v":71640.436629612741},{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":109490.3042925144},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":113761.97969487369},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":118224.72531898382},{"$f":"+SUMPRODUCT(AE94:AH94,PremisaCosto!$F$84:$I$84)","v":345608.12972412899},null,"BTD_2 Agro",0,71640.436629612741,null,null,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(M95:P95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X95*$K95*12*1000*(1-$C95)","v":0},null,{"$f":"IF(Q95=0,0,(IF($AK$3=1,$E95*$F$4*G95/$Q$80,($E95*$F$4*G95-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R95=0,0,IF($AK$3=1,$E95*$F$4*H95/$R$80,($E95*$F$4*H95-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W95*Energía!Z95*(1-$C95)*1000,AL95)","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T95*$X95*12*1000*(1-$C95),AM95)","v":0},{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+SUMPRODUCT(AE95:AH95,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(M96:P96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X96*$K96*12*1000*(1-$C96)","v":0},null,{"$f":"IF(Q96=0,0,(IF($AK$3=1,$E96*$F$4*G96/$Q$80,($E96*$F$4*G96-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R96=0,0,IF($AK$3=1,$E96*$F$4*H96/$R$80,($E96*$F$4*H96-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W96*((Energía!Z96-Clientes!T96*Límites!$B$14*12)+Clientes!T96*Límites!$B$14*12*(1-$C96))*1000,AL96)","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T96*$X96*12*1000*(1-$C96),AM96)","v":0},{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+SUMPRODUCT(AE96:AH96,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":6287.5254501853642}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(M97:P97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X97*$K97*12*1000*(1-$C97)","v":22545.006244271703},null,{"$f":"IF(Q97=0,0,(IF($AK$3=1,$E97*$F$4*G97/$Q$80,($E97*$F$4*G97-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R97=0,0,IF($AK$3=1,$E97*$F$4*H97/$R$80,($E97*$F$4*H97-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.4435708772289058},null,0,15.460644095121582,null,{"$f":"+IF($AK$3=1,$W97*Energía!Z97*(1-$C97)*1000,AL97)","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T97*$X97*12*1000*(1-$C97),AM97)","v":6167.6776010228432},{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":9426.2532318930498},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":9794.010855065897},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":10178.218120121977},{"$f":"+SUMPRODUCT(AE97:AH97,PremisaCosto!$F$84:$I$84)","v":29754.13915260541},null,"BTD_2 Político",0,6167.6776010228432,null,null,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(M98:P98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X98*$K98*12*1000*(1-$C98)","v":0},null,{"$f":"IF(Q98=0,0,(IF($AK$3=1,$E98*$F$4*G98/$Q$80,($E98*$F$4*G98-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R98=0,0,IF($AK$3=1,$E98*$F$4*H98/$R$80,($E98*$F$4*H98-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W98*Energía!Z98*(1-$C98)*1000,AL98)","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T98*$X98*12*1000*(1-$C98),AM98)","v":0},{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+SUMPRODUCT(AE98:AH98,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 x1",0,0,null,null,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(M99:P99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X99*$K99*12*1000*(1-$C99)","v":0},null,{"$f":"IF(Q99=0,0,(IF($AK$3=1,$E99*$F$4*G99/$Q$80,($E99*$F$4*G99-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R99=0,0,IF($AK$3=1,$E99*$F$4*H99/$R$80,($E99*$F$4*H99-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W99*((Energía!Z99-Clientes!T99*Límites!$B$16*12)+Clientes!T99*Límites!$B$16*12*(1-$C99))*1000,AL99)","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T99*$X99*12*1000*(1-$C99),AM99)","v":0},{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+SUMPRODUCT(AE99:AH99,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 x2",0,0,null,null,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(M100:P100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X100*$K100*12*1000*(1-$C100)","v":0},null,{"$f":"IF(Q100=0,0,(IF($AK$3=1,$E100*$F$4*G100/$Q$80,($E100*$F$4*G100-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R100=0,0,IF($AK$3=1,$E100*$F$4*H100/$R$80,($E100*$F$4*H100-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W100*Energía!Z100*(1-$C100)*1000,AL100)","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T100*$X100*12*1000*(1-$C100),AM100)","v":0},{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+SUMPRODUCT(AE100:AH100,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Discap.",0,0,null,null,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(M101:P101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X101*$K101*12*1000*(1-$C101)","v":0},null,{"$f":"IF(Q101=0,0,(IF($AK$3=1,$E101*$F$4*G101/$Q$80,($E101*$F$4*G101-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R101=0,0,IF($AK$3=1,$E101*$F$4*H101/$R$80,($E101*$F$4*H101-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W101*((Energía!Z101-Clientes!T101*Límites!$B$15*12)+Clientes!T101*Límites!$B$15*12*(1-$C101))*1000,AL101)","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T101*$X101*12*1000*(1-$C101),AM101)","v":0},{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+SUMPRODUCT(AE101:AH101,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(M102:P102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X102*$K102*12*1000*(1-$C102)","v":0},null,{"$f":"IF(Q102=0,0,(IF($AK$3=1,$E102*$F$4*G102/$Q$80,($E102*$F$4*G102-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R102=0,0,IF($AK$3=1,$E102*$F$4*H102/$R$80,($E102*$F$4*H102-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W102*Energía!Z102*(1-$C102)*1000,AL102)","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T102*$X102*12*1000*(1-$C102),AM102)","v":0},{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+SUMPRODUCT(AE102:AH102,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP103:AP112)","v":5413571.1465119291}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+SUM(M104:M113)","v":0},0,0,0,0,19410570.494254287,null,{"$f":"IF(Q103=0,0,(IF($AK$3=1,$E103*$F$4*G103/$Q$80,($E103*$F$4*G103-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R103=0,0,IF($AK$3=1,$E103*$F$4*H103/$R$80,($E103*$F$4*H103-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.4435708772289058},null,0,15.460644095121582,null,{"$f":"+SUM(Z104:Z113)","v":0},{"$f":"+SUM(AA104:AA113)","v":0},{"$f":"+SUM(AB104:AB113)","v":0},{"$f":"+SUM(AC104:AC113)","v":0},{"$f":"+SUM(AD104:AD113)","v":0},5310381.9267837126,8115828.9558673622,8432230.5597282238,8762763.0372865945,{"$f":"+SUM(AI104:AI113)","v":25617327.145480264},null,"BTD_3 (30,001-50,000)",0,0,null,null,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":5381673.2983259885}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.33241831777392117,null,0,1,null,{"$f":"+J103","v":0},{"$f":"+K103","v":10.71},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(M104:P104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X104*$K104*12*1000*(1-$C104)","v":19296195.261544947},null,{"$f":"IF(Q104=0,0,(IF($AK$3=1,$E104*$F$4*G104/$Q$80,($E104*$F$4*G104-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R104=0,0,IF($AK$3=1,$E104*$F$4*H104/$R$80,($E104*$F$4*H104-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.4435708772289058},null,0,15.460644095121582,null,{"$f":"+IF($AK$3=1,$W104*Energía!Z104*(1-$C104)*1000,AL104)","v":0},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T104*$X104*12*1000*(1-$C104),AM104)","v":5279092.0902119251},{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":8068007.7268424695},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":8382543.624245978},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":8711126.9430916253},{"$f":"+SUMPRODUCT(AE104:AH104,PremisaCosto!$F$84:$I$84)","v":25466378.569428746},null,"BTD_3 Regular",0,5279092.0902119251,null,null,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":31897.848185940398}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.33241831777392117,null,0,1,null,{"$f":"+J104","v":0},10.71,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(M105:P105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X105*$K105*12*1000*(1-$C105)","v":114375.2327093413},null,{"$f":"IF(Q105=0,0,(IF($AK$3=1,$E105*$F$4*G105/$Q$80,($E105*$F$4*G105-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R105=0,0,IF($AK$3=1,$E105*$F$4*H105/$R$80,($E105*$F$4*H105-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.4435708772289058},null,0,15.460644095121582,null,{"$f":"+IF($AK$3=1,$W105*Energía!Z105*(1-$C105)*1000,AL105)","v":0},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T105*$X105*12*1000*(1-$C105),AM105)","v":31289.836571787026},{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":47821.229024892476},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":49686.935482246685},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":51636.094194969308},{"$f":"+SUMPRODUCT(AE105:AH105,PremisaCosto!$F$84:$I$84)","v":150948.57605151672},null,"BTD_3 Agro",0,31289.836571787026,null,null,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(M106:P106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,(IF($AK$3=1,$E106*$F$4*G106/$Q$80,($E106*$F$4*G106-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R106=0,0,IF($AK$3=1,$E106*$F$4*H106/$R$80,($E106*$F$4*H106-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W106*Energía!Z106*(1-$C106)*1000,AL106)","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T106*$X106*12*1000*(1-$C106),AM106)","v":0},{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+SUMPRODUCT(AE106:AH106,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(M107:P107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X107*$K107*12*1000*(1-$C107)","v":0},null,{"$f":"IF(Q107=0,0,(IF($AK$3=1,$E107*$F$4*G107/$Q$80,($E107*$F$4*G107-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R107=0,0,IF($AK$3=1,$E107*$F$4*H107/$R$80,($E107*$F$4*H107-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W107*((Energía!Z107-Clientes!T107*Límites!$B$14*12)+Clientes!T107*Límites!$B$14*12*(1-$C107))*1000,AL107)","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T107*$X107*12*1000*(1-$C107),AM107)","v":0},{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+SUMPRODUCT(AE107:AH107,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(M108:P108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X108*$K108*12*1000*(1-$C108)","v":0},null,{"$f":"IF(Q108=0,0,(IF($AK$3=1,$E108*$F$4*G108/$Q$80,($E108*$F$4*G108-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R108=0,0,IF($AK$3=1,$E108*$F$4*H108/$R$80,($E108*$F$4*H108-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W108*Energía!Z108*(1-$C108)*1000,AL108)","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T108*$X108*12*1000*(1-$C108),AM108)","v":0},{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+SUMPRODUCT(AE108:AH108,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Político",0,0,null,null,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(M109:P109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X109*$K109*12*1000*(1-$C109)","v":0},null,{"$f":"IF(Q109=0,0,(IF($AK$3=1,$E109*$F$4*G109/$Q$80,($E109*$F$4*G109-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R109=0,0,IF($AK$3=1,$E109*$F$4*H109/$R$80,($E109*$F$4*H109-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W109*Energía!Z109*(1-$C109)*1000,AL109)","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T109*$X109*12*1000*(1-$C109),AM109)","v":0},{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+SUMPRODUCT(AE109:AH109,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 x1",0,0,null,null,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(M110:P110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X110*$K110*12*1000*(1-$C110)","v":0},null,{"$f":"IF(Q110=0,0,(IF($AK$3=1,$E110*$F$4*G110/$Q$80,($E110*$F$4*G110-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R110=0,0,IF($AK$3=1,$E110*$F$4*H110/$R$80,($E110*$F$4*H110-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W110*((Energía!Z110-Clientes!T110*Límites!$B$16*12)+Clientes!T110*Límites!$B$16*12*(1-$C110))*1000,AL110)","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T110*$X110*12*1000*(1-$C110),AM110)","v":0},{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+SUMPRODUCT(AE110:AH110,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 x2",0,0,null,null,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(M111:P111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X111*$K111*12*1000*(1-$C111)","v":0},null,{"$f":"IF(Q111=0,0,(IF($AK$3=1,$E111*$F$4*G111/$Q$80,($E111*$F$4*G111-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R111=0,0,IF($AK$3=1,$E111*$F$4*H111/$R$80,($E111*$F$4*H111-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W111*Energía!Z111*(1-$C111)*1000,AL111)","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T111*$X111*12*1000*(1-$C111),AM111)","v":0},{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+SUMPRODUCT(AE111:AH111,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Discap.",0,0,null,null,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(M112:P112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X112*$K112*12*1000*(1-$C112)","v":0},null,{"$f":"IF(Q112=0,0,(IF($AK$3=1,$E112*$F$4*G112/$Q$80,($E112*$F$4*G112-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R112=0,0,IF($AK$3=1,$E112*$F$4*H112/$R$80,($E112*$F$4*H112-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W112*((Energía!Z112-Clientes!T112*Límites!$B$15*12)+Clientes!T112*Límites!$B$15*12*(1-$C112))*1000,AL112)","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T112*$X112*12*1000*(1-$C112),AM112)","v":0},{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+SUMPRODUCT(AE112:AH112,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(M113:P113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X113*$K113*12*1000*(1-$C113)","v":0},null,{"$f":"IF(Q113=0,0,(IF($AK$3=1,$E113*$F$4*G113/$Q$80,($E113*$F$4*G113-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R113=0,0,IF($AK$3=1,$E113*$F$4*H113/$R$80,($E113*$F$4*H113-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W113*Energía!Z113*(1-$C113)*1000,AL113)","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T113*$X113*12*1000*(1-$C113),AM113)","v":0},{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+SUMPRODUCT(AE113:AH113,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP114:AP123)","v":7859351.1757575301}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+SUM(M115:M124)","v":0},0,0,0,0,28180163.252091233,null,{"$f":"IF(Q114=0,0,(IF($AK$3=1,$E114*$F$4*G114/$Q$80,($E114*$F$4*G114-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R114=0,0,IF($AK$3=1,$E114*$F$4*H114/$R$80,($E114*$F$4*H114-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.4435708772289058},null,0,15.460644095121582,null,{"$f":"+SUM(Z115:Z124)","v":0},{"$f":"+SUM(AA115:AA124)","v":0},{"$f":"+SUM(AB115:AB124)","v":0},{"$f":"+SUM(AC115:AC124)","v":0},{"$f":"+SUM(AD115:AD124)","v":0},7709542.4310464049,11782471.306333695,12241889.203223391,12721843.315012852,{"$f":"+SUM(AI115:AI124)","v":37191118.58006154},null,"BTD_4 (50,001-más)",0,0,null,null,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":7756514.4837294985}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.33241831777392117,null,0,1,null,{"$f":"+J114","v":0},{"$f":"+K114","v":10.71},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(M115:P115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X115*$K115*12*1000*(1-$C115)","v":27811424.567487758},null,{"$f":"IF(Q115=0,0,(IF($AK$3=1,$E115*$F$4*G115/$Q$80,($E115*$F$4*G115-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R115=0,0,IF($AK$3=1,$E115*$F$4*H115/$R$80,($E115*$F$4*H115-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.4435708772289058},null,0,15.460644095121582,null,{"$f":"+IF($AK$3=1,$W115*Energía!Z115*(1-$C115)*1000,AL115)","v":0},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T115*$X115*12*1000*(1-$C115),AM115)","v":7608665.9309018403},{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":11628298.61816464},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":12081701.592691824},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":12555371.737202816},{"$f":"+SUMPRODUCT(AE115:AH115,PremisaCosto!$F$84:$I$84)","v":36704469.695880011},null,"BTD_4 Regular",0,7608665.9309018403,null,null,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":102836.69202803177}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.33241831777392117,null,0,1,null,{"$f":"+J115","v":0},10.71,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(M116:P116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X116*$K116*12*1000*(1-$C116)","v":368738.68460347486},null,{"$f":"IF(Q116=0,0,(IF($AK$3=1,$E116*$F$4*G116/$Q$80,($E116*$F$4*G116-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R116=0,0,IF($AK$3=1,$E116*$F$4*H116/$R$80,($E116*$F$4*H116-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":1.4435708772289058},null,0,15.460644095121582,null,{"$f":"+IF($AK$3=1,$W116*Energía!Z116*(1-$C116)*1000,AL116)","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T116*$X116*12*1000*(1-$C116),AM116)","v":100876.50014456431},{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":154172.68816905489},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":160187.61053156754},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":166471.57781003619},{"$f":"+SUMPRODUCT(AE116:AH116,PremisaCosto!$F$84:$I$84)","v":486648.8841815308},null,"BTD_4 Agro",0,100876.50014456431,null,null,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(M117:P117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X117*$K117*12*1000*(1-$C117)","v":0},null,{"$f":"IF(Q117=0,0,(IF($AK$3=1,$E117*$F$4*G117/$Q$80,($E117*$F$4*G117-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R117=0,0,IF($AK$3=1,$E117*$F$4*H117/$R$80,($E117*$F$4*H117-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W117*Energía!Z117*(1-$C117)*1000,AL117)","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T117*$X117*12*1000*(1-$C117),AM117)","v":0},{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+SUMPRODUCT(AE117:AH117,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(M118:P118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X118*$K118*12*1000*(1-$C118)","v":0},null,{"$f":"IF(Q118=0,0,(IF($AK$3=1,$E118*$F$4*G118/$Q$80,($E118*$F$4*G118-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R118=0,0,IF($AK$3=1,$E118*$F$4*H118/$R$80,($E118*$F$4*H118-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W118*((Energía!Z118-Clientes!T118*Límites!$B$14*12)+Clientes!T118*Límites!$B$14*12*(1-$C118))*1000,AL118)","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T118*$X118*12*1000*(1-$C118),AM118)","v":0},{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+SUMPRODUCT(AE118:AH118,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(M119:P119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X119*$K119*12*1000*(1-$C119)","v":0},null,{"$f":"IF(Q119=0,0,(IF($AK$3=1,$E119*$F$4*G119/$Q$80,($E119*$F$4*G119-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R119=0,0,IF($AK$3=1,$E119*$F$4*H119/$R$80,($E119*$F$4*H119-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W119*Energía!Z119*(1-$C119)*1000,AL119)","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T119*$X119*12*1000*(1-$C119),AM119)","v":0},{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+SUMPRODUCT(AE119:AH119,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Político",0,0,null,null,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(M120:P120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X120*$K120*12*1000*(1-$C120)","v":0},null,{"$f":"IF(Q120=0,0,(IF($AK$3=1,$E120*$F$4*G120/$Q$80,($E120*$F$4*G120-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R120=0,0,IF($AK$3=1,$E120*$F$4*H120/$R$80,($E120*$F$4*H120-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W120*Energía!Z120*(1-$C120)*1000,AL120)","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T120*$X120*12*1000*(1-$C120),AM120)","v":0},{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+SUMPRODUCT(AE120:AH120,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 x1",0,0,null,null,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(M121:P121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X121*$K121*12*1000*(1-$C121)","v":0},null,{"$f":"IF(Q121=0,0,(IF($AK$3=1,$E121*$F$4*G121/$Q$80,($E121*$F$4*G121-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R121=0,0,IF($AK$3=1,$E121*$F$4*H121/$R$80,($E121*$F$4*H121-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W121*((Energía!Z121-Clientes!T121*Límites!$B$16*12)+Clientes!T121*Límites!$B$16*12*(1-$C121))*1000,AL121)","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T121*$X121*12*1000*(1-$C121),AM121)","v":0},{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+SUMPRODUCT(AE121:AH121,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 x2",0,0,null,null,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(M122:P122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X122*$K122*12*1000*(1-$C122)","v":0},null,{"$f":"IF(Q122=0,0,(IF($AK$3=1,$E122*$F$4*G122/$Q$80,($E122*$F$4*G122-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R122=0,0,IF($AK$3=1,$E122*$F$4*H122/$R$80,($E122*$F$4*H122-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W122*Energía!Z122*(1-$C122)*1000,AL122)","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T122*$X122*12*1000*(1-$C122),AM122)","v":0},{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+SUMPRODUCT(AE122:AH122,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Discap.",0,0,null,null,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(M123:P123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X123*$K123*12*1000*(1-$C123)","v":0},null,{"$f":"IF(Q123=0,0,(IF($AK$3=1,$E123*$F$4*G123/$Q$80,($E123*$F$4*G123-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R123=0,0,IF($AK$3=1,$E123*$F$4*H123/$R$80,($E123*$F$4*H123-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W123*((Energía!Z123-Clientes!T123*Límites!$B$15*12)+Clientes!T123*Límites!$B$15*12*(1-$C123))*1000,AL123)","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T123*$X123*12*1000*(1-$C123),AM123)","v":0},{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+SUMPRODUCT(AE123:AH123,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.33241831777392117,null,0,1,null,0,10.71,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(M124:P124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X124*$K124*12*1000*(1-$C124)","v":0},null,{"$f":"IF(Q124=0,0,(IF($AK$3=1,$E124*$F$4*G124/$Q$80,($E124*$F$4*G124-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R124=0,0,IF($AK$3=1,$E124*$F$4*H124/$R$80,($E124*$F$4*H124-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W124*Energía!Z124*(1-$C124)*1000,AL124)","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T124*$X124*12*1000*(1-$C124),AM124)","v":0},{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+SUMPRODUCT(AE124:AH124,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP125:AP134)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.33241831777392117,null,0,1,null,0,0,null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,{"$f":"IF(Q125=0,0,(IF($AK$3=1,$E125*$F$4*G125/$Q$80,($E125*$F$4*G125-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R125=0,0,IF($AK$3=1,$E125*$F$4*H125/$R$80,($E125*$F$4*H125-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,0,0,0,{"$f":"+SUM(AI126:AI135)","v":0},null,"BTD_5 (xxx)",0,0,null,null,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.33241831777392117,null,0,1,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(M126:P126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X126*$K126*12*1000*(1-$C126)","v":0},null,{"$f":"IF(Q126=0,0,(IF($AK$3=1,$E126*$F$4*G126/$Q$80,($E126*$F$4*G126-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R126=0,0,IF($AK$3=1,$E126*$F$4*H126/$R$80,($E126*$F$4*H126-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W126*Energía!Z126*(1-$C126)*1000,AL126)","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T126*$X126*12*1000*(1-$C126),AM126)","v":0},{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+SUMPRODUCT(AE126:AH126,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Regular",0,0,null,null,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.33241831777392117,null,0,1,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(M127:P127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X127*$K127*12*1000*(1-$C127)","v":0},null,{"$f":"IF(Q127=0,0,(IF($AK$3=1,$E127*$F$4*G127/$Q$80,($E127*$F$4*G127-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R127=0,0,IF($AK$3=1,$E127*$F$4*H127/$R$80,($E127*$F$4*H127-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W127*Energía!Z127*(1-$C127)*1000,AL127)","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T127*$X127*12*1000*(1-$C127),AM127)","v":0},{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+SUMPRODUCT(AE127:AH127,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Agro",0,0,null,null,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.33241831777392117,null,0,1,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(M128:P128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X128*$K128*12*1000*(1-$C128)","v":0},null,{"$f":"IF(Q128=0,0,(IF($AK$3=1,$E128*$F$4*G128/$Q$80,($E128*$F$4*G128-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R128=0,0,IF($AK$3=1,$E128*$F$4*H128/$R$80,($E128*$F$4*H128-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W128*Energía!Z128*(1-$C128)*1000,AL128)","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T128*$X128*12*1000*(1-$C128),AM128)","v":0},{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+SUMPRODUCT(AE128:AH128,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.33241831777392117,null,0,1,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(M129:P129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X129*$K129*12*1000*(1-$C129)","v":0},null,{"$f":"IF(Q129=0,0,(IF($AK$3=1,$E129*$F$4*G129/$Q$80,($E129*$F$4*G129-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R129=0,0,IF($AK$3=1,$E129*$F$4*H129/$R$80,($E129*$F$4*H129-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W129*((Energía!Z129-Clientes!T129*Límites!$B$14*12)+Clientes!T129*Límites!$B$14*12*(1-$C129))*1000,AL129)","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T129*$X129*12*1000*(1-$C129),AM129)","v":0},{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+SUMPRODUCT(AE129:AH129,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,{"$f":"+E129","v":0.33241831777392117},null,0,1,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(M130:P130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X130*$K130*12*1000*(1-$C130)","v":0},null,{"$f":"IF(Q130=0,0,(IF($AK$3=1,$E130*$F$4*G130/$Q$80,($E130*$F$4*G130-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R130=0,0,IF($AK$3=1,$E130*$F$4*H130/$R$80,($E130*$F$4*H130-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W130*Energía!Z130*(1-$C130)*1000,AL130)","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T130*$X130*12*1000*(1-$C130),AM130)","v":0},{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+SUMPRODUCT(AE130:AH130,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Político",0,0,null,null,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.33241831777392117,null,0,1,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(M131:P131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X131*$K131*12*1000*(1-$C131)","v":0},null,{"$f":"IF(Q131=0,0,(IF($AK$3=1,$E131*$F$4*G131/$Q$80,($E131*$F$4*G131-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R131=0,0,IF($AK$3=1,$E131*$F$4*H131/$R$80,($E131*$F$4*H131-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W131*Energía!Z131*(1-$C131)*1000,AL131)","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T131*$X131*12*1000*(1-$C131),AM131)","v":0},{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+SUMPRODUCT(AE131:AH131,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 x1",0,0,null,null,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.33241831777392117,null,0,1,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(M132:P132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X132*$K132*12*1000*(1-$C132)","v":0},null,{"$f":"IF(Q132=0,0,(IF($AK$3=1,$E132*$F$4*G132/$Q$80,($E132*$F$4*G132-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R132=0,0,IF($AK$3=1,$E132*$F$4*H132/$R$80,($E132*$F$4*H132-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W132*((Energía!Z132-Clientes!T132*Límites!$B$16*12)+Clientes!T132*Límites!$B$16*12*(1-$C132))*1000,AL132)","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T132*$X132*12*1000*(1-$C132),AM132)","v":0},{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+SUMPRODUCT(AE132:AH132,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 x2",0,0,null,null,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.33241831777392117,null,0,1,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(M133:P133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X133*$K133*12*1000*(1-$C133)","v":0},null,{"$f":"IF(Q133=0,0,(IF($AK$3=1,$E133*$F$4*G133/$Q$80,($E133*$F$4*G133-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R133=0,0,IF($AK$3=1,$E133*$F$4*H133/$R$80,($E133*$F$4*H133-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W133*Energía!Z133*(1-$C133)*1000,AL133)","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T133*$X133*12*1000*(1-$C133),AM133)","v":0},{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+SUMPRODUCT(AE133:AH133,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Discap.",0,0,null,null,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.33241831777392117,null,0,1,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(M134:P134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X134*$K134*12*1000*(1-$C134)","v":0},null,{"$f":"IF(Q134=0,0,(IF($AK$3=1,$E134*$F$4*G134/$Q$80,($E134*$F$4*G134-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R134=0,0,IF($AK$3=1,$E134*$F$4*H134/$R$80,($E134*$F$4*H134-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W134*((Energía!Z134-Clientes!T134*Límites!$B$15*12)+Clientes!T134*Límites!$B$15*12*(1-$C134))*1000,AL134)","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T134*$X134*12*1000*(1-$C134),AM134)","v":0},{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+SUMPRODUCT(AE134:AH134,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.33241831777392117,null,0,1,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(M135:P135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X135*$K135*12*1000*(1-$C135)","v":0},null,{"$f":"IF(Q135=0,0,(IF($AK$3=1,$E135*$F$4*G135/$Q$80,($E135*$F$4*G135-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R135=0,0,IF($AK$3=1,$E135*$F$4*H135/$R$80,($E135*$F$4*H135-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$79*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W135*Energía!Z135*(1-$C135)*1000,AL135)","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T135*$X135*12*1000*(1-$C135),AM135)","v":0},{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+SUMPRODUCT(AE135:AH135,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP136,AP147,AP158,AP169,AP180)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.47300016564194691,null,1,0,null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":62731508.867230117},64802140.347960621,66918785.449651927,69095317.719804496,223071330.57470152,0,null,{"$f":"IF(Q136=0,0,(IF($AK$3=1,$E136*$F$4*G136/$Q$136,($E136*$F$4*G136-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.4333244314941123},{"$f":"IF(R136=0,0,IF($AK$3=1,$E136*$F$4*H136/$R$136,($E136*$F$4*H136-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":61022400.653223708},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":92882490.973842323},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":95916330.110898823},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":99036006.989643812},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":292009819.15360439},0,0,0,0,{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0},243352823.4011367,"BTS",61022400.653223693,0,null,null,{"$f":"+SUM(AP137:AP146)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.47300016564194691},null,{"$f":"+G136","v":1},{"$f":"+H136","v":0},null,3.3020000000000001E-2,0,null,{"$f":"+SUM(M138:M147)","v":17373378.868395716},17911962.643632524,18457953.336690228,19016796.57582473,61598902.12875098,{"$f":"+SUM(R138:R147)","v":0},null,{"$f":"IF(Q137=0,0,(IF($AK$3=1,$E137*$F$4*G137/$Q$136,($E137*$F$4*G137-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.4333244314941123},{"$f":"IF(R137=0,0,IF($AK$3=1,$E137*$F$4*H137/$R$136,($E137*$F$4*H137-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.7328372727935587E-2,0,null,{"$f":"+SUM(Z138:Z147)","v":17043917.170500804},{"$f":"+SUM(AA138:AA147)","v":25673653.673128363},{"$f":"+SUM(AB138:AB147)","v":26456235.47285638},{"$f":"+SUM(AC138:AC147)","v":27257239.140883159},{"$f":"+SUM(AD138:AD147)","v":80751217.667719275},{"$f":"+SUM(AE138:AE147)","v":0},{"$f":"+SUM(AF138:AF147)","v":0},0,0,0,null,"BTS_1 (0-300)",0,0,null,null,{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.47300016564194691,null,1,0,null,{"$f":"+J137","v":3.3020000000000001E-2},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":14041461.068981031},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":14478369.385400051},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":14921739.534088084},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":15375821.919628896},{"$f":"+SUMPRODUCT(M138:P138,PremisaCosto!$F$84:$I$84)","v":49794274.642535895},{"$f":"+Potencia!X138*$K138*12*1000*(1-$C138)","v":0},null,{"$f":"IF(Q138=0,0,(IF($AK$3=1,$E138*$F$4*G138/$Q$136,($E138*$F$4*G138-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.4333244314941123},{"$f":"IF(R138=0,0,IF($AK$3=1,$E138*$F$4*H138/$R$136,($E138*$F$4*H138-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.7328372727935587E-2,0,null,{"$f":"+IF($AK$3=1,$W138*Energía!Z138*(1-$C138)*1000,AL138)","v":13775185.426663259},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":20752200.568290289},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":21387693.834600024},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":22038541.211706795},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":65277399.783761367},{"$f":"+IF($AK$3=1,Potencia!T138*$X138*12*1000*(1-$C138),AM138)","v":0},{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+SUMPRODUCT(AE138:AH138,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Regular",13775185.426663259,0,null,null,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.47300016564194691,null,1,0,null,{"$f":"+J138","v":3.3020000000000001E-2},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":6284.2556485063233},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":6532.9670268870441},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":6794.8739223392504},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":7068.803778941091},{"$f":"+SUMPRODUCT(M139:P139,PremisaCosto!$F$84:$I$84)","v":22566.469007602565},{"$f":"+Potencia!X139*$K139*12*1000*(1-$C139)","v":0},null,{"$f":"IF(Q139=0,0,(IF($AK$3=1,$E139*$F$4*G139/$Q$136,($E139*$F$4*G139-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.4333244314941123},{"$f":"IF(R139=0,0,IF($AK$3=1,$E139*$F$4*H139/$R$136,($E139*$F$4*H139-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.7328372727935587E-2,0,null,{"$f":"+IF($AK$3=1,$W139*Energía!Z139*(1-$C139)*1000,AL139)","v":6165.1728659901291},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":9363.8612497826525},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":9739.2588018110746},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":10131.889157794172},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":29617.809157590156},{"$f":"+IF($AK$3=1,Potencia!T139*$X139*12*1000*(1-$C139),AM139)","v":0},{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+SUMPRODUCT(AE139:AH139,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Agro",6165.1728659901291,0,null,null,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":3301188.9279745608},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":3401867.1060873461},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":3503471.3931061407},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":3607188.9416720392},{"$f":"+SUMPRODUCT(M140:P140,PremisaCosto!$F$84:$I$84)","v":11695447.072086826},{"$f":"+Potencia!X140*$K140*12*1000*(1-$C140)","v":0},null,{"$f":"IF(Q140=0,0,(IF($AK$3=1,$E140*$F$4*G140/$Q$136,($E140*$F$4*G140-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.4333244314941123},{"$f":"IF(R140=0,0,IF($AK$3=1,$E140*$F$4*H140/$R$136,($E140*$F$4*H140-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.7328372727935587E-2,0,null,{"$f":"+IF($AK$3=1,$W140*Energía!Z140*(1-$C140)*1000,AL140)","v":3238585.5193173629},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":4875979.2358511658},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":5021611.1427797452},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":5170272.0391139248},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":15330663.086341128},{"$f":"+IF($AK$3=1,Potencia!T140*$X140*12*1000*(1-$C140),AM140)","v":0},{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+SUMPRODUCT(AE140:AH140,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 1",3238585.5193173629,0,null,null,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(M141:P141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X141*$K141*12*1000*(1-$C141)","v":0},null,{"$f":"IF(Q141=0,0,(IF($AK$3=1,$E141*$F$4*G141/$Q$136,($E141*$F$4*G141-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R141=0,0,IF($AK$3=1,$E141*$F$4*H141/$R$136,($E141*$F$4*H141-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000,AL141)","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T141*$X141*12*1000*(1-$C141),AM141)","v":0},{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+SUMPRODUCT(AE141:AH141,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":132.51497063932044},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":137.80548888746995},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":143.37829521057597},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":149.20896677616585},{"$f":"+SUMPRODUCT(M142:P142,PremisaCosto!$F$84:$I$84)","v":476.08549727125978},{"$f":"+Potencia!X142*$K142*12*1000*(1-$C142)","v":0},null,{"$f":"IF(Q142=0,0,(IF($AK$3=1,$E142*$F$4*G142/$Q$136,($E142*$F$4*G142-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.4333244314941123},{"$f":"IF(R142=0,0,IF($AK$3=1,$E142*$F$4*H142/$R$136,($E142*$F$4*H142-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.7328372727935587E-2,0,null,{"$f":"+IF($AK$3=1,$W142*Energía!Z142*(1-$C142)*1000,AL142)","v":130.00332003346188},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":197.51997401640108},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":205.50761347129378},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":213.8648574782718},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":624.87513609833616},{"$f":"+IF($AK$3=1,Potencia!T142*$X142*12*1000*(1-$C142),AM142)","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+SUMPRODUCT(AE142:AH142,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A142","v":"BTS_1 Político"},130.00332003346188,0,null,null,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(M143:P143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X143*$K143*12*1000*(1-$C143)","v":0},null,{"$f":"IF(Q143=0,0,(IF($AK$3=1,$E143*$F$4*G143/$Q$136,($E143*$F$4*G143-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R143=0,0,IF($AK$3=1,$E143*$F$4*H143/$R$136,($E143*$F$4*H143-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+IF($AK$3=1,$W143*Energía!Z143*(1-$C143)*1000,AL143)","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T143*$X143*12*1000*(1-$C143),AM143)","v":0},{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+SUMPRODUCT(AE143:AH143,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x1",0,0,null,null,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(M144:P144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X144*$K144*12*1000*(1-$C144)","v":0},null,{"$f":"IF(Q144=0,0,(IF($AK$3=1,$E144*$F$4*G144/$Q$136,($E144*$F$4*G144-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R144=0,0,IF($AK$3=1,$E144*$F$4*H144/$R$136,($E144*$F$4*H144-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000,AL144)","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T144*$X144*12*1000*(1-$C144),AM144)","v":0},{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+SUMPRODUCT(AE144:AH144,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x2",0,0,null,null,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":24312.100820980224},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":25055.379629351857},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":25804.157278456634},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":26567.70177807696},{"$f":"+SUMPRODUCT(M145:P145,PremisaCosto!$F$84:$I$84)","v":86137.859623389522},{"$f":"+Potencia!X145*$K145*12*1000*(1-$C145)","v":0},null,{"$f":"IF(Q145=0,0,(IF($AK$3=1,$E145*$F$4*G145/$Q$136,($E145*$F$4*G145-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.4333244314941123},{"$f":"IF(R145=0,0,IF($AK$3=1,$E145*$F$4*H145/$R$136,($E145*$F$4*H145-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.7328372727935587E-2,0,null,{"$f":"+IF($AK$3=1,$W145*Energía!Z145*(1-$C145)*1000,AL145)","v":23851.048334154424},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":35912.487763109908},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":36985.729061328522},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":38080.136047167274},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":112912.11332310598},{"$f":"+IF($AK$3=1,Potencia!T145*$X145*12*1000*(1-$C145),AM145)","v":0},{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+SUMPRODUCT(AE145:AH145,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discap.",23851.048334154424,0,null,null,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(M146:P146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X146*$K146*12*1000*(1-$C146)","v":0},null,{"$f":"IF(Q146=0,0,(IF($AK$3=1,$E146*$F$4*G146/$Q$136,($E146*$F$4*G146-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R146=0,0,IF($AK$3=1,$E146*$F$4*H146/$R$136,($E146*$F$4*H146-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000,AL146)","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T146*$X146*12*1000*(1-$C146),AM146)","v":0},{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+SUMPRODUCT(AE146:AH146,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(M147:P147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X147*$K147*12*1000*(1-$C147)","v":0},null,{"$f":"IF(Q147=0,0,(IF($AK$3=1,$E147*$F$4*G147/$Q$136,($E147*$F$4*G147-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R147=0,0,IF($AK$3=1,$E147*$F$4*H147/$R$136,($E147*$F$4*H147-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W147*Energía!Z147*(1-$C147)*1000,AL147)","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T147*$X147*12*1000*(1-$C147),AM147)","v":0},{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+SUMPRODUCT(AE147:AH147,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP148:AP157)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+SUM(M149:M158)","v":17811197.74804784},18379994.765475042,18956257.205005236,19545800.611389671,63229860.659068137,{"$f":"+SUM(R149:R158)","v":0},null,{"$f":"IF(Q148=0,0,(IF($AK$3=1,$E148*$F$4*G148/$Q$136,($E148*$F$4*G148-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.4333244314941123},{"$f":"IF(R148=0,0,IF($AK$3=1,$E148*$F$4*H148/$R$136,($E148*$F$4*H148-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.7328372727935587E-2,0,null,{"$f":"+SUM(Z149:Z158)","v":16953549.28814498},{"$f":"+SUM(AA149:AA158)","v":26344495.548089273},{"$f":"+SUM(AB149:AB158)","v":27170466.581620295},{"$f":"+SUM(AC149:AC158)","v":28015473.549417362},{"$f":"+SUM(AD149:AD158)","v":82400038.894531429},{"$f":"+SUM(AE149:AE158)","v":0},{"$f":"+SUM(AF149:AF158)","v":0},0,0,0,null,"BTS_2 (301-750)",0,0,null,null,{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.47300016564194691,null,1,0,null,{"$f":"+J148","v":3.3020000000000001E-2},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":14059923.769601887},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":14514471.253625602},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":14975172.274348596},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":15446593.740282964},{"$f":"+SUMPRODUCT(M149:P149,PremisaCosto!$F$84:$I$84)","v":49939872.423063137},{"$f":"+Potencia!X149*$K149*12*1000*(1-$C149)","v":0},null,{"$f":"IF(Q149=0,0,(IF($AK$3=1,$E149*$F$4*G149/$Q$136,($E149*$F$4*G149-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.4333244314941123},{"$f":"IF(R149=0,0,IF($AK$3=1,$E149*$F$4*H149/$R$136,($E149*$F$4*H149-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.7328372727935587E-2,0,null,{"$f":"+IF($AK$3=1,$W149*Energía!Z149*(1-$C149)*1000,AL149)","v":13793357.027949207},{"$f":"+$W149*Energía!AA149*(1-$C149)*1000","v":20803946.258040551},{"$f":"+$W149*Energía!AB149*(1-$C149)*1000","v":21464280.286657091},{"$f":"+$W149*Energía!AC149*(1-$C149)*1000","v":22139980.19131159},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":65478132.516708113},{"$f":"+IF($AK$3=1,Potencia!T149*$X149*12*1000*(1-$C149),AM149)","v":0},{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+SUMPRODUCT(AE149:AH149,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Regular",13793357.027949207,0,null,null,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.47300016564194691,null,1,0,null,{"$f":"+J149","v":3.3020000000000001E-2},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":18145.613820898929},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":18849.742173655148},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":19590.741665795249},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":20365.134313684426},{"$f":"+SUMPRODUCT(M150:P150,PremisaCosto!$F$84:$I$84)","v":65089.81059610143},{"$f":"+Potencia!X150*$K150*12*1000*(1-$C150)","v":0},null,{"$f":"IF(Q150=0,0,(IF($AK$3=1,$E150*$F$4*G150/$Q$136,($E150*$F$4*G150-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.4333244314941123},{"$f":"IF(R150=0,0,IF($AK$3=1,$E150*$F$4*H150/$R$136,($E150*$F$4*H150-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.7328372727935587E-2,0,null,{"$f":"+IF($AK$3=1,$W150*Energía!Z150*(1-$C150)*1000,AL150)","v":17801.940376233506},{"$f":"+$W150*Energía!AA150*(1-$C150)*1000","v":27017.795984864853},{"$f":"+$W150*Energía!AB150*(1-$C150)*1000","v":28079.888660673998},{"$f":"+$W150*Energía!AC150*(1-$C150)*1000","v":29189.844562462971},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":85420.08954428845},{"$f":"+IF($AK$3=1,Potencia!T150*$X150*12*1000*(1-$C150),AM150)","v":0},{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+SUMPRODUCT(AE150:AH150,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Agro",17801.940376233506,0,null,null,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":2870437.7732459074},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":2958814.3039890477},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":3047391.988725157},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":3137443.1241406896},{"$f":"+SUMPRODUCT(M151:P151,PremisaCosto!$F$84:$I$84)","v":10171678.890162067},{"$f":"+Potencia!X151*$K151*12*1000*(1-$C151)","v":0},null,{"$f":"IF(Q151=0,0,(IF($AK$3=1,$E151*$F$4*G151/$Q$136,($E151*$F$4*G151-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.4333244314941123},{"$f":"IF(R151=0,0,IF($AK$3=1,$E151*$F$4*H151/$R$136,($E151*$F$4*H151-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.7328372727935587E-2,0,null,{"$f":"+IF($AK$3=1,$W151*Energía!Z151*(1-$C151)*1000,AL151)","v":2300179.8262245255},{"$f":"+$W151*Energía!AA151*(1-$C151)*1000","v":4240940.8301617494},{"$f":"+$W151*Energía!AB151*(1-$C151)*1000","v":4367901.3897791971},{"$f":"+$W151*Energía!AC151*(1-$C151)*1000","v":4496973.8822540659},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":12838590.98313782},{"$f":"+IF($AK$3=1,Potencia!T151*$X151*12*1000*(1-$C151),AM151)","v":0},{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+SUMPRODUCT(AE151:AH151,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 1",2300179.8262245255,0,null,null,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":832723.62227389927},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":856963.65783442743},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":882274.24782632268},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":908622.30018619541},{"$f":"+SUMPRODUCT(M152:P152,PremisaCosto!$F$84:$I$84)","v":2946995.8565925579},{"$f":"+Potencia!X152*$K152*12*1000*(1-$C152)","v":0},null,{"$f":"IF(Q152=0,0,(IF($AK$3=1,$E152*$F$4*G152/$Q$136,($E152*$F$4*G152-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.4333244314941123},{"$f":"IF(R152=0,0,IF($AK$3=1,$E152*$F$4*H152/$R$136,($E152*$F$4*H152-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.7328372727935587E-2,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000),AL152)","v":816932.11836306145},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1228306.9476766454},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1264585.2346875595},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1302350.541857251},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":3862601.5671393164},{"$f":"+IF($AK$3=1,Potencia!T152*$X152*12*1000*(1-$C152),AM152)","v":0},{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+SUMPRODUCT(AE152:AH152,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 2",816932.11836306145,0,null,null,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":734.46105564411016},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":762.96377821222802},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":792.95911084873262},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":824.30629499849294},{"$f":"+SUMPRODUCT(M153:P153,PremisaCosto!$F$84:$I$84)","v":2634.5845702172178},{"$f":"+Potencia!X153*$K153*12*1000*(1-$C153)","v":0},null,{"$f":"IF(Q153=0,0,(IF($AK$3=1,$E153*$F$4*G153/$Q$136,($E153*$F$4*G153-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.4333244314941123},{"$f":"IF(R153=0,0,IF($AK$3=1,$E153*$F$4*H153/$R$136,($E153*$F$4*H153-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.7328372727935587E-2,0,null,{"$f":"+IF($AK$3=1,$W153*Energía!Z153*(1-$C153)*1000,AL153)","v":720.55051402127617},{"$f":"+$W153*Energía!AA153*(1-$C153)*1000","v":1093.574623656642},{"$f":"+$W153*Energía!AB153*(1-$C153)*1000","v":1136.5676667553364},{"$f":"+$W153*Energía!AC153*(1-$C153)*1000","v":1181.4983516557329},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":3457.4773345475696},{"$f":"+IF($AK$3=1,Potencia!T153*$X153*12*1000*(1-$C153),AM153)","v":0},{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+SUMPRODUCT(AE153:AH153,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Político",720.55051402127617,0,null,null,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(M154:P154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X154*$K154*12*1000*(1-$C154)","v":0},null,{"$f":"IF(Q154=0,0,(IF($AK$3=1,$E154*$F$4*G154/$Q$136,($E154*$F$4*G154-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R154=0,0,IF($AK$3=1,$E154*$F$4*H154/$R$136,($E154*$F$4*H154-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W154*Energía!Z154*(1-$C154)*1000,AL154)","v":0},{"$f":"+$W154*Energía!AA154*(1-$C154)*1000","v":0},{"$f":"+$W154*Energía!AB154*(1-$C154)*1000","v":0},{"$f":"+$W154*Energía!AC154*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T154*$X154*12*1000*(1-$C154),AM154)","v":0},{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+SUMPRODUCT(AE154:AH154,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x1",0,0,null,null,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(M155:P155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X155*$K155*12*1000*(1-$C155)","v":0},null,{"$f":"IF(Q155=0,0,(IF($AK$3=1,$E155*$F$4*G155/$Q$136,($E155*$F$4*G155-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R155=0,0,IF($AK$3=1,$E155*$F$4*H155/$R$136,($E155*$F$4*H155-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W155*((Energía!Z155-Clientes!T155*Límites!$B$16*12)+Clientes!T155*Límites!$B$16*12*(1-$C155))*1000,AL155)","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T155*$X155*12*1000*(1-$C155),AM155)","v":0},{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+SUMPRODUCT(AE155:AH155,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x2",0,0,null,null,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":29232.508049602919},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":30132.844074098663},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":31034.993328516946},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":31952.006171135388},{"$f":"+SUMPRODUCT(M156:P156,PremisaCosto!$F$84:$I$84)","v":103589.09408405976},{"$f":"+Potencia!X156*$K156*12*1000*(1-$C156)","v":0},null,{"$f":"IF(Q156=0,0,(IF($AK$3=1,$E156*$F$4*G156/$Q$136,($E156*$F$4*G156-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.4333244314941123},{"$f":"IF(R156=0,0,IF($AK$3=1,$E156*$F$4*H156/$R$136,($E156*$F$4*H156-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.7328372727935587E-2,0,null,{"$f":"+IF($AK$3=1,$W156*Energía!Z156*(1-$C156)*1000,AL156)","v":24557.824717935782},{"$f":"+$W156*Energía!AA156*(1-$C156)*1000","v":43190.141601808209},{"$f":"+$W156*Energía!AB156*(1-$C156)*1000","v":44483.214169020124},{"$f":"+$W156*Energía!AC156*(1-$C156)*1000","v":45797.591080338992},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":131836.26066735745},{"$f":"+IF($AK$3=1,Potencia!T156*$X156*12*1000*(1-$C156),AM156)","v":0},{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+SUMPRODUCT(AE156:AH156,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discap.",24557.824717935782,0,null,null,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(M157:P157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X157*$K157*12*1000*(1-$C157)","v":0},null,{"$f":"IF(Q157=0,0,(IF($AK$3=1,$E157*$F$4*G157/$Q$136,($E157*$F$4*G157-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R157=0,0,IF($AK$3=1,$E157*$F$4*H157/$R$136,($E157*$F$4*H157-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W157*((Energía!Z157-Clientes!T157*Límites!$B$15*12)+Clientes!T157*Límites!$B$15*12*(1-$C157))*1000,AL157)","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T157*$X157*12*1000*(1-$C157),AM157)","v":0},{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+SUMPRODUCT(AE157:AH157,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(M158:P158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X158*$K158*12*1000*(1-$C158)","v":0},null,{"$f":"IF(Q158=0,0,(IF($AK$3=1,$E158*$F$4*G158/$Q$136,($E158*$F$4*G158-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R158=0,0,IF($AK$3=1,$E158*$F$4*H158/$R$136,($E158*$F$4*H158-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W158*Energía!Z158*(1-$C158)*1000,AL158)","v":0},{"$f":"+$W158*Energía!AA158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AB158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AC158*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T158*$X158*12*1000*(1-$C158),AM158)","v":0},{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+SUMPRODUCT(AE158:AH158,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP159:AP168)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+SUM(M160:M169)","v":27546932.250786554},28510182.938853059,29504574.90795647,30532720.532590084,98242567.786882401,{"$f":"+SUM(R160:R169)","v":0},null,{"$f":"IF(Q159=0,0,(IF($AK$3=1,$E159*$F$4*G159/$Q$136,($E159*$F$4*G159-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.4333244314941123},{"$f":"IF(R159=0,0,IF($AK$3=1,$E159*$F$4*H159/$R$136,($E159*$F$4*H159-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.7328372727935587E-2,0,null,{"$f":"+SUM(Z160:Z169)","v":27024934.194577921},{"$f":"+SUM(AA160:AA169)","v":40864341.752624698},{"$f":"+SUM(AB160:AB169)","v":42289628.056422144},{"$f":"+SUM(AC160:AC169)","v":43763294.299343288},{"$f":"+SUM(AD160:AD169)","v":128858562.5913537},{"$f":"+SUM(AE160:AE169)","v":0},0,0,0,0,null,"BTS_3 (751-más)",0,0,null,null,{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.47300016564194691,null,1,0,null,{"$f":"+J159","v":3.3020000000000001E-2},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":25163583.828218091},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":26054242.182236057},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":26974488.855424061},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":27926415.898460723},{"$f":"+SUMPRODUCT(M160:P160,PremisaCosto!$F$84:$I$84)","v":89796847.254083514},{"$f":"+Potencia!X160*$K160*12*1000*(1-$C160)","v":0},null,{"$f":"IF(Q160=0,0,(IF($AK$3=1,$E160*$F$4*G160/$Q$136,($E160*$F$4*G160-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.4333244314941123},{"$f":"IF(R160=0,0,IF($AK$3=1,$E160*$F$4*H160/$R$136,($E160*$F$4*H160-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.7328372727935587E-2,0,null,{"$f":"+IF($AK$3=1,$W160*Energía!Z160*(1-$C160)*1000,AL160)","v":24686780.327856287},{"$f":"+$W160*Energía!AA160*(1-$C160)*1000","v":37344181.863863409},{"$f":"+$W160*Energía!AB160*(1-$C160)*1000","v":38663193.903544955},{"$f":"+$W160*Energía!AC160*(1-$C160)*1000","v":40027614.191329353},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":117787468.79043178},{"$f":"+IF($AK$3=1,Potencia!T160*$X160*12*1000*(1-$C160),AM160)","v":0},{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+SUMPRODUCT(AE160:AH160,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Regular",24686780.327856287,0,null,null,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.47300016564194691,null,1,0,null,{"$f":"+J160","v":3.3020000000000001E-2},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":102660.22732303986},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":106621.27277822341},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":110788.93441856685},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":115143.38644151844},{"$f":"+SUMPRODUCT(M161:P161,PremisaCosto!$F$84:$I$84)","v":368137.36915957252},{"$f":"+Potencia!X161*$K161*12*1000*(1-$C161)","v":0},null,{"$f":"IF(Q161=0,0,(IF($AK$3=1,$E161*$F$4*G161/$Q$136,($E161*$F$4*G161-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.4333244314941123},{"$f":"IF(R161=0,0,IF($AK$3=1,$E161*$F$4*H161/$R$136,($E161*$F$4*H161-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.7328372727935587E-2,0,null,{"$f":"+IF($AK$3=1,$W161*Energía!Z161*(1-$C161)*1000,AL161)","v":100716.1499400961},{"$f":"+$W161*Energía!AA161*(1-$C161)*1000","v":152822.87519002575},{"$f":"+$W161*Energía!AB161*(1-$C161)*1000","v":158796.48644133078},{"$f":"+$W161*Energía!AC161*(1-$C161)*1000","v":165037.82891159627},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":483108.67731656844},{"$f":"+IF($AK$3=1,Potencia!T161*$X161*12*1000*(1-$C161),AM161)","v":0},{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+SUMPRODUCT(AE161:AH161,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Agro",100716.1499400961,0,null,null,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(M162:P162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X162*$K162*12*1000*(1-$C162)","v":0},null,{"$f":"IF(Q162=0,0,(IF($AK$3=1,$E162*$F$4*G162/$Q$136,($E162*$F$4*G162-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R162=0,0,IF($AK$3=1,$E162*$F$4*H162/$R$136,($E162*$F$4*H162-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W162*Energía!Z162*(1-$C162)*1000,AL162)","v":0},{"$f":"+$W162*Energía!AA162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AB162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AC162*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T162*$X162*12*1000*(1-$C162),AM162)","v":0},{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+SUMPRODUCT(AE162:AH162,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":2272371.1192017216},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":2340752.2629505396},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":2410473.2136225314},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":2482072.7698807637},{"$f":"+SUMPRODUCT(M163:P163,PremisaCosto!$F$84:$I$84)","v":8048122.4629904479},{"$f":"+Potencia!X163*$K163*12*1000*(1-$C163)","v":0},null,{"$f":"IF(Q163=0,0,(IF($AK$3=1,$E163*$F$4*G163/$Q$136,($E163*$F$4*G163-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.4333244314941123},{"$f":"IF(R163=0,0,IF($AK$3=1,$E163*$F$4*H163/$R$136,($E163*$F$4*H163-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.7328372727935587E-2,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000),AL163)","v":2229278.3588885823},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":3355057.4065621393},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":3454990.1485473011},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":3557615.5418163622},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":10549367.964001406},{"$f":"+IF($AK$3=1,Potencia!T163*$X163*12*1000*(1-$C163),AM163)","v":0},{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+SUMPRODUCT(AE163:AH163,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 2",2229278.3588885823,0,null,null,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":215.07783776206068},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":223.42295053742015},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":232.20501903740978},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":241.38281361243824},{"$f":"+SUMPRODUCT(M164:P164,PremisaCosto!$F$84:$I$84)","v":771.49771019800869},{"$f":"+Potencia!X164*$K164*12*1000*(1-$C164)","v":0},null,{"$f":"IF(Q164=0,0,(IF($AK$3=1,$E164*$F$4*G164/$Q$136,($E164*$F$4*G164-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.4333244314941123},{"$f":"IF(R164=0,0,IF($AK$3=1,$E164*$F$4*H164/$R$136,($E164*$F$4*H164-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.7328372727935587E-2,0,null,{"$f":"+IF($AK$3=1,$W164*Energía!Z164*(1-$C164)*1000,AL164)","v":211.00432707960289},{"$f":"+$W164*Energía!AA164*(1-$C164)*1000","v":320.23757356178481},{"$f":"+$W164*Energía!AB164*(1-$C164)*1000","v":332.82512690187485},{"$f":"+$W164*Energía!AC164*(1-$C164)*1000","v":345.97988409349733},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":1012.4683182235115},{"$f":"+IF($AK$3=1,Potencia!T164*$X164*12*1000*(1-$C164),AM164)","v":0},{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+SUMPRODUCT(AE164:AH164,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Político",211.00432707960289,0,null,null,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(M165:P165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X165*$K165*12*1000*(1-$C165)","v":0},null,{"$f":"IF(Q165=0,0,(IF($AK$3=1,$E165*$F$4*G165/$Q$136,($E165*$F$4*G165-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R165=0,0,IF($AK$3=1,$E165*$F$4*H165/$R$136,($E165*$F$4*H165-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W165*Energía!Z165*(1-$C165)*1000,AL165)","v":0},{"$f":"+$W165*Energía!AA165*(1-$C165)*1000","v":0},{"$f":"+$W165*Energía!AB165*(1-$C165)*1000","v":0},{"$f":"+$W165*Energía!AC165*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T165*$X165*12*1000*(1-$C165),AM165)","v":0},{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+SUMPRODUCT(AE165:AH165,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x1",0,0,null,null,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(M166:P166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X166*$K166*12*1000*(1-$C166)","v":0},null,{"$f":"IF(Q166=0,0,(IF($AK$3=1,$E166*$F$4*G166/$Q$136,($E166*$F$4*G166-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R166=0,0,IF($AK$3=1,$E166*$F$4*H166/$R$136,($E166*$F$4*H166-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W166*((Energía!Z166-Clientes!T166*Límites!$B$16*12)+Clientes!T166*Límites!$B$16*12*(1-$C166))*1000,AL166)","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T166*$X166*12*1000*(1-$C166),AM166)","v":0},{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+SUMPRODUCT(AE166:AH166,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x2",0,0,null,null,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+SUMPRODUCT(M167:P167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X167*$K167*12*1000*(1-$C167)","v":0},null,{"$f":"IF(Q167=0,0,(IF($AK$3=1,$E167*$F$4*G167/$Q$136,($E167*$F$4*G167-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R167=0,0,IF($AK$3=1,$E167*$F$4*H167/$R$136,($E167*$F$4*H167-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W167*Energía!Z167*(1-$C167)*1000,AL167)","v":0},{"$f":"+$W167*Energía!AA167*(1-$C167)*1000","v":0},{"$f":"+$W167*Energía!AB167*(1-$C167)*1000","v":0},{"$f":"+$W167*Energía!AC167*(1-$C167)*1000","v":0},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T167*$X167*12*1000*(1-$C167),AM167)","v":0},{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+SUMPRODUCT(AE167:AH167,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discap.",0,0,null,null,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":8101.9982059391623},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":8343.7979377009615},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":8591.6994722710624},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":8847.0949934645669},{"$f":"+SUMPRODUCT(M168:P168,PremisaCosto!$F$84:$I$84)","v":28689.202938662267},{"$f":"+Potencia!X168*$K168*12*1000*(1-$C168)","v":0},null,{"$f":"IF(Q168=0,0,(IF($AK$3=1,$E168*$F$4*G168/$Q$136,($E168*$F$4*G168-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.4333244314941123},{"$f":"IF(R168=0,0,IF($AK$3=1,$E168*$F$4*H168/$R$136,($E168*$F$4*H168-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,4.7328372727935587E-2,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000),AL168)","v":7948.3535658745986},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":11959.369435556975},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":12314.692761661183},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":12680.757401882007},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":37604.691285725537},{"$f":"+IF($AK$3=1,Potencia!T168*$X168*12*1000*(1-$C168),AM168)","v":0},{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+SUMPRODUCT(AE168:AH168,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discapacitados 601-más",7948.3535658745986,0,null,null,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.47300016564194691,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(M169:P169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X169*$K169*12*1000*(1-$C169)","v":0},null,{"$f":"IF(Q169=0,0,(IF($AK$3=1,$E169*$F$4*G169/$Q$136,($E169*$F$4*G169-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R169=0,0,IF($AK$3=1,$E169*$F$4*H169/$R$136,($E169*$F$4*H169-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W169*Energía!Z169*(1-$C169)*1000,AL169)","v":0},{"$f":"+$W169*Energía!AA169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AB169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AC169*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T169*$X169*12*1000*(1-$C169),AM169)","v":0},{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+SUMPRODUCT(AE169:AH169,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP170:AP179)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.47300016564194691,null,1,0,null,0,0,null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,{"$f":"+SUM(R171:R180)","v":0},null,{"$f":"IF(Q170=0,0,(IF($AK$3=1,$E170*$F$4*G170/$Q$136,($E170*$F$4*G170-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R170=0,0,IF($AK$3=1,$E170*$F$4*H170/$R$136,($E170*$F$4*H170-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,0,0,0,0,null,"BTS_4 (xxx)",0,0,null,null,{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.47300016564194691,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(M171:P171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X171*$K171*12*1000*(1-$C171)","v":0},null,{"$f":"IF(Q171=0,0,(IF($AK$3=1,$E171*$F$4*G171/$Q$136,($E171*$F$4*G171-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R171=0,0,IF($AK$3=1,$E171*$F$4*H171/$R$136,($E171*$F$4*H171-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W171*Energía!Z171*(1-$C171)*1000,AL171)","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T171*$X171*12*1000*(1-$C171),AM171)","v":0},{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+SUMPRODUCT(AE171:AH171,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Regular",0,0,null,null,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.47300016564194691,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(M172:P172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X172*$K172*12*1000*(1-$C172)","v":0},null,{"$f":"IF(Q172=0,0,(IF($AK$3=1,$E172*$F$4*G172/$Q$136,($E172*$F$4*G172-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R172=0,0,IF($AK$3=1,$E172*$F$4*H172/$R$136,($E172*$F$4*H172-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W172*Energía!Z172*(1-$C172)*1000,AL172)","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T172*$X172*12*1000*(1-$C172),AM172)","v":0},{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+SUMPRODUCT(AE172:AH172,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Agro",0,0,null,null,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.47300016564194691,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(M173:P173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X173*$K173*12*1000*(1-$C173)","v":0},null,{"$f":"IF(Q173=0,0,(IF($AK$3=1,$E173*$F$4*G173/$Q$136,($E173*$F$4*G173-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R173=0,0,IF($AK$3=1,$E173*$F$4*H173/$R$136,($E173*$F$4*H173-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W173*Energía!Z173*(1-$C173)*1000,AL173)","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T173*$X173*12*1000*(1-$C173),AM173)","v":0},{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+SUMPRODUCT(AE173:AH173,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.47300016564194691,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(M174:P174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X174*$K174*12*1000*(1-$C174)","v":0},null,{"$f":"IF(Q174=0,0,(IF($AK$3=1,$E174*$F$4*G174/$Q$136,($E174*$F$4*G174-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R174=0,0,IF($AK$3=1,$E174*$F$4*H174/$R$136,($E174*$F$4*H174-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W174*((Energía!Z174-Clientes!T174*Límites!$B$14*12)+Clientes!T174*Límites!$B$14*12*(1-$C174))*1000,AL174)","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T174*$X174*12*1000*(1-$C174),AM174)","v":0},{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+SUMPRODUCT(AE174:AH174,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.47300016564194691,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(M175:P175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X175*$K175*12*1000*(1-$C175)","v":0},null,{"$f":"IF(Q175=0,0,(IF($AK$3=1,$E175*$F$4*G175/$Q$136,($E175*$F$4*G175-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R175=0,0,IF($AK$3=1,$E175*$F$4*H175/$R$136,($E175*$F$4*H175-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W175*Energía!Z175*(1-$C175)*1000,AL175)","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T175*$X175*12*1000*(1-$C175),AM175)","v":0},{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+SUMPRODUCT(AE175:AH175,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Político",0,0,null,null,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.47300016564194691,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(M176:P176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X176*$K176*12*1000*(1-$C176)","v":0},null,{"$f":"IF(Q176=0,0,(IF($AK$3=1,$E176*$F$4*G176/$Q$136,($E176*$F$4*G176-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R176=0,0,IF($AK$3=1,$E176*$F$4*H176/$R$136,($E176*$F$4*H176-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W176*Energía!Z176*(1-$C176)*1000,AL176)","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T176*$X176*12*1000*(1-$C176),AM176)","v":0},{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+SUMPRODUCT(AE176:AH176,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x1",0,0,null,null,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.47300016564194691,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(M177:P177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X177*$K177*12*1000*(1-$C177)","v":0},null,{"$f":"IF(Q177=0,0,(IF($AK$3=1,$E177*$F$4*G177/$Q$136,($E177*$F$4*G177-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R177=0,0,IF($AK$3=1,$E177*$F$4*H177/$R$136,($E177*$F$4*H177-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W177*((Energía!Z177-Clientes!T177*Límites!$B$16*12)+Clientes!T177*Límites!$B$16*12*(1-$C177))*1000,AL177)","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T177*$X177*12*1000*(1-$C177),AM177)","v":0},{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+SUMPRODUCT(AE177:AH177,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x2",0,0,null,null,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.47300016564194691,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(M178:P178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X178*$K178*12*1000*(1-$C178)","v":0},null,{"$f":"IF(Q178=0,0,(IF($AK$3=1,$E178*$F$4*G178/$Q$136,($E178*$F$4*G178-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R178=0,0,IF($AK$3=1,$E178*$F$4*H178/$R$136,($E178*$F$4*H178-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W178*Energía!Z178*(1-$C178)*1000,AL178)","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T178*$X178*12*1000*(1-$C178),AM178)","v":0},{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+SUMPRODUCT(AE178:AH178,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discap.",0,0,null,null,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.47300016564194691,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(M179:P179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X179*$K179*12*1000*(1-$C179)","v":0},null,{"$f":"IF(Q179=0,0,(IF($AK$3=1,$E179*$F$4*G179/$Q$136,($E179*$F$4*G179-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R179=0,0,IF($AK$3=1,$E179*$F$4*H179/$R$136,($E179*$F$4*H179-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W179*((Energía!Z179-Clientes!T179*Límites!$B$15*12)+Clientes!T179*Límites!$B$15*12*(1-$C179))*1000,AL179)","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T179*$X179*12*1000*(1-$C179),AM179)","v":0},{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+SUMPRODUCT(AE179:AH179,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.47300016564194691,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(M180:P180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X180*$K180*12*1000*(1-$C180)","v":0},null,{"$f":"IF(Q180=0,0,(IF($AK$3=1,$E180*$F$4*G180/$Q$136,($E180*$F$4*G180-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R180=0,0,IF($AK$3=1,$E180*$F$4*H180/$R$136,($E180*$F$4*H180-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W180*Energía!Z180*(1-$C180)*1000,AL180)","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T180*$X180*12*1000*(1-$C180),AM180)","v":0},{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+SUMPRODUCT(AE180:AH180,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP181:AP190)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.47300016564194691,null,1,0,null,0,0,null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,{"$f":"+SUM(R182:R191)","v":0},null,{"$f":"IF(Q181=0,0,(IF($AK$3=1,$E181*$F$4*G181/$Q$136,($E181*$F$4*G181-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R181=0,0,IF($AK$3=1,$E181*$F$4*H181/$R$136,($E181*$F$4*H181-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,0,0,0,0,null,"BTS_5 (xxx)",0,0,null,null,{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.47300016564194691,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(M182:P182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X182*$K182*12*1000*(1-$C182)","v":0},null,{"$f":"IF(Q182=0,0,(IF($AK$3=1,$E182*$F$4*G182/$Q$136,($E182*$F$4*G182-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R182=0,0,IF($AK$3=1,$E182*$F$4*H182/$R$136,($E182*$F$4*H182-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W182*Energía!Z182*(1-$C182)*1000,AL182)","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T182*$X182*12*1000*(1-$C182),AM182)","v":0},{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+SUMPRODUCT(AE182:AH182,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Regular",0,0,null,null,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.47300016564194691,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(M183:P183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X183*$K183*12*1000*(1-$C183)","v":0},null,{"$f":"IF(Q183=0,0,(IF($AK$3=1,$E183*$F$4*G183/$Q$136,($E183*$F$4*G183-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R183=0,0,IF($AK$3=1,$E183*$F$4*H183/$R$136,($E183*$F$4*H183-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W183*Energía!Z183*(1-$C183)*1000,AL183)","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T183*$X183*12*1000*(1-$C183),AM183)","v":0},{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+SUMPRODUCT(AE183:AH183,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Agro",0,0,null,null,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.47300016564194691,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(M184:P184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X184*$K184*12*1000*(1-$C184)","v":0},null,{"$f":"IF(Q184=0,0,(IF($AK$3=1,$E184*$F$4*G184/$Q$136,($E184*$F$4*G184-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R184=0,0,IF($AK$3=1,$E184*$F$4*H184/$R$136,($E184*$F$4*H184-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W184*Energía!Z184*(1-$C184)*1000,AL184)","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T184*$X184*12*1000*(1-$C184),AM184)","v":0},{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+SUMPRODUCT(AE184:AH184,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.47300016564194691,null,1,0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(M185:P185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X185*$K185*12*1000*(1-$C185)","v":0},null,{"$f":"IF(Q185=0,0,(IF($AK$3=1,$E185*$F$4*G185/$Q$136,($E185*$F$4*G185-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R185=0,0,IF($AK$3=1,$E185*$F$4*H185/$R$136,($E185*$F$4*H185-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W185*((Energía!Z185-Clientes!T185*Límites!$B$14*12)+Clientes!T185*Límites!$B$14*12*(1-$C185))*1000,AL185)","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T185*$X185*12*1000*(1-$C185),AM185)","v":0},{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+SUMPRODUCT(AE185:AH185,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.47300016564194691,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(M186:P186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X186*$K186*12*1000*(1-$C186)","v":0},null,{"$f":"IF(Q186=0,0,(IF($AK$3=1,$E186*$F$4*G186/$Q$136,($E186*$F$4*G186-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R186=0,0,IF($AK$3=1,$E186*$F$4*H186/$R$136,($E186*$F$4*H186-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W186*Energía!Z186*(1-$C186)*1000,AL186)","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T186*$X186*12*1000*(1-$C186),AM186)","v":0},{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+SUMPRODUCT(AE186:AH186,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Político",0,0,null,null,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.47300016564194691,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(M187:P187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X187*$K187*12*1000*(1-$C187)","v":0},null,{"$f":"IF(Q187=0,0,(IF($AK$3=1,$E187*$F$4*G187/$Q$136,($E187*$F$4*G187-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R187=0,0,IF($AK$3=1,$E187*$F$4*H187/$R$136,($E187*$F$4*H187-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W187*Energía!Z187*(1-$C187)*1000,AL187)","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T187*$X187*12*1000*(1-$C187),AM187)","v":0},{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+SUMPRODUCT(AE187:AH187,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x1",0,0,null,null,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.47300016564194691,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(M188:P188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X188*$K188*12*1000*(1-$C188)","v":0},null,{"$f":"IF(Q188=0,0,(IF($AK$3=1,$E188*$F$4*G188/$Q$136,($E188*$F$4*G188-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R188=0,0,IF($AK$3=1,$E188*$F$4*H188/$R$136,($E188*$F$4*H188-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W188*((Energía!Z188-Clientes!T188*Límites!$B$16*12)+Clientes!T188*Límites!$B$16*12*(1-$C188))*1000,AL188)","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T188*$X188*12*1000*(1-$C188),AM188)","v":0},{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+SUMPRODUCT(AE188:AH188,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x2",0,0,null,null,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.47300016564194691,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(M189:P189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X189*$K189*12*1000*(1-$C189)","v":0},null,{"$f":"IF(Q189=0,0,(IF($AK$3=1,$E189*$F$4*G189/$Q$136,($E189*$F$4*G189-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R189=0,0,IF($AK$3=1,$E189*$F$4*H189/$R$136,($E189*$F$4*H189-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W189*Energía!Z189*(1-$C189)*1000,AL189)","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T189*$X189*12*1000*(1-$C189),AM189)","v":0},{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+SUMPRODUCT(AE189:AH189,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discap.",0,0,null,null,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.47300016564194691,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(M190:P190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X190*$K190*12*1000*(1-$C190)","v":0},null,{"$f":"IF(Q190=0,0,(IF($AK$3=1,$E190*$F$4*G190/$Q$136,($E190*$F$4*G190-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R190=0,0,IF($AK$3=1,$E190*$F$4*H190/$R$136,($E190*$F$4*H190-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W190*((Energía!Z190-Clientes!T190*Límites!$B$15*12)+Clientes!T190*Límites!$B$15*12*(1-$C190))*1000,AL190)","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T190*$X190*12*1000*(1-$C190),AM190)","v":0},{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+SUMPRODUCT(AE190:AH190,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.47300016564194691,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(M191:P191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X191*$K191*12*1000*(1-$C191)","v":0},null,{"$f":"IF(Q191=0,0,(IF($AK$3=1,$E191*$F$4*G191/$Q$136,($E191*$F$4*G191-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R191=0,0,IF($AK$3=1,$E191*$F$4*H191/$R$136,($E191*$F$4*H191-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$135*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W191*Energía!Z191*(1-$C191)*1000,AL191)","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T191*$X191*12*1000*(1-$C191),AM191)","v":0},{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+SUMPRODUCT(AE191:AH191,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(M192:P192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,(IF($AK$3=1,$E192*$F$4*G192/$Q$192,($E192*$F$4*G192-$AL$192*PremisaCosto!$F$84)/($Q$192-$M$192*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R192=0,0,IF($AK$3=1,$E192*$F$4*H192/$R$192,($E192*$F$4*H192-$AM$192*PremisaCosto!$F$84)/($R$192-$AP$191*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T192*$X192*12*1000*(1-$C192),AM192)","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+SUMPRODUCT(AE192:AH192,PremisaCosto!$F$84:$I$84)","v":0},null,"Alumbrado Público",0,0,null,null,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},0,0,0,0,0,null,{"$f":"IF(Q193=0,0,(IF($AK$3=1,$E193*$F$4*G193/$Q$193,($E193*$F$4*G193-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R193=0,0,IF($AK$3=1,$E193*$F$4*H193/$R$193,($E193*$F$4*H193-$AM$193*PremisaCosto!$F$84)/($R$193-$AP$192*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T193*$X193*12*1000*(1-$C193),AM193)","v":0},{"$f":"+Potencia!U193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!V193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!W193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+SUMPRODUCT(AE193:AH193,PremisaCosto!$F$84:$I$84)","v":0},null,"GRANDES CLIENTES",0,0,null,null,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.18395682907360741},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(M194:P194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"IF(Q194=0,0,(IF($AK$3=1,$E194*$F$4*G194/$Q$193,($E194*$F$4*G194-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U20","v":1.443567835069425},null,0,0,null,{"$f":"+IF($AK$3=1,$W194*Energía!Z194*(1-$C194)*1000,AL194)","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T194*$X194*12*1000*(1-$C194),AM194)","v":0},{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+SUMPRODUCT(AE194:AH194,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_GC",0,0,null,null,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.33241831777392117},null,{"$f":"+G80","v":0},{"$f":"+H80","v":1},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(M195:P195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"IF(Q195=0,0,(IF($AK$3=1,$E195*$F$4*G195/$Q$193,($E195*$F$4*G195-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U80","v":1.4435708772289058},null,0,0,null,{"$f":"+IF($AK$3=1,$W195*Energía!Z195*(1-$C195)*1000,AL195)","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T195*$X195*12*1000*(1-$C195),AM195)","v":0},{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+SUMPRODUCT(AE195:AH195,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_GC",0,0,null,null,{"$f":"+Potencia!T196*$K196*12*1000*(1-$C196)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.9148849968382426E-5,null,1,0,null,0,null,null,{"$f":"+SUM(M197,M201,M205)","v":6773.3005657293652},{"$f":"+SUM(N197,N201,N205)","v":6997.0694052271247},7224.4463194977143,7457.4375964233459,24082.818741002466,0,null,{"$f":"IF(Q196=0,0,(IF($AK$3=1,$E196*$F$4*G196/$Q$196,($E196*$F$4*G196-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.3745209592730367},{"$f":"IF(R196=0,0,IF($AK$3=1,$E196*$F$4*H196/$R$196,($E196*$F$4*H196-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":0},9617.6185509728039,9930.1528852925585,10250.404278754624,24168.804642645002,0,0,0,0,0,{"$f":"+AD196/AD136","v":8.2767095684311944E-5},"BTSH",0,0,null,null,{"$f":"+Potencia!T197*$K197*12*1000*(1-$C197)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":3.9148849968382426E-5},null,{"$f":"+G196","v":1},{"$f":"+H196","v":0},null,0,0,null,{"$f":"+SUM(M198:M200)","v":6773.3005657293652},{"$f":"+SUM(N198:N200)","v":6997.0694052271247},{"$f":"+SUM(O198:O200)","v":7224.4463194977143},{"$f":"+SUM(P198:P200)","v":7457.4375964233459},{"$f":"+SUM(Q198:Q200)","v":24082.818741002466},{"$f":"+Potencia!X197*$K197*12*1000*(1-$C197)","v":0},null,{"$f":"IF(Q197=0,0,(IF($AK$3=1,$E197*$F$4*G197/$Q$196,($E197*$F$4*G197-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.3745209592730367},{"$f":"IF(R197=0,0,IF($AK$3=1,$E197*$F$4*H197/$R$196,($E197*$F$4*H197-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":0},{"$f":"+SUM(AA198:AA200)","v":9617.6185509728039},9930.1528852925585,10250.404278754624,24168.804642645002,{"$f":"+SUM(AE198:AE200)","v":0},{"$f":"+SUM(AF198:AF200)","v":0},0,0,{"$f":"+SUMPRODUCT(AE197:AH197,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_1",0,0,null,null,{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":3.9148849968382426E-5},null,{"$f":"+G197","v":1},{"$f":"+H197","v":0},null,3.3020000000000001E-2,0,null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":1354.6601131458731},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":1399.4138810454249},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":1444.8892638995428},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":1491.4875192846691},{"$f":"+SUMPRODUCT(M198:P198,PremisaCosto!$F$84:$I$84)","v":4816.5637482004931},{"$f":"+Potencia!X198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,(IF($AK$3=1,$E198*$F$4*G198/$Q$196,($E198*$F$4*G198-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.3745209592730367},{"$f":"IF(R198=0,0,IF($AK$3=1,$E198*$F$4*H198/$R$196,($E198*$F$4*H198-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,4.5386682075195674E-2,0,null,{"$f":"+IF($AK$3=1,$W198*Energía!Z198*(1-$C198)*1000,AL198)","v":0},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":1923.5237101945606},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":1986.0305770585117},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":2050.0808557509249},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":4833.760928529},{"$f":"+IF($AK$3=1,Potencia!T198*$X198*12*1000*(1-$C198),AM198)","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+SUMPRODUCT(AE198:AH198,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_1 Punta",0,0,null,null,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.9148849968382426E-5,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":2709.3202262917462},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":2798.8277620908498},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":2889.7785277990856},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":2982.9750385693383},{"$f":"+SUMPRODUCT(M199:P199,PremisaCosto!$F$84:$I$84)","v":9633.1274964009863},{"$f":"+Potencia!X199*$K199*12*1000*(1-$C199)","v":0},null,{"$f":"IF(Q199=0,0,(IF($AK$3=1,$E199*$F$4*G199/$Q$196,($E199*$F$4*G199-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.3745209592730367},{"$f":"IF(R199=0,0,IF($AK$3=1,$E199*$F$4*H199/$R$196,($E199*$F$4*H199-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,4.5386682075195674E-2,0,null,{"$f":"+IF($AK$3=1,$W199*Energía!Z199*(1-$C199)*1000,AL199)","v":0},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":3847.0474203891213},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":3972.0611541170233},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":4100.1617115018498},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":9667.521857058},{"$f":"+IF($AK$3=1,Potencia!T199*$X199*12*1000*(1-$C199),AM199)","v":0},{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+SUMPRODUCT(AE199:AH199,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_1 Fuera de Punta Medio",0,0,null,null,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.9148849968382426E-5,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":2709.3202262917462},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":2798.8277620908498},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":2889.7785277990856},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":2982.9750385693383},{"$f":"+SUMPRODUCT(M200:P200,PremisaCosto!$F$84:$I$84)","v":9633.1274964009863},{"$f":"+Potencia!X200*$K200*12*1000*(1-$C200)","v":0},null,{"$f":"IF(Q200=0,0,(IF($AK$3=1,$E200*$F$4*G200/$Q$196,($E200*$F$4*G200-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.3745209592730367},{"$f":"IF(R200=0,0,IF($AK$3=1,$E200*$F$4*H200/$R$196,($E200*$F$4*H200-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,4.5386682075195674E-2,0,null,{"$f":"+IF($AK$3=1,$W200*Energía!Z200*(1-$C200)*1000,AL200)","v":0},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":3847.0474203891213},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":3972.0611541170233},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":4100.1617115018498},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":9667.521857058},{"$f":"+IF($AK$3=1,Potencia!T200*$X200*12*1000*(1-$C200),AM200)","v":0},{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+SUMPRODUCT(AE200:AH200,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_1 Fuera de Punta Bajo",0,0,null,null,{"$f":"+Potencia!T201*$K201*12*1000*(1-$C201)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.9148849968382426E-5,null,1,0,null,0,0,null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+Potencia!X201*$K201*12*1000*(1-$C201)","v":0},null,{"$f":"IF(Q201=0,0,(IF($AK$3=1,$E201*$F$4*G201/$Q$196,($E201*$F$4*G201-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R201=0,0,IF($AK$3=1,$E201*$F$4*H201/$R$196,($E201*$F$4*H201-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},0,0,0,0,{"$f":"+SUM(AE202:AE204)","v":0},0,0,0,{"$f":"+SUMPRODUCT(AE201:AH201,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2",0,0,null,null,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.9148849968382426E-5,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(M202:P202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X202*$K202*12*1000*(1-$C202)","v":0},null,{"$f":"IF(Q202=0,0,(IF($AK$3=1,$E202*$F$4*G202/$Q$196,($E202*$F$4*G202-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R202=0,0,IF($AK$3=1,$E202*$F$4*H202/$R$196,($E202*$F$4*H202-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W202*Energía!Z202*(1-$C202)*1000,AL202)","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T202*$X202*12*1000*(1-$C202),AM202)","v":0},{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+SUMPRODUCT(AE202:AH202,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Punta",0,0,null,null,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.9148849968382426E-5,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(M203:P203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X203*$K203*12*1000*(1-$C203)","v":0},null,{"$f":"IF(Q203=0,0,(IF($AK$3=1,$E203*$F$4*G203/$Q$196,($E203*$F$4*G203-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R203=0,0,IF($AK$3=1,$E203*$F$4*H203/$R$196,($E203*$F$4*H203-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W203*Energía!Z203*(1-$C203)*1000,AL203)","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T203*$X203*12*1000*(1-$C203),AM203)","v":0},{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+SUMPRODUCT(AE203:AH203,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Fuera de Punta Medio",0,0,null,null,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.9148849968382426E-5,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(M204:P204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X204*$K204*12*1000*(1-$C204)","v":0},null,{"$f":"IF(Q204=0,0,(IF($AK$3=1,$E204*$F$4*G204/$Q$196,($E204*$F$4*G204-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R204=0,0,IF($AK$3=1,$E204*$F$4*H204/$R$196,($E204*$F$4*H204-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W204*Energía!Z204*(1-$C204)*1000,AL204)","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T204*$X204*12*1000*(1-$C204),AM204)","v":0},{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+SUMPRODUCT(AE204:AH204,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Fuera de Punta Bajo",0,0,null,null,{"$f":"+Potencia!T205*$K205*12*1000*(1-$C205)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.9148849968382426E-5,null,1,0,null,0,0,null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+Potencia!X205*$K205*12*1000*(1-$C205)","v":0},null,{"$f":"IF(Q205=0,0,(IF($AK$3=1,$E205*$F$4*G205/$Q$196,($E205*$F$4*G205-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R205=0,0,IF($AK$3=1,$E205*$F$4*H205/$R$196,($E205*$F$4*H205-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},0,0,0,0,{"$f":"+SUM(AE206:AE208)","v":0},{"$f":"+SUM(AF206:AF208)","v":0},0,0,{"$f":"+SUMPRODUCT(AE205:AH205,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z205/Z145","v":0},"BTSH_3",0,0,null,null,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.9148849968382426E-5,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(M206:P206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X206*$K206*12*1000*(1-$C206)","v":0},null,{"$f":"IF(Q206=0,0,(IF($AK$3=1,$E206*$F$4*G206/$Q$196,($E206*$F$4*G206-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R206=0,0,IF($AK$3=1,$E206*$F$4*H206/$R$196,($E206*$F$4*H206-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W206*Energía!Z206*(1-$C206)*1000,AL206)","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T206*$X206*12*1000*(1-$C206),AM206)","v":0},{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+SUMPRODUCT(AE206:AH206,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Punta",0,0,null,null,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.9148849968382426E-5,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(M207:P207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X207*$K207*12*1000*(1-$C207)","v":0},null,{"$f":"IF(Q207=0,0,(IF($AK$3=1,$E207*$F$4*G207/$Q$196,($E207*$F$4*G207-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R207=0,0,IF($AK$3=1,$E207*$F$4*H207/$R$196,($E207*$F$4*H207-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W207*Energía!Z207*(1-$C207)*1000,AL207)","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T207*$X207*12*1000*(1-$C207),AM207)","v":0},{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+SUMPRODUCT(AE207:AH207,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Fuera de Punta Medio",0,0,null,null,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.9148849968382426E-5,null,1,0,null,3.3020000000000001E-2,0,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(M208:P208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X208*$K208*12*1000*(1-$C208)","v":0},null,{"$f":"IF(Q208=0,0,(IF($AK$3=1,$E208*$F$4*G208/$Q$196,($E208*$F$4*G208-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R208=0,0,IF($AK$3=1,$E208*$F$4*H208/$R$196,($E208*$F$4*H208-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$195*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W208*Energía!Z208*(1-$C208)*1000,AL208)","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T208*$X208*12*1000*(1-$C208),AM208)","v":0},{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+SUMPRODUCT(AE208:AH208,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Fuera de Punta Bajo",0,0,null,null,{"$f":"+SUM(AP209,AP220,AP231,AP242,AP253)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2466519463671016E-3,null,1,0,null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":319215.74912016635},328959.87676315673,338860.2594460799,349006.75470913161,1131143.4831387557,0,null,{"$f":"IF(Q209=0,0,(IF($AK$3=1,$E209*$F$4*G209/$Q$209,($E209*$F$4*G209-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.3172150631282735},{"$f":"IF(R209=0,0,IF($AK$3=1,$E209*$F$4*H209/$R$209,($E209*$F$4*H209-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":313162.29566766939},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":433310.90483725053},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":446351.8380379313},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":459716.95443638263},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":1386985.6211770657},0,0,0,0,{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0},null,"BTS Prepago",313162.29566766944,0,null,null,{"$f":"+Potencia!T210*$K210*12*1000*(1-$C210)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.2466519463671016E-3},null,{"$f":"+G209","v":1},0,null,3.644E-2,0,null,{"$f":"+SUM(M211:M220)","v":319215.74912016635},328959.87676315673,338860.2594460799,349006.75470913161,1131143.4831387557,0,null,{"$f":"IF(Q210=0,0,(IF($AK$3=1,$E210*$F$4*G210/$Q$209,($E210*$F$4*G210-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.3172150631282735},{"$f":"IF(R210=0,0,IF($AK$3=1,$E210*$F$4*H210/$R$209,($E210*$F$4*H210-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,4.7999316900394287E-2,0,null,{"$f":"+SUM(Z211:Z220)","v":313162.29566766939},{"$f":"+SUM(AA211:AA220)","v":433310.90483725053},{"$f":"+SUM(AB211:AB220)","v":446351.8380379313},{"$f":"+SUM(AC211:AC220)","v":459716.95443638263},{"$f":"+SUM(AD211:AD220)","v":1386985.6211770657},0,0,0,0,{"$f":"+SUM(AI211:AI220)","v":0},null,"BTS Prep",0,0,null,null,{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.2466519463671016E-3},null,1,0,null,{"$f":"+J210","v":3.644E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":263570.50849132892},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":271630.21520894929},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":279821.43945510866},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":288217.65468991094},{"$f":"+SUMPRODUCT(M211:P211,PremisaCosto!$F$84:$I$84)","v":934038.32381941751},{"$f":"+Potencia!X211*$K211*12*1000*(1-$C211)","v":0},null,{"$f":"IF(Q211=0,0,(IF($AK$3=1,$E211*$F$4*G211/$Q$209,($E211*$F$4*G211-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.3172150631282735},{"$f":"IF(R211=0,0,IF($AK$3=1,$E211*$F$4*H211/$R$209,($E211*$F$4*H211-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,4.7999316900394287E-2,0,null,{"$f":"+IF($AK$3=1,$W211*Energía!Z211*(1-$C211)*1000,AL211)","v":258572.30373518739},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":357795.41107400262},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":368585.0150365053},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":379644.63621705398},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":1145305.9702468221},{"$f":"+IF($AK$3=1,Potencia!T211*$X211*12*1000*(1-$C211),AM211)","v":0},{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+SUMPRODUCT(AE211:AH211,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Regular",258572.30373518739,0,null,null,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2466519463671016E-3,null,1,0,null,{"$f":"+J211","v":3.644E-2},{"$f":"+K211","v":0},null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(M212:P212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X212*$K212*12*1000*(1-$C212)","v":0},null,{"$f":"IF(Q212=0,0,(IF($AK$3=1,$E212*$F$4*G212/$Q$209,($E212*$F$4*G212-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R212=0,0,IF($AK$3=1,$E212*$F$4*H212/$R$209,($E212*$F$4*H212-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W212*Energía!Z212*(1-$C212)*1000,AL212)","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T212*$X212*12*1000*(1-$C212),AM212)","v":0},{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+SUMPRODUCT(AE212:AH212,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Agro",0,0,null,null,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2466519463671016E-3,null,{"$f":"+G212","v":1},{"$f":"+H212","v":0},null,3.644E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":55308.241836269401},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":56982.461569019673},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":58681.268997808882},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":60420.94897743762},{"$f":"+SUMPRODUCT(M213:P213,PremisaCosto!$F$84:$I$84)","v":195911.45074787893},{"$f":"+Potencia!X213*$K213*12*1000*(1-$C213)","v":0},null,{"$f":"IF(Q213=0,0,(IF($AK$3=1,$E213*$F$4*G213/$Q$209,($E213*$F$4*G213-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.3172150631282735},{"$f":"IF(R213=0,0,IF($AK$3=1,$E213*$F$4*H213/$R$209,($E213*$F$4*H213-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,4.7999316900394287E-2,0,null,{"$f":"+IF($AK$3=1,$W213*Energía!Z213*(1-$C213)*1000,AL213)","v":54259.383938704857},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":75058.156712840675},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":77295.851447396024},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":79587.384121585666},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":240215.99025358251},{"$f":"+IF($AK$3=1,Potencia!T213*$X213*12*1000*(1-$C213),AM213)","v":0},{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+SUMPRODUCT(AE213:AH213,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Jub. 1",54259.383938704857,0,null,null,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2466519463671016E-3,null,1,0,null,3.644E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(M214:P214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X214*$K214*12*1000*(1-$C214)","v":0},null,{"$f":"IF(Q214=0,0,(IF($AK$3=1,$E214*$F$4*G214/$Q$209,($E214*$F$4*G214-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R214=0,0,IF($AK$3=1,$E214*$F$4*H214/$R$209,($E214*$F$4*H214-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000,AL214)","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T214*$X214*12*1000*(1-$C214),AM214)","v":0},{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+SUMPRODUCT(AE214:AH214,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Jub. 2",0,0,null,null,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2466519463671016E-3,null,1,0,null,3.644E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(M215:P215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X215*$K215*12*1000*(1-$C215)","v":0},null,{"$f":"IF(Q215=0,0,(IF($AK$3=1,$E215*$F$4*G215/$Q$209,($E215*$F$4*G215-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R215=0,0,IF($AK$3=1,$E215*$F$4*H215/$R$209,($E215*$F$4*H215-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W215*Energía!Z215*(1-$C215)*1000,AL215)","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T215*$X215*12*1000*(1-$C215),AM215)","v":0},{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+SUMPRODUCT(AE215:AH215,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Político",0,0,null,null,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2466519463671016E-3,null,1,0,null,3.644E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(M216:P216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X216*$K216*12*1000*(1-$C216)","v":0},null,{"$f":"IF(Q216=0,0,(IF($AK$3=1,$E216*$F$4*G216/$Q$209,($E216*$F$4*G216-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R216=0,0,IF($AK$3=1,$E216*$F$4*H216/$R$209,($E216*$F$4*H216-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W216*Energía!Z216*(1-$C216)*1000,AL216)","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T216*$X216*12*1000*(1-$C216),AM216)","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+SUMPRODUCT(AE216:AH216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A216","v":"BTS Prepago x1"},0,0,null,null,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2466519463671016E-3,null,1,0,null,3.644E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(M217:P217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X217*$K217*12*1000*(1-$C217)","v":0},null,{"$f":"IF(Q217=0,0,(IF($AK$3=1,$E217*$F$4*G217/$Q$209,($E217*$F$4*G217-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R217=0,0,IF($AK$3=1,$E217*$F$4*H217/$R$209,($E217*$F$4*H217-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+IF($AK$3=1,$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000,AL217)","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T217*$X217*12*1000*(1-$C217),AM217)","v":0},{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+SUMPRODUCT(AE217:AH217,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago x2",0,0,null,null,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2466519463671016E-3,null,1,0,null,3.644E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":336.99879256805627},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":347.19998518778743},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":357.55099316237425},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":368.15104178307092},{"$f":"+SUMPRODUCT(M218:P218,PremisaCosto!$F$84:$I$84)","v":1193.7085714591694},{"$f":"+Potencia!X218*$K218*12*1000*(1-$C218)","v":0},null,{"$f":"IF(Q218=0,0,(IF($AK$3=1,$E218*$F$4*G218/$Q$209,($E218*$F$4*G218-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.3172150631282735},{"$f":"IF(R218=0,0,IF($AK$3=1,$E218*$F$4*H218/$R$209,($E218*$F$4*H218-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,4.7999316900394287E-2,0,null,{"$f":"+IF($AK$3=1,$W218*Energía!Z218*(1-$C218)*1000,AL218)","v":330.6079937771438},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":457.33705040726704},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":470.97155402995372},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":484.93409774302745},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":1463.6606766608729},{"$f":"+IF($AK$3=1,Potencia!T218*$X218*12*1000*(1-$C218),AM218)","v":0},{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+SUMPRODUCT(AE218:AH218,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Discap.",330.6079937771438,0,null,null,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2466519463671016E-3,null,1,0,null,3.644E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(M219:P219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X219*$K219*12*1000*(1-$C219)","v":0},null,{"$f":"IF(Q219=0,0,(IF($AK$3=1,$E219*$F$4*G219/$Q$209,($E219*$F$4*G219-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R219=0,0,IF($AK$3=1,$E219*$F$4*H219/$R$209,($E219*$F$4*H219-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000,AL219)","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T219*$X219*12*1000*(1-$C219),AM219)","v":0},{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+SUMPRODUCT(AE219:AH219,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2466519463671016E-3,null,1,0,null,3.644E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(M220:P220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X220*$K220*12*1000*(1-$C220)","v":0},null,{"$f":"IF(Q220=0,0,(IF($AK$3=1,$E220*$F$4*G220/$Q$209,($E220*$F$4*G220-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R220=0,0,IF($AK$3=1,$E220*$F$4*H220/$R$209,($E220*$F$4*H220-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W220*Energía!Z220*(1-$C220)*1000,AL220)","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T220*$X220*12*1000*(1-$C220),AM220)","v":0},{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+SUMPRODUCT(AE220:AH220,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Cruz Roja",0,0,null,null,{"$f":"+SUM(AP221:AP230)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,{"$f":"IF(Q221=0,0,(IF($AK$3=1,$E221*$F$4*G221/$Q$209,($E221*$F$4*G221-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R221=0,0,IF($AK$3=1,$E221*$F$4*H221/$R$209,($E221*$F$4*H221-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,0,0,0,{"$f":"+SUM(AI222:AI231)","v":0},null,"X1D_2 (10,001-30,000)",0,0,null,null,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2466519463671016E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(M222:P222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X222*$K222*12*1000*(1-$C222)","v":0},null,{"$f":"IF(Q222=0,0,(IF($AK$3=1,$E222*$F$4*G222/$Q$209,($E222*$F$4*G222-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R222=0,0,IF($AK$3=1,$E222*$F$4*H222/$R$209,($E222*$F$4*H222-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T222*$X222*12*1000*(1-$C222),AM222)","v":0},{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+SUMPRODUCT(AE222:AH222,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Regular",0,0,null,null,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2466519463671016E-3,null,1,0,null,{"$f":"+J222","v":0},{"$f":"+K222","v":0},null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(M223:P223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X223*$K223*12*1000*(1-$C223)","v":0},null,{"$f":"IF(Q223=0,0,(IF($AK$3=1,$E223*$F$4*G223/$Q$209,($E223*$F$4*G223-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R223=0,0,IF($AK$3=1,$E223*$F$4*H223/$R$209,($E223*$F$4*H223-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T223*$X223*12*1000*(1-$C223),AM223)","v":0},{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+SUMPRODUCT(AE223:AH223,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Agro",0,0,null,null,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(M224:P224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X224*$K224*12*1000*(1-$C224)","v":0},null,{"$f":"IF(Q224=0,0,(IF($AK$3=1,$E224*$F$4*G224/$Q$209,($E224*$F$4*G224-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R224=0,0,IF($AK$3=1,$E224*$F$4*H224/$R$209,($E224*$F$4*H224-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T224*$X224*12*1000*(1-$C224),AM224)","v":0},{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+SUMPRODUCT(AE224:AH224,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(M225:P225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X225*$K225*12*1000*(1-$C225)","v":0},null,{"$f":"IF(Q225=0,0,(IF($AK$3=1,$E225*$F$4*G225/$Q$209,($E225*$F$4*G225-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R225=0,0,IF($AK$3=1,$E225*$F$4*H225/$R$209,($E225*$F$4*H225-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T225*$X225*12*1000*(1-$C225),AM225)","v":0},{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+SUMPRODUCT(AE225:AH225,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(M226:P226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X226*$K226*12*1000*(1-$C226)","v":0},null,{"$f":"IF(Q226=0,0,(IF($AK$3=1,$E226*$F$4*G226/$Q$209,($E226*$F$4*G226-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R226=0,0,IF($AK$3=1,$E226*$F$4*H226/$R$209,($E226*$F$4*H226-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T226*$X226*12*1000*(1-$C226),AM226)","v":0},{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+SUMPRODUCT(AE226:AH226,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Político",0,0,null,null,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(M227:P227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X227*$K227*12*1000*(1-$C227)","v":0},null,{"$f":"IF(Q227=0,0,(IF($AK$3=1,$E227*$F$4*G227/$Q$209,($E227*$F$4*G227-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R227=0,0,IF($AK$3=1,$E227*$F$4*H227/$R$209,($E227*$F$4*H227-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T227*$X227*12*1000*(1-$C227),AM227)","v":0},{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+SUMPRODUCT(AE227:AH227,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 x1",0,0,null,null,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(M228:P228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X228*$K228*12*1000*(1-$C228)","v":0},null,{"$f":"IF(Q228=0,0,(IF($AK$3=1,$E228*$F$4*G228/$Q$209,($E228*$F$4*G228-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R228=0,0,IF($AK$3=1,$E228*$F$4*H228/$R$209,($E228*$F$4*H228-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T228*$X228*12*1000*(1-$C228),AM228)","v":0},{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+SUMPRODUCT(AE228:AH228,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 x2",0,0,null,null,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(M229:P229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X229*$K229*12*1000*(1-$C229)","v":0},null,{"$f":"IF(Q229=0,0,(IF($AK$3=1,$E229*$F$4*G229/$Q$209,($E229*$F$4*G229-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R229=0,0,IF($AK$3=1,$E229*$F$4*H229/$R$209,($E229*$F$4*H229-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T229*$X229*12*1000*(1-$C229),AM229)","v":0},{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+SUMPRODUCT(AE229:AH229,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Discap.",0,0,null,null,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(M230:P230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X230*$K230*12*1000*(1-$C230)","v":0},null,{"$f":"IF(Q230=0,0,(IF($AK$3=1,$E230*$F$4*G230/$Q$209,($E230*$F$4*G230-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R230=0,0,IF($AK$3=1,$E230*$F$4*H230/$R$209,($E230*$F$4*H230-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T230*$X230*12*1000*(1-$C230),AM230)","v":0},{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+SUMPRODUCT(AE230:AH230,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(M231:P231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X231*$K231*12*1000*(1-$C231)","v":0},null,{"$f":"IF(Q231=0,0,(IF($AK$3=1,$E231*$F$4*G231/$Q$209,($E231*$F$4*G231-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R231=0,0,IF($AK$3=1,$E231*$F$4*H231/$R$209,($E231*$F$4*H231-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T231*$X231*12*1000*(1-$C231),AM231)","v":0},{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+SUMPRODUCT(AE231:AH231,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP232:AP241)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,{"$f":"IF(Q232=0,0,(IF($AK$3=1,$E232*$F$4*G232/$Q$209,($E232*$F$4*G232-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R232=0,0,IF($AK$3=1,$E232*$F$4*H232/$R$209,($E232*$F$4*H232-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,0,0,0,{"$f":"+SUM(AI233:AI242)","v":0},null,"X1D_3 (30,001-50,000)",0,0,null,null,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2466519463671016E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(M233:P233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X233*$K233*12*1000*(1-$C233)","v":0},null,{"$f":"IF(Q233=0,0,(IF($AK$3=1,$E233*$F$4*G233/$Q$209,($E233*$F$4*G233-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R233=0,0,IF($AK$3=1,$E233*$F$4*H233/$R$209,($E233*$F$4*H233-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T233*$X233*12*1000*(1-$C233),AM233)","v":0},{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+SUMPRODUCT(AE233:AH233,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Regular",0,0,null,null,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2466519463671016E-3,null,1,0,null,{"$f":"+J233","v":0},{"$f":"+K233","v":0},null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(M234:P234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X234*$K234*12*1000*(1-$C234)","v":0},null,{"$f":"IF(Q234=0,0,(IF($AK$3=1,$E234*$F$4*G234/$Q$209,($E234*$F$4*G234-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R234=0,0,IF($AK$3=1,$E234*$F$4*H234/$R$209,($E234*$F$4*H234-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T234*$X234*12*1000*(1-$C234),AM234)","v":0},{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+SUMPRODUCT(AE234:AH234,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Agro",0,0,null,null,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(M235:P235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X235*$K235*12*1000*(1-$C235)","v":0},null,{"$f":"IF(Q235=0,0,(IF($AK$3=1,$E235*$F$4*G235/$Q$209,($E235*$F$4*G235-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R235=0,0,IF($AK$3=1,$E235*$F$4*H235/$R$209,($E235*$F$4*H235-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T235*$X235*12*1000*(1-$C235),AM235)","v":0},{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+SUMPRODUCT(AE235:AH235,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(M236:P236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X236*$K236*12*1000*(1-$C236)","v":0},null,{"$f":"IF(Q236=0,0,(IF($AK$3=1,$E236*$F$4*G236/$Q$209,($E236*$F$4*G236-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R236=0,0,IF($AK$3=1,$E236*$F$4*H236/$R$209,($E236*$F$4*H236-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T236*$X236*12*1000*(1-$C236),AM236)","v":0},{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+SUMPRODUCT(AE236:AH236,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(M237:P237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X237*$K237*12*1000*(1-$C237)","v":0},null,{"$f":"IF(Q237=0,0,(IF($AK$3=1,$E237*$F$4*G237/$Q$209,($E237*$F$4*G237-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R237=0,0,IF($AK$3=1,$E237*$F$4*H237/$R$209,($E237*$F$4*H237-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T237*$X237*12*1000*(1-$C237),AM237)","v":0},{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+SUMPRODUCT(AE237:AH237,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Político",0,0,null,null,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(M238:P238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X238*$K238*12*1000*(1-$C238)","v":0},null,{"$f":"IF(Q238=0,0,(IF($AK$3=1,$E238*$F$4*G238/$Q$209,($E238*$F$4*G238-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R238=0,0,IF($AK$3=1,$E238*$F$4*H238/$R$209,($E238*$F$4*H238-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T238*$X238*12*1000*(1-$C238),AM238)","v":0},{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+SUMPRODUCT(AE238:AH238,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 x1",0,0,null,null,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(M239:P239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X239*$K239*12*1000*(1-$C239)","v":0},null,{"$f":"IF(Q239=0,0,(IF($AK$3=1,$E239*$F$4*G239/$Q$209,($E239*$F$4*G239-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R239=0,0,IF($AK$3=1,$E239*$F$4*H239/$R$209,($E239*$F$4*H239-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T239*$X239*12*1000*(1-$C239),AM239)","v":0},{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+SUMPRODUCT(AE239:AH239,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 x2",0,0,null,null,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(M240:P240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X240*$K240*12*1000*(1-$C240)","v":0},null,{"$f":"IF(Q240=0,0,(IF($AK$3=1,$E240*$F$4*G240/$Q$209,($E240*$F$4*G240-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R240=0,0,IF($AK$3=1,$E240*$F$4*H240/$R$209,($E240*$F$4*H240-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T240*$X240*12*1000*(1-$C240),AM240)","v":0},{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+SUMPRODUCT(AE240:AH240,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Discap.",0,0,null,null,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(M241:P241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,(IF($AK$3=1,$E241*$F$4*G241/$Q$209,($E241*$F$4*G241-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R241=0,0,IF($AK$3=1,$E241*$F$4*H241/$R$209,($E241*$F$4*H241-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T241*$X241*12*1000*(1-$C241),AM241)","v":0},{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+SUMPRODUCT(AE241:AH241,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(M242:P242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X242*$K242*12*1000*(1-$C242)","v":0},null,{"$f":"IF(Q242=0,0,(IF($AK$3=1,$E242*$F$4*G242/$Q$209,($E242*$F$4*G242-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R242=0,0,IF($AK$3=1,$E242*$F$4*H242/$R$209,($E242*$F$4*H242-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T242*$X242*12*1000*(1-$C242),AM242)","v":0},{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+SUMPRODUCT(AE242:AH242,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP243:AP252)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,{"$f":"IF(Q243=0,0,(IF($AK$3=1,$E243*$F$4*G243/$Q$209,($E243*$F$4*G243-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R243=0,0,IF($AK$3=1,$E243*$F$4*H243/$R$209,($E243*$F$4*H243-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,0,0,0,{"$f":"+SUM(AI244:AI253)","v":0},null,"X1D_4 (50,001-más)",0,0,null,null,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2466519463671016E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(M244:P244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X244*$K244*12*1000*(1-$C244)","v":0},null,{"$f":"IF(Q244=0,0,(IF($AK$3=1,$E244*$F$4*G244/$Q$209,($E244*$F$4*G244-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R244=0,0,IF($AK$3=1,$E244*$F$4*H244/$R$209,($E244*$F$4*H244-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T244*$X244*12*1000*(1-$C244),AM244)","v":0},{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+SUMPRODUCT(AE244:AH244,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Regular",0,0,null,null,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2466519463671016E-3,null,1,0,null,{"$f":"+J244","v":0},{"$f":"+K244","v":0},null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(M245:P245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X245*$K245*12*1000*(1-$C245)","v":0},null,{"$f":"IF(Q245=0,0,(IF($AK$3=1,$E245*$F$4*G245/$Q$209,($E245*$F$4*G245-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R245=0,0,IF($AK$3=1,$E245*$F$4*H245/$R$209,($E245*$F$4*H245-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T245*$X245*12*1000*(1-$C245),AM245)","v":0},{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+SUMPRODUCT(AE245:AH245,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Agro",0,0,null,null,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(M246:P246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X246*$K246*12*1000*(1-$C246)","v":0},null,{"$f":"IF(Q246=0,0,(IF($AK$3=1,$E246*$F$4*G246/$Q$209,($E246*$F$4*G246-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R246=0,0,IF($AK$3=1,$E246*$F$4*H246/$R$209,($E246*$F$4*H246-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T246*$X246*12*1000*(1-$C246),AM246)","v":0},{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+SUMPRODUCT(AE246:AH246,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(M247:P247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X247*$K247*12*1000*(1-$C247)","v":0},null,{"$f":"IF(Q247=0,0,(IF($AK$3=1,$E247*$F$4*G247/$Q$209,($E247*$F$4*G247-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R247=0,0,IF($AK$3=1,$E247*$F$4*H247/$R$209,($E247*$F$4*H247-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T247*$X247*12*1000*(1-$C247),AM247)","v":0},{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+SUMPRODUCT(AE247:AH247,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(M248:P248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X248*$K248*12*1000*(1-$C248)","v":0},null,{"$f":"IF(Q248=0,0,(IF($AK$3=1,$E248*$F$4*G248/$Q$209,($E248*$F$4*G248-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R248=0,0,IF($AK$3=1,$E248*$F$4*H248/$R$209,($E248*$F$4*H248-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T248*$X248*12*1000*(1-$C248),AM248)","v":0},{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+SUMPRODUCT(AE248:AH248,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Político",0,0,null,null,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(M249:P249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X249*$K249*12*1000*(1-$C249)","v":0},null,{"$f":"IF(Q249=0,0,(IF($AK$3=1,$E249*$F$4*G249/$Q$209,($E249*$F$4*G249-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R249=0,0,IF($AK$3=1,$E249*$F$4*H249/$R$209,($E249*$F$4*H249-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T249*$X249*12*1000*(1-$C249),AM249)","v":0},{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+SUMPRODUCT(AE249:AH249,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 x1",0,0,null,null,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(M250:P250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X250*$K250*12*1000*(1-$C250)","v":0},null,{"$f":"IF(Q250=0,0,(IF($AK$3=1,$E250*$F$4*G250/$Q$209,($E250*$F$4*G250-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R250=0,0,IF($AK$3=1,$E250*$F$4*H250/$R$209,($E250*$F$4*H250-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T250*$X250*12*1000*(1-$C250),AM250)","v":0},{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+SUMPRODUCT(AE250:AH250,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 x2",0,0,null,null,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(M251:P251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X251*$K251*12*1000*(1-$C251)","v":0},null,{"$f":"IF(Q251=0,0,(IF($AK$3=1,$E251*$F$4*G251/$Q$209,($E251*$F$4*G251-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R251=0,0,IF($AK$3=1,$E251*$F$4*H251/$R$209,($E251*$F$4*H251-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T251*$X251*12*1000*(1-$C251),AM251)","v":0},{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+SUMPRODUCT(AE251:AH251,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Discap.",0,0,null,null,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(M252:P252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X252*$K252*12*1000*(1-$C252)","v":0},null,{"$f":"IF(Q252=0,0,(IF($AK$3=1,$E252*$F$4*G252/$Q$209,($E252*$F$4*G252-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R252=0,0,IF($AK$3=1,$E252*$F$4*H252/$R$209,($E252*$F$4*H252-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T252*$X252*12*1000*(1-$C252),AM252)","v":0},{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+SUMPRODUCT(AE252:AH252,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(M253:P253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X253*$K253*12*1000*(1-$C253)","v":0},null,{"$f":"IF(Q253=0,0,(IF($AK$3=1,$E253*$F$4*G253/$Q$209,($E253*$F$4*G253-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R253=0,0,IF($AK$3=1,$E253*$F$4*H253/$R$209,($E253*$F$4*H253-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T253*$X253*12*1000*(1-$C253),AM253)","v":0},{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+SUMPRODUCT(AE253:AH253,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP254:AP263)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,{"$f":"IF(Q254=0,0,(IF($AK$3=1,$E254*$F$4*G254/$Q$209,($E254*$F$4*G254-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R254=0,0,IF($AK$3=1,$E254*$F$4*H254/$R$209,($E254*$F$4*H254-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,0,0,0,{"$f":"+SUM(AI255:AI264)","v":0},null,"X1D_5 (xxx)",0,0,null,null,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2466519463671016E-3,null,1,0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(M255:P255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X255*$K255*12*1000*(1-$C255)","v":0},null,{"$f":"IF(Q255=0,0,(IF($AK$3=1,$E255*$F$4*G255/$Q$209,($E255*$F$4*G255-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R255=0,0,IF($AK$3=1,$E255*$F$4*H255/$R$209,($E255*$F$4*H255-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T255*$X255*12*1000*(1-$C255),AM255)","v":0},{"$f":"+Potencia!U255*$X255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!V255*$X255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!W255*$X255*12*1000*(1-$C255)","v":0},{"$f":"+SUMPRODUCT(AE255:AH255,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Regular",0,0,null,null,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2466519463671016E-3,null,1,0,null,{"$f":"+J255","v":0},{"$f":"+K255","v":0},null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(M256:P256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X256*$K256*12*1000*(1-$C256)","v":0},null,{"$f":"IF(Q256=0,0,(IF($AK$3=1,$E256*$F$4*G256/$Q$209,($E256*$F$4*G256-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R256=0,0,IF($AK$3=1,$E256*$F$4*H256/$R$209,($E256*$F$4*H256-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T256*$X256*12*1000*(1-$C256),AM256)","v":0},{"$f":"+Potencia!U256*$X256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!V256*$X256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!W256*$X256*12*1000*(1-$C256)","v":0},{"$f":"+SUMPRODUCT(AE256:AH256,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Agro",0,0,null,null,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(M257:P257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X257*$K257*12*1000*(1-$C257)","v":0},null,{"$f":"IF(Q257=0,0,(IF($AK$3=1,$E257*$F$4*G257/$Q$209,($E257*$F$4*G257-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R257=0,0,IF($AK$3=1,$E257*$F$4*H257/$R$209,($E257*$F$4*H257-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T257*$X257*12*1000*(1-$C257),AM257)","v":0},{"$f":"+Potencia!U257*$X257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!V257*$X257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!W257*$X257*12*1000*(1-$C257)","v":0},{"$f":"+SUMPRODUCT(AE257:AH257,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(M258:P258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X258*$K258*12*1000*(1-$C258)","v":0},null,{"$f":"IF(Q258=0,0,(IF($AK$3=1,$E258*$F$4*G258/$Q$209,($E258*$F$4*G258-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R258=0,0,IF($AK$3=1,$E258*$F$4*H258/$R$209,($E258*$F$4*H258-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T258*$X258*12*1000*(1-$C258),AM258)","v":0},{"$f":"+Potencia!U258*$X258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!V258*$X258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!W258*$X258*12*1000*(1-$C258)","v":0},{"$f":"+SUMPRODUCT(AE258:AH258,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(M259:P259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X259*$K259*12*1000*(1-$C259)","v":0},null,{"$f":"IF(Q259=0,0,(IF($AK$3=1,$E259*$F$4*G259/$Q$209,($E259*$F$4*G259-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R259=0,0,IF($AK$3=1,$E259*$F$4*H259/$R$209,($E259*$F$4*H259-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T259*$X259*12*1000*(1-$C259),AM259)","v":0},{"$f":"+Potencia!U259*$X259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!V259*$X259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!W259*$X259*12*1000*(1-$C259)","v":0},{"$f":"+SUMPRODUCT(AE259:AH259,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Político",0,0,null,null,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(M260:P260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X260*$K260*12*1000*(1-$C260)","v":0},null,{"$f":"IF(Q260=0,0,(IF($AK$3=1,$E260*$F$4*G260/$Q$209,($E260*$F$4*G260-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R260=0,0,IF($AK$3=1,$E260*$F$4*H260/$R$209,($E260*$F$4*H260-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T260*$X260*12*1000*(1-$C260),AM260)","v":0},{"$f":"+Potencia!U260*$X260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!V260*$X260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!W260*$X260*12*1000*(1-$C260)","v":0},{"$f":"+SUMPRODUCT(AE260:AH260,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 x1",0,0,null,null,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(M261:P261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X261*$K261*12*1000*(1-$C261)","v":0},null,{"$f":"IF(Q261=0,0,(IF($AK$3=1,$E261*$F$4*G261/$Q$209,($E261*$F$4*G261-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R261=0,0,IF($AK$3=1,$E261*$F$4*H261/$R$209,($E261*$F$4*H261-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T261*$X261*12*1000*(1-$C261),AM261)","v":0},{"$f":"+Potencia!U261*$X261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!V261*$X261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!W261*$X261*12*1000*(1-$C261)","v":0},{"$f":"+SUMPRODUCT(AE261:AH261,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 x2",0,0,null,null,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(M262:P262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X262*$K262*12*1000*(1-$C262)","v":0},null,{"$f":"IF(Q262=0,0,(IF($AK$3=1,$E262*$F$4*G262/$Q$209,($E262*$F$4*G262-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R262=0,0,IF($AK$3=1,$E262*$F$4*H262/$R$209,($E262*$F$4*H262-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T262*$X262*12*1000*(1-$C262),AM262)","v":0},{"$f":"+Potencia!U262*$X262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!V262*$X262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!W262*$X262*12*1000*(1-$C262)","v":0},{"$f":"+SUMPRODUCT(AE262:AH262,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Discap.",0,0,null,null,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2466519463671016E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(M263:P263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X263*$K263*12*1000*(1-$C263)","v":0},null,{"$f":"IF(Q263=0,0,(IF($AK$3=1,$E263*$F$4*G263/$Q$209,($E263*$F$4*G263-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R263=0,0,IF($AK$3=1,$E263*$F$4*H263/$R$209,($E263*$F$4*H263-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T263*$X263*12*1000*(1-$C263),AM263)","v":0},{"$f":"+Potencia!U263*$X263*12*1000*(1-$C263)","v":0},{"$f":"+Potencia!V263*$X263*12*1000*(1-$C263)","v":0},{"$f":"+Potencia!W263*$X263*12*1000*(1-$C263)","v":0},{"$f":"+SUMPRODUCT(AE263:AH263,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2466519463671016E-3,null,{"$f":"+G263","v":1},{"$f":"+H263","v":0},null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(M264:P264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X264*$K264*12*1000*(1-$C264)","v":0},null,{"$f":"IF(Q264=0,0,(IF($AK$3=1,$E264*$F$4*G264/$Q$209,($E264*$F$4*G264-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R264=0,0,IF($AK$3=1,$E264*$F$4*H264/$R$209,($E264*$F$4*H264-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$208*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T264*$X264*12*1000*(1-$C264),AM264)","v":0},{"$f":"+Potencia!U264*$X264*12*1000*(1-$C264)","v":0},{"$f":"+Potencia!V264*$X264*12*1000*(1-$C264)","v":0},{"$f":"+Potencia!W264*$X264*12*1000*(1-$C264)","v":0},{"$f":"+SUMPRODUCT(AE264:AH264,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!AE265*$X265*12*1000*(1-$C265)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},null,{"$f":"+SUM(R266:R267)","v":0},null,{"$f":"IF(Q265=0,0,(IF($AK$3=1,$E265*$F$4*G265/$Q$265,($E265*$F$4*G265-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R265=0,0,IF($AK$3=1,$E265*$F$4*H265/$R$265,($E265*$F$4*H265-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$264*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+IF($AK$3=1,Potencia!T265*$X265*12*1000*(1-$C265),AM265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0},null,"X2H",0,0,null,null,{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,0,1,null,0,0,null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(M266:P266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,(IF($AK$3=1,$E266*$F$4*G266/$Q$265,($E266*$F$4*G266-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R266=0,0,IF($AK$3=1,$E266*$F$4*H266/$R$265,($E266*$F$4*H266-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$264*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W266*Energía!Z266*(1-$C266)*1000,AL266)","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T266*$X266*12*1000*(1-$C266),AM266)","v":0},{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+SUMPRODUCT(AE266:AH266,PremisaCosto!$F$84:$I$84)","v":0},null,"X2H Punta",0,0,null,null,{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,0,1,null,0,0,null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(M267:P267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,(IF($AK$3=1,$E267*$F$4*G267/$Q$265,($E267*$F$4*G267-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R267=0,0,IF($AK$3=1,$E267*$F$4*H267/$R$265,($E267*$F$4*H267-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$264*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W267*Energía!Z267*(1-$C267)*1000,AL267)","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T267*$X267*12*1000*(1-$C267),AM267)","v":0},{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+SUMPRODUCT(AE267:AH267,PremisaCosto!$F$84:$I$84)","v":0},null,"X2H Fuera de Punta",0,0,null,null,{"$f":"+SUM(AP268,AP279,AP290,AP301,AP312)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,(IF($AK$3=1,$E268*$F$4*G268/$Q$268,($E268*$F$4*G268-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R268=0,0,IF($AK$3=1,$E268*$F$4*H268/$R$268,($E268*$F$4*H268-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0},null,"X2D",0,0,null,null,{"$f":"+SUM(AP269:AP278)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":0},{"$f":"+H268","v":1},null,0,0,null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,{"$f":"IF(Q269=0,0,(IF($AK$3=1,$E269*$F$4*G269/$Q$268,($E269*$F$4*G269-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R269=0,0,IF($AK$3=1,$E269*$F$4*H269/$R$268,($E269*$F$4*H269-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI270:AI279)","v":0},null,"X2D_1 (0 - 10000)",0,0,null,null,{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,{"$f":"+G269","v":0},{"$f":"+H269","v":1},null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(M270:P270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X270*$K270*12*1000*(1-$C270)","v":0},null,{"$f":"IF(Q270=0,0,(IF($AK$3=1,$E270*$F$4*G270/$Q$268,($E270*$F$4*G270-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R270=0,0,IF($AK$3=1,$E270*$F$4*H270/$R$268,($E270*$F$4*H270-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T270*$X270*12*1000*(1-$C270),AM270)","v":0},{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+SUMPRODUCT(AE270:AH270,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Regular",0,0,null,null,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,{"$f":"+G270","v":0},1,null,{"$f":"+J270","v":0},0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(M271:P271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X271*$K271*12*1000*(1-$C271)","v":0},null,{"$f":"IF(Q271=0,0,(IF($AK$3=1,$E271*$F$4*G271/$Q$268,($E271*$F$4*G271-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R271=0,0,IF($AK$3=1,$E271*$F$4*H271/$R$268,($E271*$F$4*H271-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T271*$X271*12*1000*(1-$C271),AM271)","v":0},{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+SUMPRODUCT(AE271:AH271,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Agro",0,0,null,null,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(M272:P272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X272*$K272*12*1000*(1-$C272)","v":0},null,{"$f":"IF(Q272=0,0,(IF($AK$3=1,$E272*$F$4*G272/$Q$268,($E272*$F$4*G272-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R272=0,0,IF($AK$3=1,$E272*$F$4*H272/$R$268,($E272*$F$4*H272-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T272*$X272*12*1000*(1-$C272),AM272)","v":0},{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+SUMPRODUCT(AE272:AH272,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(M273:P273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X273*$K273*12*1000*(1-$C273)","v":0},null,{"$f":"IF(Q273=0,0,(IF($AK$3=1,$E273*$F$4*G273/$Q$268,($E273*$F$4*G273-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R273=0,0,IF($AK$3=1,$E273*$F$4*H273/$R$268,($E273*$F$4*H273-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T273*$X273*12*1000*(1-$C273),AM273)","v":0},{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+SUMPRODUCT(AE273:AH273,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(M274:P274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X274*$K274*12*1000*(1-$C274)","v":0},null,{"$f":"IF(Q274=0,0,(IF($AK$3=1,$E274*$F$4*G274/$Q$268,($E274*$F$4*G274-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R274=0,0,IF($AK$3=1,$E274*$F$4*H274/$R$268,($E274*$F$4*H274-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T274*$X274*12*1000*(1-$C274),AM274)","v":0},{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+SUMPRODUCT(AE274:AH274,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Político",0,0,null,null,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(M275:P275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X275*$K275*12*1000*(1-$C275)","v":0},null,{"$f":"IF(Q275=0,0,(IF($AK$3=1,$E275*$F$4*G275/$Q$268,($E275*$F$4*G275-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R275=0,0,IF($AK$3=1,$E275*$F$4*H275/$R$268,($E275*$F$4*H275-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T275*$X275*12*1000*(1-$C275),AM275)","v":0},{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+SUMPRODUCT(AE275:AH275,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 x1",0,0,null,null,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(M276:P276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X276*$K276*12*1000*(1-$C276)","v":0},null,{"$f":"IF(Q276=0,0,(IF($AK$3=1,$E276*$F$4*G276/$Q$268,($E276*$F$4*G276-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R276=0,0,IF($AK$3=1,$E276*$F$4*H276/$R$268,($E276*$F$4*H276-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J276*T276","v":0},{"$f":"+U276*K276","v":0},null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T276*$X276*12*1000*(1-$C276),AM276)","v":0},{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+SUMPRODUCT(AE276:AH276,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 x2",0,0,null,null,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(M277:P277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X277*$K277*12*1000*(1-$C277)","v":0},null,{"$f":"IF(Q277=0,0,(IF($AK$3=1,$E277*$F$4*G277/$Q$268,($E277*$F$4*G277-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R277=0,0,IF($AK$3=1,$E277*$F$4*H277/$R$268,($E277*$F$4*H277-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T277*$X277*12*1000*(1-$C277),AM277)","v":0},{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+SUMPRODUCT(AE277:AH277,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Discap.",0,0,null,null,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(M278:P278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X278*$K278*12*1000*(1-$C278)","v":0},null,{"$f":"IF(Q278=0,0,(IF($AK$3=1,$E278*$F$4*G278/$Q$268,($E278*$F$4*G278-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R278=0,0,IF($AK$3=1,$E278*$F$4*H278/$R$268,($E278*$F$4*H278-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T278*$X278*12*1000*(1-$C278),AM278)","v":0},{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+SUMPRODUCT(AE278:AH278,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(M279:P279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X279*$K279*12*1000*(1-$C279)","v":0},null,{"$f":"IF(Q279=0,0,(IF($AK$3=1,$E279*$F$4*G279/$Q$268,($E279*$F$4*G279-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R279=0,0,IF($AK$3=1,$E279*$F$4*H279/$R$268,($E279*$F$4*H279-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T279*$X279*12*1000*(1-$C279),AM279)","v":0},{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+SUMPRODUCT(AE279:AH279,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP280:AP289)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,{"$f":"IF(Q280=0,0,(IF($AK$3=1,$E280*$F$4*G280/$Q$268,($E280*$F$4*G280-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R280=0,0,IF($AK$3=1,$E280*$F$4*H280/$R$268,($E280*$F$4*H280-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI281:AI290)","v":0},null,{"$f":"+A280","v":"X2D_2 (10,001-30,000)"},0,0,null,null,{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(M281:P281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X281*$K281*12*1000*(1-$C281)","v":0},null,{"$f":"IF(Q281=0,0,(IF($AK$3=1,$E281*$F$4*G281/$Q$268,($E281*$F$4*G281-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R281=0,0,IF($AK$3=1,$E281*$F$4*H281/$R$268,($E281*$F$4*H281-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T281*$X281*12*1000*(1-$C281),AM281)","v":0},{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+SUMPRODUCT(AE281:AH281,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Regular",0,0,null,null,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J281","v":0},0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(M282:P282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X282*$K282*12*1000*(1-$C282)","v":0},null,{"$f":"IF(Q282=0,0,(IF($AK$3=1,$E282*$F$4*G282/$Q$268,($E282*$F$4*G282-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R282=0,0,IF($AK$3=1,$E282*$F$4*H282/$R$268,($E282*$F$4*H282-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T282*$X282*12*1000*(1-$C282),AM282)","v":0},{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+SUMPRODUCT(AE282:AH282,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Agro",0,0,null,null,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(M283:P283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X283*$K283*12*1000*(1-$C283)","v":0},null,{"$f":"IF(Q283=0,0,(IF($AK$3=1,$E283*$F$4*G283/$Q$268,($E283*$F$4*G283-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R283=0,0,IF($AK$3=1,$E283*$F$4*H283/$R$268,($E283*$F$4*H283-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T283*$X283*12*1000*(1-$C283),AM283)","v":0},{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+SUMPRODUCT(AE283:AH283,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(M284:P284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X284*$K284*12*1000*(1-$C284)","v":0},null,{"$f":"IF(Q284=0,0,(IF($AK$3=1,$E284*$F$4*G284/$Q$268,($E284*$F$4*G284-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R284=0,0,IF($AK$3=1,$E284*$F$4*H284/$R$268,($E284*$F$4*H284-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T284*$X284*12*1000*(1-$C284),AM284)","v":0},{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+SUMPRODUCT(AE284:AH284,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(M285:P285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X285*$K285*12*1000*(1-$C285)","v":0},null,{"$f":"IF(Q285=0,0,(IF($AK$3=1,$E285*$F$4*G285/$Q$268,($E285*$F$4*G285-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R285=0,0,IF($AK$3=1,$E285*$F$4*H285/$R$268,($E285*$F$4*H285-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T285*$X285*12*1000*(1-$C285),AM285)","v":0},{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+SUMPRODUCT(AE285:AH285,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Político",0,0,null,null,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(M286:P286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X286*$K286*12*1000*(1-$C286)","v":0},null,{"$f":"IF(Q286=0,0,(IF($AK$3=1,$E286*$F$4*G286/$Q$268,($E286*$F$4*G286-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R286=0,0,IF($AK$3=1,$E286*$F$4*H286/$R$268,($E286*$F$4*H286-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T286*$X286*12*1000*(1-$C286),AM286)","v":0},{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+SUMPRODUCT(AE286:AH286,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 x1",0,0,null,null,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G286","v":0},1,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(M287:P287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X287*$K287*12*1000*(1-$C287)","v":0},null,{"$f":"IF(Q287=0,0,(IF($AK$3=1,$E287*$F$4*G287/$Q$268,($E287*$F$4*G287-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R287=0,0,IF($AK$3=1,$E287*$F$4*H287/$R$268,($E287*$F$4*H287-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T287*$X287*12*1000*(1-$C287),AM287)","v":0},{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+SUMPRODUCT(AE287:AH287,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 x2",0,0,null,null,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(M288:P288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X288*$K288*12*1000*(1-$C288)","v":0},null,{"$f":"IF(Q288=0,0,(IF($AK$3=1,$E288*$F$4*G288/$Q$268,($E288*$F$4*G288-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R288=0,0,IF($AK$3=1,$E288*$F$4*H288/$R$268,($E288*$F$4*H288-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T288*$X288*12*1000*(1-$C288),AM288)","v":0},{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+SUMPRODUCT(AE288:AH288,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Discap.",0,0,null,null,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(M289:P289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X289*$K289*12*1000*(1-$C289)","v":0},null,{"$f":"IF(Q289=0,0,(IF($AK$3=1,$E289*$F$4*G289/$Q$268,($E289*$F$4*G289-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R289=0,0,IF($AK$3=1,$E289*$F$4*H289/$R$268,($E289*$F$4*H289-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T289*$X289*12*1000*(1-$C289),AM289)","v":0},{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+SUMPRODUCT(AE289:AH289,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(M290:P290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X290*$K290*12*1000*(1-$C290)","v":0},null,{"$f":"IF(Q290=0,0,(IF($AK$3=1,$E290*$F$4*G290/$Q$268,($E290*$F$4*G290-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R290=0,0,IF($AK$3=1,$E290*$F$4*H290/$R$268,($E290*$F$4*H290-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T290*$X290*12*1000*(1-$C290),AM290)","v":0},{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+SUMPRODUCT(AE290:AH290,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP291:AP300)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,{"$f":"IF(Q291=0,0,(IF($AK$3=1,$E291*$F$4*G291/$Q$268,($E291*$F$4*G291-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R291=0,0,IF($AK$3=1,$E291*$F$4*H291/$R$268,($E291*$F$4*H291-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI292:AI301)","v":0},null,"X2D_3 (30,001-50,000)",0,0,null,null,{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(M292:P292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X292*$K292*12*1000*(1-$C292)","v":0},null,{"$f":"IF(Q292=0,0,(IF($AK$3=1,$E292*$F$4*G292/$Q$268,($E292*$F$4*G292-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R292=0,0,IF($AK$3=1,$E292*$F$4*H292/$R$268,($E292*$F$4*H292-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T292*$X292*12*1000*(1-$C292),AM292)","v":0},{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+SUMPRODUCT(AE292:AH292,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Regular",0,0,null,null,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J292","v":0},0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(M293:P293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X293*$K293*12*1000*(1-$C293)","v":0},null,{"$f":"IF(Q293=0,0,(IF($AK$3=1,$E293*$F$4*G293/$Q$268,($E293*$F$4*G293-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R293=0,0,IF($AK$3=1,$E293*$F$4*H293/$R$268,($E293*$F$4*H293-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T293*$X293*12*1000*(1-$C293),AM293)","v":0},{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+SUMPRODUCT(AE293:AH293,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Agro",0,0,null,null,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(M294:P294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X294*$K294*12*1000*(1-$C294)","v":0},null,{"$f":"IF(Q294=0,0,(IF($AK$3=1,$E294*$F$4*G294/$Q$268,($E294*$F$4*G294-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R294=0,0,IF($AK$3=1,$E294*$F$4*H294/$R$268,($E294*$F$4*H294-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T294*$X294*12*1000*(1-$C294),AM294)","v":0},{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+SUMPRODUCT(AE294:AH294,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(M295:P295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X295*$K295*12*1000*(1-$C295)","v":0},null,{"$f":"IF(Q295=0,0,(IF($AK$3=1,$E295*$F$4*G295/$Q$268,($E295*$F$4*G295-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R295=0,0,IF($AK$3=1,$E295*$F$4*H295/$R$268,($E295*$F$4*H295-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T295*$X295*12*1000*(1-$C295),AM295)","v":0},{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+SUMPRODUCT(AE295:AH295,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(M296:P296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X296*$K296*12*1000*(1-$C296)","v":0},null,{"$f":"IF(Q296=0,0,(IF($AK$3=1,$E296*$F$4*G296/$Q$268,($E296*$F$4*G296-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R296=0,0,IF($AK$3=1,$E296*$F$4*H296/$R$268,($E296*$F$4*H296-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T296*$X296*12*1000*(1-$C296),AM296)","v":0},{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+SUMPRODUCT(AE296:AH296,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Político",0,0,null,null,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(M297:P297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X297*$K297*12*1000*(1-$C297)","v":0},null,{"$f":"IF(Q297=0,0,(IF($AK$3=1,$E297*$F$4*G297/$Q$268,($E297*$F$4*G297-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R297=0,0,IF($AK$3=1,$E297*$F$4*H297/$R$268,($E297*$F$4*H297-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T297*$X297*12*1000*(1-$C297),AM297)","v":0},{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+SUMPRODUCT(AE297:AH297,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 x1",0,0,null,null,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(M298:P298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X298*$K298*12*1000*(1-$C298)","v":0},null,{"$f":"IF(Q298=0,0,(IF($AK$3=1,$E298*$F$4*G298/$Q$268,($E298*$F$4*G298-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R298=0,0,IF($AK$3=1,$E298*$F$4*H298/$R$268,($E298*$F$4*H298-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T298*$X298*12*1000*(1-$C298),AM298)","v":0},{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+SUMPRODUCT(AE298:AH298,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 x2",0,0,null,null,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(M299:P299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X299*$K299*12*1000*(1-$C299)","v":0},null,{"$f":"IF(Q299=0,0,(IF($AK$3=1,$E299*$F$4*G299/$Q$268,($E299*$F$4*G299-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R299=0,0,IF($AK$3=1,$E299*$F$4*H299/$R$268,($E299*$F$4*H299-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T299*$X299*12*1000*(1-$C299),AM299)","v":0},{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+SUMPRODUCT(AE299:AH299,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Discap.",0,0,null,null,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(M300:P300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,(IF($AK$3=1,$E300*$F$4*G300/$Q$268,($E300*$F$4*G300-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R300=0,0,IF($AK$3=1,$E300*$F$4*H300/$R$268,($E300*$F$4*H300-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T300*$X300*12*1000*(1-$C300),AM300)","v":0},{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+SUMPRODUCT(AE300:AH300,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(M301:P301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X301*$K301*12*1000*(1-$C301)","v":0},null,{"$f":"IF(Q301=0,0,(IF($AK$3=1,$E301*$F$4*G301/$Q$268,($E301*$F$4*G301-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R301=0,0,IF($AK$3=1,$E301*$F$4*H301/$R$268,($E301*$F$4*H301-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T301*$X301*12*1000*(1-$C301),AM301)","v":0},{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+SUMPRODUCT(AE301:AH301,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP302:AP311)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,{"$f":"IF(Q302=0,0,(IF($AK$3=1,$E302*$F$4*G302/$Q$268,($E302*$F$4*G302-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R302=0,0,IF($AK$3=1,$E302*$F$4*H302/$R$268,($E302*$F$4*H302-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI303:AI312)","v":0},null,"X2D_4 (50,001-más)",0,0,null,null,{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G302","v":0},1,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(M303:P303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X303*$K303*12*1000*(1-$C303)","v":0},null,{"$f":"IF(Q303=0,0,(IF($AK$3=1,$E303*$F$4*G303/$Q$268,($E303*$F$4*G303-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R303=0,0,IF($AK$3=1,$E303*$F$4*H303/$R$268,($E303*$F$4*H303-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T303*$X303*12*1000*(1-$C303),AM303)","v":0},{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+SUMPRODUCT(AE303:AH303,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Regular",0,0,null,null,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J303","v":0},0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(M304:P304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X304*$K304*12*1000*(1-$C304)","v":0},null,{"$f":"IF(Q304=0,0,(IF($AK$3=1,$E304*$F$4*G304/$Q$268,($E304*$F$4*G304-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R304=0,0,IF($AK$3=1,$E304*$F$4*H304/$R$268,($E304*$F$4*H304-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T304*$X304*12*1000*(1-$C304),AM304)","v":0},{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+SUMPRODUCT(AE304:AH304,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Agro",0,0,null,null,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(M305:P305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X305*$K305*12*1000*(1-$C305)","v":0},null,{"$f":"IF(Q305=0,0,(IF($AK$3=1,$E305*$F$4*G305/$Q$268,($E305*$F$4*G305-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R305=0,0,IF($AK$3=1,$E305*$F$4*H305/$R$268,($E305*$F$4*H305-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T305*$X305*12*1000*(1-$C305),AM305)","v":0},{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+SUMPRODUCT(AE305:AH305,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(M306:P306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X306*$K306*12*1000*(1-$C306)","v":0},null,{"$f":"IF(Q306=0,0,(IF($AK$3=1,$E306*$F$4*G306/$Q$268,($E306*$F$4*G306-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R306=0,0,IF($AK$3=1,$E306*$F$4*H306/$R$268,($E306*$F$4*H306-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T306*$X306*12*1000*(1-$C306),AM306)","v":0},{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+SUMPRODUCT(AE306:AH306,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(M307:P307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X307*$K307*12*1000*(1-$C307)","v":0},null,{"$f":"IF(Q307=0,0,(IF($AK$3=1,$E307*$F$4*G307/$Q$268,($E307*$F$4*G307-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R307=0,0,IF($AK$3=1,$E307*$F$4*H307/$R$268,($E307*$F$4*H307-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T307*$X307*12*1000*(1-$C307),AM307)","v":0},{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+SUMPRODUCT(AE307:AH307,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Político",0,0,null,null,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(M308:P308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X308*$K308*12*1000*(1-$C308)","v":0},null,{"$f":"IF(Q308=0,0,(IF($AK$3=1,$E308*$F$4*G308/$Q$268,($E308*$F$4*G308-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R308=0,0,IF($AK$3=1,$E308*$F$4*H308/$R$268,($E308*$F$4*H308-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T308*$X308*12*1000*(1-$C308),AM308)","v":0},{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+SUMPRODUCT(AE308:AH308,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 x1",0,0,null,null,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(M309:P309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X309*$K309*12*1000*(1-$C309)","v":0},null,{"$f":"IF(Q309=0,0,(IF($AK$3=1,$E309*$F$4*G309/$Q$268,($E309*$F$4*G309-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R309=0,0,IF($AK$3=1,$E309*$F$4*H309/$R$268,($E309*$F$4*H309-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T309*$X309*12*1000*(1-$C309),AM309)","v":0},{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+SUMPRODUCT(AE309:AH309,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 x2",0,0,null,null,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(M310:P310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X310*$K310*12*1000*(1-$C310)","v":0},null,{"$f":"IF(Q310=0,0,(IF($AK$3=1,$E310*$F$4*G310/$Q$268,($E310*$F$4*G310-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R310=0,0,IF($AK$3=1,$E310*$F$4*H310/$R$268,($E310*$F$4*H310-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T310*$X310*12*1000*(1-$C310),AM310)","v":0},{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+SUMPRODUCT(AE310:AH310,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Discap.",0,0,null,null,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(M311:P311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X311*$K311*12*1000*(1-$C311)","v":0},null,{"$f":"IF(Q311=0,0,(IF($AK$3=1,$E311*$F$4*G311/$Q$268,($E311*$F$4*G311-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R311=0,0,IF($AK$3=1,$E311*$F$4*H311/$R$268,($E311*$F$4*H311-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T311*$X311*12*1000*(1-$C311),AM311)","v":0},{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+SUMPRODUCT(AE311:AH311,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(M312:P312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X312*$K312*12*1000*(1-$C312)","v":0},null,{"$f":"IF(Q312=0,0,(IF($AK$3=1,$E312*$F$4*G312/$Q$268,($E312*$F$4*G312-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R312=0,0,IF($AK$3=1,$E312*$F$4*H312/$R$268,($E312*$F$4*H312-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T312*$X312*12*1000*(1-$C312),AM312)","v":0},{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+SUMPRODUCT(AE312:AH312,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP313:AP322)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,{"$f":"IF(Q313=0,0,(IF($AK$3=1,$E313*$F$4*G313/$Q$268,($E313*$F$4*G313-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R313=0,0,IF($AK$3=1,$E313*$F$4*H313/$R$268,($E313*$F$4*H313-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI314:AI323)","v":0},null,"X2D_5 (xxx)",0,0,null,null,{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(M314:P314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X314*$K314*12*1000*(1-$C314)","v":0},null,{"$f":"IF(Q314=0,0,(IF($AK$3=1,$E314*$F$4*G314/$Q$268,($E314*$F$4*G314-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R314=0,0,IF($AK$3=1,$E314*$F$4*H314/$R$268,($E314*$F$4*H314-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T314*$X314*12*1000*(1-$C314),AM314)","v":0},{"$f":"+Potencia!U314*$X314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!V314*$X314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!W314*$X314*12*1000*(1-$C314)","v":0},{"$f":"+SUMPRODUCT(AE314:AH314,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Regular",0,0,null,null,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J314","v":0},0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(M315:P315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X315*$K315*12*1000*(1-$C315)","v":0},null,{"$f":"IF(Q315=0,0,(IF($AK$3=1,$E315*$F$4*G315/$Q$268,($E315*$F$4*G315-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R315=0,0,IF($AK$3=1,$E315*$F$4*H315/$R$268,($E315*$F$4*H315-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T315*$X315*12*1000*(1-$C315),AM315)","v":0},{"$f":"+Potencia!U315*$X315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!V315*$X315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!W315*$X315*12*1000*(1-$C315)","v":0},{"$f":"+SUMPRODUCT(AE315:AH315,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Agro",0,0,null,null,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(M316:P316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X316*$K316*12*1000*(1-$C316)","v":0},null,{"$f":"IF(Q316=0,0,(IF($AK$3=1,$E316*$F$4*G316/$Q$268,($E316*$F$4*G316-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R316=0,0,IF($AK$3=1,$E316*$F$4*H316/$R$268,($E316*$F$4*H316-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T316*$X316*12*1000*(1-$C316),AM316)","v":0},{"$f":"+Potencia!U316*$X316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!V316*$X316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!W316*$X316*12*1000*(1-$C316)","v":0},{"$f":"+SUMPRODUCT(AE316:AH316,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(M317:P317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X317*$K317*12*1000*(1-$C317)","v":0},null,{"$f":"IF(Q317=0,0,(IF($AK$3=1,$E317*$F$4*G317/$Q$268,($E317*$F$4*G317-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R317=0,0,IF($AK$3=1,$E317*$F$4*H317/$R$268,($E317*$F$4*H317-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T317*$X317*12*1000*(1-$C317),AM317)","v":0},{"$f":"+Potencia!U317*$X317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!V317*$X317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!W317*$X317*12*1000*(1-$C317)","v":0},{"$f":"+SUMPRODUCT(AE317:AH317,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(M318:P318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X318*$K318*12*1000*(1-$C318)","v":0},null,{"$f":"IF(Q318=0,0,(IF($AK$3=1,$E318*$F$4*G318/$Q$268,($E318*$F$4*G318-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R318=0,0,IF($AK$3=1,$E318*$F$4*H318/$R$268,($E318*$F$4*H318-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T318*$X318*12*1000*(1-$C318),AM318)","v":0},{"$f":"+Potencia!U318*$X318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!V318*$X318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!W318*$X318*12*1000*(1-$C318)","v":0},{"$f":"+SUMPRODUCT(AE318:AH318,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Político",0,0,null,null,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G318","v":0},1,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(M319:P319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X319*$K319*12*1000*(1-$C319)","v":0},null,{"$f":"IF(Q319=0,0,(IF($AK$3=1,$E319*$F$4*G319/$Q$268,($E319*$F$4*G319-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R319=0,0,IF($AK$3=1,$E319*$F$4*H319/$R$268,($E319*$F$4*H319-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T319*$X319*12*1000*(1-$C319),AM319)","v":0},{"$f":"+Potencia!U319*$X319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!V319*$X319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!W319*$X319*12*1000*(1-$C319)","v":0},{"$f":"+SUMPRODUCT(AE319:AH319,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 x1",0,0,null,null,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(M320:P320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X320*$K320*12*1000*(1-$C320)","v":0},null,{"$f":"IF(Q320=0,0,(IF($AK$3=1,$E320*$F$4*G320/$Q$268,($E320*$F$4*G320-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R320=0,0,IF($AK$3=1,$E320*$F$4*H320/$R$268,($E320*$F$4*H320-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T320*$X320*12*1000*(1-$C320),AM320)","v":0},{"$f":"+Potencia!U320*$X320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!V320*$X320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!W320*$X320*12*1000*(1-$C320)","v":0},{"$f":"+SUMPRODUCT(AE320:AH320,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 x2",0,0,null,null,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(M321:P321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X321*$K321*12*1000*(1-$C321)","v":0},null,{"$f":"IF(Q321=0,0,(IF($AK$3=1,$E321*$F$4*G321/$Q$268,($E321*$F$4*G321-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R321=0,0,IF($AK$3=1,$E321*$F$4*H321/$R$268,($E321*$F$4*H321-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T321*$X321*12*1000*(1-$C321),AM321)","v":0},{"$f":"+Potencia!U321*$X321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!V321*$X321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!W321*$X321*12*1000*(1-$C321)","v":0},{"$f":"+SUMPRODUCT(AE321:AH321,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Discap.",0,0,null,null,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(M322:P322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X322*$K322*12*1000*(1-$C322)","v":0},null,{"$f":"IF(Q322=0,0,(IF($AK$3=1,$E322*$F$4*G322/$Q$268,($E322*$F$4*G322-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R322=0,0,IF($AK$3=1,$E322*$F$4*H322/$R$268,($E322*$F$4*H322-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T322*$X322*12*1000*(1-$C322),AM322)","v":0},{"$f":"+Potencia!U322*$X322*12*1000*(1-$C322)","v":0},{"$f":"+Potencia!V322*$X322*12*1000*(1-$C322)","v":0},{"$f":"+Potencia!W322*$X322*12*1000*(1-$C322)","v":0},{"$f":"+SUMPRODUCT(AE322:AH322,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(M323:P323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X323*$K323*12*1000*(1-$C323)","v":0},null,{"$f":"IF(Q323=0,0,(IF($AK$3=1,$E323*$F$4*G323/$Q$268,($E323*$F$4*G323-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R323=0,0,IF($AK$3=1,$E323*$F$4*H323/$R$268,($E323*$F$4*H323-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$267*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T323*$X323*12*1000*(1-$C323),AM323)","v":0},{"$f":"+Potencia!U323*$X323*12*1000*(1-$C323)","v":0},{"$f":"+Potencia!V323*$X323*12*1000*(1-$C323)","v":0},{"$f":"+Potencia!W323*$X323*12*1000*(1-$C323)","v":0},{"$f":"+SUMPRODUCT(AE323:AH323,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP324,AP335,AP346,AP357,AP368)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,(IF($AK$3=1,$E324*$F$4*G324/$Q$324,($E324*$F$4*G324-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R324=0,0,IF($AK$3=1,$E324*$F$4*H324/$R$324,($E324*$F$4*H324-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0},null,"X3D",0,0,null,null,{"$f":"+SUM(AP325:AP334)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":0},{"$f":"+H324","v":1},null,0,0,null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,{"$f":"IF(Q325=0,0,(IF($AK$3=1,$E325*$F$4*G325/$Q$324,($E325*$F$4*G325-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R325=0,0,IF($AK$3=1,$E325*$F$4*H325/$R$324,($E325*$F$4*H325-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI326:AI335)","v":0},null,"X3D_1 (0-10,000)",0,0,null,null,{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,0,1,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(M326:P326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X326*$K326*12*1000*(1-$C326)","v":0},null,{"$f":"IF(Q326=0,0,(IF($AK$3=1,$E326*$F$4*G326/$Q$324,($E326*$F$4*G326-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R326=0,0,IF($AK$3=1,$E326*$F$4*H326/$R$324,($E326*$F$4*H326-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T326*$X326*12*1000*(1-$C326),AM326)","v":0},{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+SUMPRODUCT(AE326:AH326,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Regular",0,0,null,null,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(M327:P327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X327*$K327*12*1000*(1-$C327)","v":0},null,{"$f":"IF(Q327=0,0,(IF($AK$3=1,$E327*$F$4*G327/$Q$324,($E327*$F$4*G327-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R327=0,0,IF($AK$3=1,$E327*$F$4*H327/$R$324,($E327*$F$4*H327-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T327*$X327*12*1000*(1-$C327),AM327)","v":0},{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+SUMPRODUCT(AE327:AH327,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Agro",0,0,null,null,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(M328:P328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X328*$K328*12*1000*(1-$C328)","v":0},null,{"$f":"IF(Q328=0,0,(IF($AK$3=1,$E328*$F$4*G328/$Q$324,($E328*$F$4*G328-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R328=0,0,IF($AK$3=1,$E328*$F$4*H328/$R$324,($E328*$F$4*H328-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T328*$X328*12*1000*(1-$C328),AM328)","v":0},{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+SUMPRODUCT(AE328:AH328,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(M329:P329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X329*$K329*12*1000*(1-$C329)","v":0},null,{"$f":"IF(Q329=0,0,(IF($AK$3=1,$E329*$F$4*G329/$Q$324,($E329*$F$4*G329-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R329=0,0,IF($AK$3=1,$E329*$F$4*H329/$R$324,($E329*$F$4*H329-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T329*$X329*12*1000*(1-$C329),AM329)","v":0},{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+SUMPRODUCT(AE329:AH329,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(M330:P330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X330*$K330*12*1000*(1-$C330)","v":0},null,{"$f":"IF(Q330=0,0,(IF($AK$3=1,$E330*$F$4*G330/$Q$324,($E330*$F$4*G330-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R330=0,0,IF($AK$3=1,$E330*$F$4*H330/$R$324,($E330*$F$4*H330-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T330*$X330*12*1000*(1-$C330),AM330)","v":0},{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+SUMPRODUCT(AE330:AH330,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Político",0,0,null,null,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(M331:P331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X331*$K331*12*1000*(1-$C331)","v":0},null,{"$f":"IF(Q331=0,0,(IF($AK$3=1,$E331*$F$4*G331/$Q$324,($E331*$F$4*G331-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R331=0,0,IF($AK$3=1,$E331*$F$4*H331/$R$324,($E331*$F$4*H331-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T331*$X331*12*1000*(1-$C331),AM331)","v":0},{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+SUMPRODUCT(AE331:AH331,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 x1",0,0,null,null,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(M332:P332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X332*$K332*12*1000*(1-$C332)","v":0},null,{"$f":"IF(Q332=0,0,(IF($AK$3=1,$E332*$F$4*G332/$Q$324,($E332*$F$4*G332-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R332=0,0,IF($AK$3=1,$E332*$F$4*H332/$R$324,($E332*$F$4*H332-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J332*T332","v":0},{"$f":"+U332*K332","v":0},null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T332*$X332*12*1000*(1-$C332),AM332)","v":0},{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+SUMPRODUCT(AE332:AH332,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 x2",0,0,null,null,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(M333:P333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X333*$K333*12*1000*(1-$C333)","v":0},null,{"$f":"IF(Q333=0,0,(IF($AK$3=1,$E333*$F$4*G333/$Q$324,($E333*$F$4*G333-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R333=0,0,IF($AK$3=1,$E333*$F$4*H333/$R$324,($E333*$F$4*H333-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T333*$X333*12*1000*(1-$C333),AM333)","v":0},{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+SUMPRODUCT(AE333:AH333,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Discap.",0,0,null,null,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(M334:P334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X334*$K334*12*1000*(1-$C334)","v":0},null,{"$f":"IF(Q334=0,0,(IF($AK$3=1,$E334*$F$4*G334/$Q$324,($E334*$F$4*G334-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R334=0,0,IF($AK$3=1,$E334*$F$4*H334/$R$324,($E334*$F$4*H334-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T334*$X334*12*1000*(1-$C334),AM334)","v":0},{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+SUMPRODUCT(AE334:AH334,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(M335:P335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X335*$K335*12*1000*(1-$C335)","v":0},null,{"$f":"IF(Q335=0,0,(IF($AK$3=1,$E335*$F$4*G335/$Q$324,($E335*$F$4*G335-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R335=0,0,IF($AK$3=1,$E335*$F$4*H335/$R$324,($E335*$F$4*H335-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T335*$X335*12*1000*(1-$C335),AM335)","v":0},{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+SUMPRODUCT(AE335:AH335,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP336:AP345)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,{"$f":"IF(Q336=0,0,(IF($AK$3=1,$E336*$F$4*G336/$Q$324,($E336*$F$4*G336-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R336=0,0,IF($AK$3=1,$E336*$F$4*H336/$R$324,($E336*$F$4*H336-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI337:AI346)","v":0},null,"X3D_2 (10,001-30,000)",0,0,null,null,{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(M337:P337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X337*$K337*12*1000*(1-$C337)","v":0},null,{"$f":"IF(Q337=0,0,(IF($AK$3=1,$E337*$F$4*G337/$Q$324,($E337*$F$4*G337-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R337=0,0,IF($AK$3=1,$E337*$F$4*H337/$R$324,($E337*$F$4*H337-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T337*$X337*12*1000*(1-$C337),AM337)","v":0},{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+SUMPRODUCT(AE337:AH337,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Regular",0,0,null,null,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(M338:P338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X338*$K338*12*1000*(1-$C338)","v":0},null,{"$f":"IF(Q338=0,0,(IF($AK$3=1,$E338*$F$4*G338/$Q$324,($E338*$F$4*G338-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R338=0,0,IF($AK$3=1,$E338*$F$4*H338/$R$324,($E338*$F$4*H338-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T338*$X338*12*1000*(1-$C338),AM338)","v":0},{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+SUMPRODUCT(AE338:AH338,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Agro",0,0,null,null,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(M339:P339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X339*$K339*12*1000*(1-$C339)","v":0},null,{"$f":"IF(Q339=0,0,(IF($AK$3=1,$E339*$F$4*G339/$Q$324,($E339*$F$4*G339-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R339=0,0,IF($AK$3=1,$E339*$F$4*H339/$R$324,($E339*$F$4*H339-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T339*$X339*12*1000*(1-$C339),AM339)","v":0},{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+SUMPRODUCT(AE339:AH339,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(M340:P340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X340*$K340*12*1000*(1-$C340)","v":0},null,{"$f":"IF(Q340=0,0,(IF($AK$3=1,$E340*$F$4*G340/$Q$324,($E340*$F$4*G340-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R340=0,0,IF($AK$3=1,$E340*$F$4*H340/$R$324,($E340*$F$4*H340-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T340*$X340*12*1000*(1-$C340),AM340)","v":0},{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+SUMPRODUCT(AE340:AH340,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(M341:P341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X341*$K341*12*1000*(1-$C341)","v":0},null,{"$f":"IF(Q341=0,0,(IF($AK$3=1,$E341*$F$4*G341/$Q$324,($E341*$F$4*G341-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R341=0,0,IF($AK$3=1,$E341*$F$4*H341/$R$324,($E341*$F$4*H341-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T341*$X341*12*1000*(1-$C341),AM341)","v":0},{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+SUMPRODUCT(AE341:AH341,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Político",0,0,null,null,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(M342:P342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X342*$K342*12*1000*(1-$C342)","v":0},null,{"$f":"IF(Q342=0,0,(IF($AK$3=1,$E342*$F$4*G342/$Q$324,($E342*$F$4*G342-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R342=0,0,IF($AK$3=1,$E342*$F$4*H342/$R$324,($E342*$F$4*H342-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T342*$X342*12*1000*(1-$C342),AM342)","v":0},{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+SUMPRODUCT(AE342:AH342,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 x1",0,0,null,null,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(M343:P343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X343*$K343*12*1000*(1-$C343)","v":0},null,{"$f":"IF(Q343=0,0,(IF($AK$3=1,$E343*$F$4*G343/$Q$324,($E343*$F$4*G343-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R343=0,0,IF($AK$3=1,$E343*$F$4*H343/$R$324,($E343*$F$4*H343-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T343*$X343*12*1000*(1-$C343),AM343)","v":0},{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+SUMPRODUCT(AE343:AH343,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 x2",0,0,null,null,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(M344:P344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X344*$K344*12*1000*(1-$C344)","v":0},null,{"$f":"IF(Q344=0,0,(IF($AK$3=1,$E344*$F$4*G344/$Q$324,($E344*$F$4*G344-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R344=0,0,IF($AK$3=1,$E344*$F$4*H344/$R$324,($E344*$F$4*H344-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T344*$X344*12*1000*(1-$C344),AM344)","v":0},{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+SUMPRODUCT(AE344:AH344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A344","v":"X3D_2 Discap."},0,0,null,null,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(M345:P345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X345*$K345*12*1000*(1-$C345)","v":0},null,{"$f":"IF(Q345=0,0,(IF($AK$3=1,$E345*$F$4*G345/$Q$324,($E345*$F$4*G345-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R345=0,0,IF($AK$3=1,$E345*$F$4*H345/$R$324,($E345*$F$4*H345-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T345*$X345*12*1000*(1-$C345),AM345)","v":0},{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+SUMPRODUCT(AE345:AH345,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(M346:P346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X346*$K346*12*1000*(1-$C346)","v":0},null,{"$f":"IF(Q346=0,0,(IF($AK$3=1,$E346*$F$4*G346/$Q$324,($E346*$F$4*G346-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R346=0,0,IF($AK$3=1,$E346*$F$4*H346/$R$324,($E346*$F$4*H346-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T346*$X346*12*1000*(1-$C346),AM346)","v":0},{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+SUMPRODUCT(AE346:AH346,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP347:AP356)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,{"$f":"IF(Q347=0,0,(IF($AK$3=1,$E347*$F$4*G347/$Q$324,($E347*$F$4*G347-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R347=0,0,IF($AK$3=1,$E347*$F$4*H347/$R$324,($E347*$F$4*H347-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI348:AI357)","v":0},null,"X3D_3 (30,001-50,000)",0,0,null,null,{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(M348:P348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X348*$K348*12*1000*(1-$C348)","v":0},null,{"$f":"IF(Q348=0,0,(IF($AK$3=1,$E348*$F$4*G348/$Q$324,($E348*$F$4*G348-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R348=0,0,IF($AK$3=1,$E348*$F$4*H348/$R$324,($E348*$F$4*H348-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T348*$X348*12*1000*(1-$C348),AM348)","v":0},{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+SUMPRODUCT(AE348:AH348,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Regular",0,0,null,null,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(M349:P349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X349*$K349*12*1000*(1-$C349)","v":0},null,{"$f":"IF(Q349=0,0,(IF($AK$3=1,$E349*$F$4*G349/$Q$324,($E349*$F$4*G349-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R349=0,0,IF($AK$3=1,$E349*$F$4*H349/$R$324,($E349*$F$4*H349-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T349*$X349*12*1000*(1-$C349),AM349)","v":0},{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+SUMPRODUCT(AE349:AH349,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Agro",0,0,null,null,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(M350:P350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X350*$K350*12*1000*(1-$C350)","v":0},null,{"$f":"IF(Q350=0,0,(IF($AK$3=1,$E350*$F$4*G350/$Q$324,($E350*$F$4*G350-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R350=0,0,IF($AK$3=1,$E350*$F$4*H350/$R$324,($E350*$F$4*H350-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T350*$X350*12*1000*(1-$C350),AM350)","v":0},{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+SUMPRODUCT(AE350:AH350,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(M351:P351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X351*$K351*12*1000*(1-$C351)","v":0},null,{"$f":"IF(Q351=0,0,(IF($AK$3=1,$E351*$F$4*G351/$Q$324,($E351*$F$4*G351-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R351=0,0,IF($AK$3=1,$E351*$F$4*H351/$R$324,($E351*$F$4*H351-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T351*$X351*12*1000*(1-$C351),AM351)","v":0},{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+SUMPRODUCT(AE351:AH351,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(M352:P352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X352*$K352*12*1000*(1-$C352)","v":0},null,{"$f":"IF(Q352=0,0,(IF($AK$3=1,$E352*$F$4*G352/$Q$324,($E352*$F$4*G352-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R352=0,0,IF($AK$3=1,$E352*$F$4*H352/$R$324,($E352*$F$4*H352-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T352*$X352*12*1000*(1-$C352),AM352)","v":0},{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+SUMPRODUCT(AE352:AH352,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Político",0,0,null,null,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(M353:P353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X353*$K353*12*1000*(1-$C353)","v":0},null,{"$f":"IF(Q353=0,0,(IF($AK$3=1,$E353*$F$4*G353/$Q$324,($E353*$F$4*G353-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R353=0,0,IF($AK$3=1,$E353*$F$4*H353/$R$324,($E353*$F$4*H353-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T353*$X353*12*1000*(1-$C353),AM353)","v":0},{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+SUMPRODUCT(AE353:AH353,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 x1",0,0,null,null,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(M354:P354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X354*$K354*12*1000*(1-$C354)","v":0},null,{"$f":"IF(Q354=0,0,(IF($AK$3=1,$E354*$F$4*G354/$Q$324,($E354*$F$4*G354-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R354=0,0,IF($AK$3=1,$E354*$F$4*H354/$R$324,($E354*$F$4*H354-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T354*$X354*12*1000*(1-$C354),AM354)","v":0},{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+SUMPRODUCT(AE354:AH354,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 x2",0,0,null,null,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(M355:P355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X355*$K355*12*1000*(1-$C355)","v":0},null,{"$f":"IF(Q355=0,0,(IF($AK$3=1,$E355*$F$4*G355/$Q$324,($E355*$F$4*G355-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R355=0,0,IF($AK$3=1,$E355*$F$4*H355/$R$324,($E355*$F$4*H355-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T355*$X355*12*1000*(1-$C355),AM355)","v":0},{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+SUMPRODUCT(AE355:AH355,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Discap.",0,0,null,null,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(M356:P356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,(IF($AK$3=1,$E356*$F$4*G356/$Q$324,($E356*$F$4*G356-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R356=0,0,IF($AK$3=1,$E356*$F$4*H356/$R$324,($E356*$F$4*H356-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T356*$X356*12*1000*(1-$C356),AM356)","v":0},{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+SUMPRODUCT(AE356:AH356,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":0},{"$f":"+H356","v":1},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(M357:P357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X357*$K357*12*1000*(1-$C357)","v":0},null,{"$f":"IF(Q357=0,0,(IF($AK$3=1,$E357*$F$4*G357/$Q$324,($E357*$F$4*G357-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R357=0,0,IF($AK$3=1,$E357*$F$4*H357/$R$324,($E357*$F$4*H357-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T357*$X357*12*1000*(1-$C357),AM357)","v":0},{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+SUMPRODUCT(AE357:AH357,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP358:AP367)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,{"$f":"IF(Q358=0,0,(IF($AK$3=1,$E358*$F$4*G358/$Q$324,($E358*$F$4*G358-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R358=0,0,IF($AK$3=1,$E358*$F$4*H358/$R$324,($E358*$F$4*H358-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI359:AI368)","v":0},null,"X3D_4 (50,001-más)",0,0,null,null,{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(M359:P359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X359*$K359*12*1000*(1-$C359)","v":0},null,{"$f":"IF(Q359=0,0,(IF($AK$3=1,$E359*$F$4*G359/$Q$324,($E359*$F$4*G359-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R359=0,0,IF($AK$3=1,$E359*$F$4*H359/$R$324,($E359*$F$4*H359-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T359*$X359*12*1000*(1-$C359),AM359)","v":0},{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+SUMPRODUCT(AE359:AH359,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Regular",0,0,null,null,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(M360:P360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X360*$K360*12*1000*(1-$C360)","v":0},null,{"$f":"IF(Q360=0,0,(IF($AK$3=1,$E360*$F$4*G360/$Q$324,($E360*$F$4*G360-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R360=0,0,IF($AK$3=1,$E360*$F$4*H360/$R$324,($E360*$F$4*H360-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T360*$X360*12*1000*(1-$C360),AM360)","v":0},{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+SUMPRODUCT(AE360:AH360,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Agro",0,0,null,null,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(M361:P361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X361*$K361*12*1000*(1-$C361)","v":0},null,{"$f":"IF(Q361=0,0,(IF($AK$3=1,$E361*$F$4*G361/$Q$324,($E361*$F$4*G361-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R361=0,0,IF($AK$3=1,$E361*$F$4*H361/$R$324,($E361*$F$4*H361-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T361*$X361*12*1000*(1-$C361),AM361)","v":0},{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+SUMPRODUCT(AE361:AH361,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(M362:P362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X362*$K362*12*1000*(1-$C362)","v":0},null,{"$f":"IF(Q362=0,0,(IF($AK$3=1,$E362*$F$4*G362/$Q$324,($E362*$F$4*G362-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R362=0,0,IF($AK$3=1,$E362*$F$4*H362/$R$324,($E362*$F$4*H362-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T362*$X362*12*1000*(1-$C362),AM362)","v":0},{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+SUMPRODUCT(AE362:AH362,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(M363:P363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X363*$K363*12*1000*(1-$C363)","v":0},null,{"$f":"IF(Q363=0,0,(IF($AK$3=1,$E363*$F$4*G363/$Q$324,($E363*$F$4*G363-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R363=0,0,IF($AK$3=1,$E363*$F$4*H363/$R$324,($E363*$F$4*H363-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T363*$X363*12*1000*(1-$C363),AM363)","v":0},{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+SUMPRODUCT(AE363:AH363,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Político",0,0,null,null,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(M364:P364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X364*$K364*12*1000*(1-$C364)","v":0},null,{"$f":"IF(Q364=0,0,(IF($AK$3=1,$E364*$F$4*G364/$Q$324,($E364*$F$4*G364-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R364=0,0,IF($AK$3=1,$E364*$F$4*H364/$R$324,($E364*$F$4*H364-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T364*$X364*12*1000*(1-$C364),AM364)","v":0},{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+SUMPRODUCT(AE364:AH364,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 x1",0,0,null,null,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(M365:P365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X365*$K365*12*1000*(1-$C365)","v":0},null,{"$f":"IF(Q365=0,0,(IF($AK$3=1,$E365*$F$4*G365/$Q$324,($E365*$F$4*G365-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R365=0,0,IF($AK$3=1,$E365*$F$4*H365/$R$324,($E365*$F$4*H365-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T365*$X365*12*1000*(1-$C365),AM365)","v":0},{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+SUMPRODUCT(AE365:AH365,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 x2",0,0,null,null,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(M366:P366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X366*$K366*12*1000*(1-$C366)","v":0},null,{"$f":"IF(Q366=0,0,(IF($AK$3=1,$E366*$F$4*G366/$Q$324,($E366*$F$4*G366-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R366=0,0,IF($AK$3=1,$E366*$F$4*H366/$R$324,($E366*$F$4*H366-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T366*$X366*12*1000*(1-$C366),AM366)","v":0},{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+SUMPRODUCT(AE366:AH366,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Discap.",0,0,null,null,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(M367:P367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X367*$K367*12*1000*(1-$C367)","v":0},null,{"$f":"IF(Q367=0,0,(IF($AK$3=1,$E367*$F$4*G367/$Q$324,($E367*$F$4*G367-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R367=0,0,IF($AK$3=1,$E367*$F$4*H367/$R$324,($E367*$F$4*H367-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T367*$X367*12*1000*(1-$C367),AM367)","v":0},{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+SUMPRODUCT(AE367:AH367,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(M368:P368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X368*$K368*12*1000*(1-$C368)","v":0},null,{"$f":"IF(Q368=0,0,(IF($AK$3=1,$E368*$F$4*G368/$Q$324,($E368*$F$4*G368-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R368=0,0,IF($AK$3=1,$E368*$F$4*H368/$R$324,($E368*$F$4*H368-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T368*$X368*12*1000*(1-$C368),AM368)","v":0},{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+SUMPRODUCT(AE368:AH368,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Cruz Roja",0,0,null,null,{"$f":"+SUM(AP369:AP378)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,{"$f":"IF(Q369=0,0,(IF($AK$3=1,$E369*$F$4*G369/$Q$324,($E369*$F$4*G369-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R369=0,0,IF($AK$3=1,$E369*$F$4*H369/$R$324,($E369*$F$4*H369-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},0,0,0,0,0,0,0,0,{"$f":"+SUM(AI370:AI379)","v":0},null,"X3D_5 (xxx)",0,0,null,null,{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(M370:P370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X370*$K370*12*1000*(1-$C370)","v":0},null,{"$f":"IF(Q370=0,0,(IF($AK$3=1,$E370*$F$4*G370/$Q$324,($E370*$F$4*G370-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R370=0,0,IF($AK$3=1,$E370*$F$4*H370/$R$324,($E370*$F$4*H370-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T370*$X370*12*1000*(1-$C370),AM370)","v":0},{"$f":"+Potencia!U370*$X370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!V370*$X370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!W370*$X370*12*1000*(1-$C370)","v":0},{"$f":"+SUMPRODUCT(AE370:AH370,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Regular",0,0,null,null,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(M371:P371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X371*$K371*12*1000*(1-$C371)","v":0},null,{"$f":"IF(Q371=0,0,(IF($AK$3=1,$E371*$F$4*G371/$Q$324,($E371*$F$4*G371-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R371=0,0,IF($AK$3=1,$E371*$F$4*H371/$R$324,($E371*$F$4*H371-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T371*$X371*12*1000*(1-$C371),AM371)","v":0},{"$f":"+Potencia!U371*$X371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!V371*$X371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!W371*$X371*12*1000*(1-$C371)","v":0},{"$f":"+SUMPRODUCT(AE371:AH371,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Agro",0,0,null,null,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(M372:P372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X372*$K372*12*1000*(1-$C372)","v":0},null,{"$f":"IF(Q372=0,0,(IF($AK$3=1,$E372*$F$4*G372/$Q$324,($E372*$F$4*G372-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R372=0,0,IF($AK$3=1,$E372*$F$4*H372/$R$324,($E372*$F$4*H372-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T372*$X372*12*1000*(1-$C372),AM372)","v":0},{"$f":"+Potencia!U372*$X372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!V372*$X372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!W372*$X372*12*1000*(1-$C372)","v":0},{"$f":"+SUMPRODUCT(AE372:AH372,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(M373:P373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X373*$K373*12*1000*(1-$C373)","v":0},null,{"$f":"IF(Q373=0,0,(IF($AK$3=1,$E373*$F$4*G373/$Q$324,($E373*$F$4*G373-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R373=0,0,IF($AK$3=1,$E373*$F$4*H373/$R$324,($E373*$F$4*H373-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T373*$X373*12*1000*(1-$C373),AM373)","v":0},{"$f":"+Potencia!U373*$X373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!V373*$X373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!W373*$X373*12*1000*(1-$C373)","v":0},{"$f":"+SUMPRODUCT(AE373:AH373,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(M374:P374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X374*$K374*12*1000*(1-$C374)","v":0},null,{"$f":"IF(Q374=0,0,(IF($AK$3=1,$E374*$F$4*G374/$Q$324,($E374*$F$4*G374-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R374=0,0,IF($AK$3=1,$E374*$F$4*H374/$R$324,($E374*$F$4*H374-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T374*$X374*12*1000*(1-$C374),AM374)","v":0},{"$f":"+Potencia!U374*$X374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!V374*$X374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!W374*$X374*12*1000*(1-$C374)","v":0},{"$f":"+SUMPRODUCT(AE374:AH374,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Político",0,0,null,null,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(M375:P375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X375*$K375*12*1000*(1-$C375)","v":0},null,{"$f":"IF(Q375=0,0,(IF($AK$3=1,$E375*$F$4*G375/$Q$324,($E375*$F$4*G375-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R375=0,0,IF($AK$3=1,$E375*$F$4*H375/$R$324,($E375*$F$4*H375-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T375*$X375*12*1000*(1-$C375),AM375)","v":0},{"$f":"+Potencia!U375*$X375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!V375*$X375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!W375*$X375*12*1000*(1-$C375)","v":0},{"$f":"+SUMPRODUCT(AE375:AH375,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 x1",0,0,null,null,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(M376:P376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X376*$K376*12*1000*(1-$C376)","v":0},null,{"$f":"IF(Q376=0,0,(IF($AK$3=1,$E376*$F$4*G376/$Q$324,($E376*$F$4*G376-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R376=0,0,IF($AK$3=1,$E376*$F$4*H376/$R$324,($E376*$F$4*H376-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T376*$X376*12*1000*(1-$C376),AM376)","v":0},{"$f":"+Potencia!U376*$X376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!V376*$X376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!W376*$X376*12*1000*(1-$C376)","v":0},{"$f":"+SUMPRODUCT(AE376:AH376,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 x2",0,0,null,null,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(M377:P377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X377*$K377*12*1000*(1-$C377)","v":0},null,{"$f":"IF(Q377=0,0,(IF($AK$3=1,$E377*$F$4*G377/$Q$324,($E377*$F$4*G377-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R377=0,0,IF($AK$3=1,$E377*$F$4*H377/$R$324,($E377*$F$4*H377-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T377*$X377*12*1000*(1-$C377),AM377)","v":0},{"$f":"+Potencia!U377*$X377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!V377*$X377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!W377*$X377*12*1000*(1-$C377)","v":0},{"$f":"+SUMPRODUCT(AE377:AH377,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Discap.",0,0,null,null,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(M378:P378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X378*$K378*12*1000*(1-$C378)","v":0},null,{"$f":"IF(Q378=0,0,(IF($AK$3=1,$E378*$F$4*G378/$Q$324,($E378*$F$4*G378-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R378=0,0,IF($AK$3=1,$E378*$F$4*H378/$R$324,($E378*$F$4*H378-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T378*$X378*12*1000*(1-$C378),AM378)","v":0},{"$f":"+Potencia!U378*$X378*12*1000*(1-$C378)","v":0},{"$f":"+Potencia!V378*$X378*12*1000*(1-$C378)","v":0},{"$f":"+Potencia!W378*$X378*12*1000*(1-$C378)","v":0},{"$f":"+SUMPRODUCT(AE378:AH378,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(M379:P379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X379*$K379*12*1000*(1-$C379)","v":0},null,{"$f":"IF(Q379=0,0,(IF($AK$3=1,$E379*$F$4*G379/$Q$324,($E379*$F$4*G379-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R379=0,0,IF($AK$3=1,$E379*$F$4*H379/$R$324,($E379*$F$4*H379-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$323*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T379*$X379*12*1000*(1-$C379),AM379)","v":0},{"$f":"+Potencia!U379*$X379*12*1000*(1-$C379)","v":0},{"$f":"+Potencia!V379*$X379*12*1000*(1-$C379)","v":0},{"$f":"+Potencia!W379*$X379*12*1000*(1-$C379)","v":0},{"$f":"+SUMPRODUCT(AE379:AH379,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Cruz Roja",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CCOMF","index":5,"n_rows":381,"n_cols":44,"rows_kept":381,"cut":false,"hidden":false,"merged":[[1,25,2,25],[1,26,2,26],[1,27,2,27],[6,37,6,38],[7,36,8,36],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[7,20,8,20],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33]]}
[{"$f":"+\"Cargo de Comercialización Fijo\"&\" - \"&PremisaCosto!A2","v":"Cargo de Comercialización Fijo - EDEMET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PremisaCosto!A2","v":"EDEMET"},null,null,"Factor de ajuste Cargos Comercialización","EDEMET","EDECHI"]
["Check: VP Costos = VP Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar sig años",null,null,null,null,null,null,null,null,"Recuperación costos 2022/2023","Cuatro años = 1","Factor de ajuste Pliego Vigente",null,null,"Factor de ajuste Jul-Dic 22",1.0066667950597128,1.0077082757068871]
[{"$f":"AI7","v":"OK"},null,null,null,"IMP - Costos Comercialización Fijo",{"$f":"+Costos!E15","v":20404109.863463495},{"$f":"+Costos!F15","v":21111323.32094337},{"$f":"+Costos!G15","v":21752389.349086307},{"$f":"+Costos!H15","v":22361890.841309942},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resumen!R3","v":2},"Tres años = 2",{"$f":"IF(AM1=\"EDEMET\",AQ2*AQ3,AR2*AR3)","v":1.0458103288341425},null,null,"Factor de ajuste Ene-Jun 23",1.0388843001145258,1.0419398847130947]
[null,null,null,null,"VP Costos Permitidos",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":72491508.570074499},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20404092.541565638,{"$f":"+SUM(Z10,AE10)","v":19510335.001385737},{"$f":"+Z4-AA4","v":893757.54017990083},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor ajuste final",1.0458103288341425,1.0499714446144655]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Poner opción 1 en hoja \"Resumen\", celda R3 para ver los ingresos a recuperar"]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR",null,null,null,null,null,null,null,null,null,null,null,null,null,"Para BUSCARV",15,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F4,0)=0,\"OK\",\"Error\")","v":"OK"},null,null,"Tarifa Vigente"]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (VP)","Ingreso por Cliente a Cargo Relativo (VP)",null,"Multiplicador Energía","Multiplicador Clientes",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (VP)","Ingresos con Tarifa a Aplicar por Clientes",null,null,null,"Ingresos (VP)",null,"Categorías ","Ingreso por Energia","Ingreso por Clientes",null,null,"Ingreso por Clientes Cargo Relativo"]
[null,null,null,null,null,null,"Energía","Cliente",null,"Energía","Cliente",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,null,null,null,null,null,"por Energía ($/kWh)","por Clientes ($/mes)",null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},"por Energía",{"$f":"+Z9","v":"2022/2023"},{"$f":"+AA9","v":"2023/2024"},{"$f":"+AB9","v":"2024/2025"},{"$f":"+AC9","v":"2025/2026"},"por Clientes",null,null,"2022/2023","2022/2023",null,null,"2022/2023"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":91813.558285331383},{"$f":"+SUM(AA11,AA15,AA16,AA20,AA76,AA80,AA136,AA192,AA196,AA209,AA265,AA268,AA324)","v":96486.571096898362},99390.432768484912,{"$f":"+SUM(AC11,AC15,AC16,AC20,AC76,AC80,AC136,AC192,AC196,AC209,AC265,AC268,AC324)","v":102366.4812343823},{"$f":"+SUM(AD11,AD15,AD16,AD20,AD76,AD80,AD136,AD192,AD196,AD209,AD265,AD268,AD324)","v":330031.87676944124},19418521.443100404,21357017.650269791,22005574.332963258,22621972.404779486,{"$f":"+SUM(AI11,AI15,AI16,AI20,AI76,AI80,AI136,AI192,AI196,AI209,AI265,AI268,AI324)","v":72161476.69330503},null,{"$f":"+A10","v":"TOTAL"},null,19510335.001385733,null,null,{"$f":"+SUM(AP11,AP15,AP16,AP20,AP76,AP80,AP136,AP192,AP196,AP209,AP265,AP268,AP324)","v":20307549.093342524}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,7.6544936727167582E-11,null,null,1,null,null,13.41,null,{"$f":"+SUM(M12:M14)","v":0},{"$f":"+SUM(N12:N14)","v":0},{"$f":"+SUM(O12:O14)","v":0},{"$f":"+SUM(P12:P14)","v":0},{"$f":"+SUM(Q12:Q14)","v":0},{"$f":"+K11*Clientes!X11*12*(1-$C11)","v":5.5473310473572648E-3},null,null,{"$f":"IF(R11=0,0,IF($AK$3=1,$E11*$F$4*H11/$R$11,($E11*$F$4*H11-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":1.0166983624837771},null,null,{"$f":"+U11*K11","v":13.633925040907451},null,{"$f":"+IF($AK$3=1,$W11*Energía!Z11*(1-$C11)*1000,AL11)","v":0},{"$f":"+SUM(AA12:AA14)","v":0},{"$f":"+SUM(AB12:AB14)","v":0},{"$f":"+SUM(AC12:AC14)","v":0},{"$f":"+SUMPRODUCT(Z11:AC11,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T11*$X11*12*(1-$C11),AM11)","v":1.5080295168814965E-3},{"$f":"+$X11*Clientes!U11*12*(1-$C11)","v":1.6432152104773885E-3},{"$f":"+$X11*Clientes!V11*12*(1-$C11)","v":1.6847862814133622E-3},{"$f":"+$X11*Clientes!W11*12*(1-$C11)","v":1.7272350722733988E-3},{"$f":"+SUMPRODUCT(AE11:AH11,PremisaCosto!$F$84:$I$84)","v":5.5488579367532808E-3},null,{"$f":"+A11","v":"ATH"},null,1.5080295168814965E-3,null,null,{"$f":"+K11*Clientes!T11*12*(1-$C11)","v":1.5766462135204267E-3}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":7.6544936727167582E-11},null,0,null,null,0,null,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(M12:P12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K12*Clientes!X12*12*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,(IF($AK$3=1,$E12*$F$4*G12/$Q$11,($E12*$F$4*G12-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R12=0,0,IF($AK$3=1,$E12*$F$4*H12/$R$11,($E12*$F$4*H12-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J12*T12","v":0},0,null,{"$f":"+IF($AK$3=1,$W12*Energía!Z12*(1-$C12)*1000,AL12)","v":0},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T12*$X12*12*(1-$C12),AM12)","v":0},{"$f":"+$X12*Clientes!U12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!V12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!W12*12*(1-$C12)","v":0},{"$f":"+SUMPRODUCT(AE12:AH12,PremisaCosto!$F$84:$I$84)","v":0},null,"ATH Punta",null,0,null,null,{"$f":"+K12*Clientes!T12*12*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":7.6544936727167582E-11},null,0,null,null,0,null,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(M13:P13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K13*Clientes!X13*12*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,(IF($AK$3=1,$E13*$F$4*G13/$Q$11,($E13*$F$4*G13-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R13=0,0,IF($AK$3=1,$E13*$F$4*H13/$R$11,($E13*$F$4*H13-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J13*T13","v":0},{"$f":"+U13*K13","v":0},null,{"$f":"+IF($AK$3=1,$W13*Energía!Z13*(1-$C13)*1000,AL13)","v":0},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T13*$X13*12*(1-$C13),AM13)","v":0},{"$f":"+$X13*Clientes!U13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!V13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!W13*12*(1-$C13)","v":0},{"$f":"+SUMPRODUCT(AE13:AH13,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A13","v":"ATH Fuera de Punta Medio"},null,0,null,null,{"$f":"+K13*Clientes!T13*12*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":7.6544936727167582E-11},null,0,null,null,0,null,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(M14:P14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K14*Clientes!X14*12*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,(IF($AK$3=1,$E14*$F$4*G14/$Q$11,($E14*$F$4*G14-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R14=0,0,IF($AK$3=1,$E14*$F$4*H14/$R$11,($E14*$F$4*H14-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W14*Energía!Z14*(1-$C14)*1000,AL14)","v":0},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T14*$X14*12*(1-$C14),AM14)","v":0},{"$f":"+$X14*Clientes!U14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!V14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!W14*12*(1-$C14)","v":0},{"$f":"+SUMPRODUCT(AE14:AH14,PremisaCosto!$F$84:$I$84)","v":0},null,"ATH Fuera de Punta Bajo",null,0,null,null,{"$f":"+K14*Clientes!T14*12*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.8370784814520221E-5,null,0,1,null,0,13.41,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(M15:P15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K15*Clientes!X15*12*(1-$C15)","v":1331.3567814206215},null,{"$f":"IF(Q15=0,0,(IF($AK$3=1,$E15*$F$4*G15/$Q$15,($E15*$F$4*G15-$AL$15*PremisaCosto!$F$84)/($Q$15-$M$15*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R15=0,0,IF($AK$3=1,$E15*$F$4*H15/$R$15,($E15*$F$4*H15-$AM$15*PremisaCosto!$F$84)/($R$15-$AP$15*PremisaCosto!$F$84)))","v":1.0167004101236023},null,0,13.633952499757507,null,{"$f":"+IF($AK$3=1,$W15*Energía!Z15*(1-$C15)*1000,AL15)","v":0},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T15*$X15*12*(1-$C15),AM15)","v":361.92708405155906},{"$f":"+$X15*Clientes!U15*12*(1-$C15)","v":394.37165429855111},{"$f":"+$X15*Clientes!V15*12*(1-$C15)","v":404.34870669815746},{"$f":"+$X15*Clientes!W15*12*(1-$C15)","v":414.53641378141651},{"$f":"+SUMPRODUCT(AE15:AH15,PremisaCosto!$F$84:$I$84)","v":1331.725904820787},null,"ATD",null,361.92708405155906,null,null,{"$f":"+K15*Clientes!T15*12*(1-$C15)","v":378.39434105616147}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.0953067318612362E-4,null,null,1,null,null,13.41,null,{"$f":"+SUM(M17:M19)","v":0},{"$f":"+SUM(N17:N19)","v":0},{"$f":"+SUM(O17:O19)","v":0},{"$f":"+SUM(P17:P19)","v":0},{"$f":"+SUM(Q17:Q19)","v":0},{"$f":"+K16*Clientes!X16*12*(1-$C16)","v":7937.9658098981108},null,{"$f":"IF(Q16=0,0,(IF($AK$3=1,$E16*$F$4*G16/$Q$16,($E16*$F$4*G16-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R16=0,0,IF($AK$3=1,$E16*$F$4*H16/$R$16,($E16*$F$4*H16-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":1.0166646499355048},null,0,13.633472955635119,null,{"$f":"+SUM(Z17:Z19)","v":0},{"$f":"+SUM(AA17:AA19)","v":0},{"$f":"+SUM(AB17:AB19)","v":0},{"$f":"+SUM(AC17:AC19)","v":0},{"$f":"+SUMPRODUCT(Z16:AC16,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T16*$X16*12*(1-$C16),AM16)","v":2155.9810567224558},{"$f":"+$X16*Clientes!U16*12*(1-$C16)","v":2351.1920218965138},{"$f":"+$X16*Clientes!V16*12*(1-$C16)","v":2411.762140155477},{"$f":"+$X16*Clientes!W16*12*(1-$C16)","v":2473.1501938751403},{"$f":"+SUMPRODUCT(AE16:AH16,PremisaCosto!$F$84:$I$84)","v":7940.0437339579112},null,"MTH",null,2155.9810567224558,null,null,{"$f":"+K16*Clientes!T16*12*(1-$C16)","v":2254.1101849478355}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":1.0953067318612362E-4},null,0,null,null,0,null,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(M17:P17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K17*Clientes!X17*12*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,(IF($AK$3=1,$E17*$F$4*G17/$Q$16,($E17*$F$4*G17-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R17=0,0,IF($AK$3=1,$E17*$F$4*H17/$R$16,($E17*$F$4*H17-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W17*Energía!Z17*(1-$C17)*1000,AL17)","v":0},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T17*$X17*12*(1-$C17),AM17)","v":0},{"$f":"+$X17*Clientes!U17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!V17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!W17*12*(1-$C17)","v":0},{"$f":"+SUMPRODUCT(AE17:AH17,PremisaCosto!$F$84:$I$84)","v":0},null,"MTH Punta",null,0,null,null,{"$f":"+K17*Clientes!T17*12*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":1.0953067318612362E-4},null,0,null,null,0,null,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(M18:P18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K18*Clientes!X18*12*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,(IF($AK$3=1,$E18*$F$4*G18/$Q$16,($E18*$F$4*G18-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R18=0,0,IF($AK$3=1,$E18*$F$4*H18/$R$16,($E18*$F$4*H18-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J18*T18","v":0},{"$f":"+U18*K18","v":0},null,{"$f":"+IF($AK$3=1,$W18*Energía!Z18*(1-$C18)*1000,AL18)","v":0},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T18*$X18*12*(1-$C18),AM18)","v":0},{"$f":"+$X18*Clientes!U18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!V18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!W18*12*(1-$C18)","v":0},{"$f":"+SUMPRODUCT(AE18:AH18,PremisaCosto!$F$84:$I$84)","v":0},null,"MTH Fuera de Punta Medio",null,0,null,null,{"$f":"+K18*Clientes!T18*12*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":1.0953067318612362E-4},null,0,null,null,0,null,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(M19:P19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K19*Clientes!X19*12*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,(IF($AK$3=1,$E19*$F$4*G19/$Q$16,($E19*$F$4*G19-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R19=0,0,IF($AK$3=1,$E19*$F$4*H19/$R$16,($E19*$F$4*H19-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W19*Energía!Z19*(1-$C19)*1000,AL19)","v":0},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T19*$X19*12*(1-$C19),AM19)","v":0},{"$f":"+$X19*Clientes!U19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!V19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!W19*12*(1-$C19)","v":0},{"$f":"+SUMPRODUCT(AE19:AH19,PremisaCosto!$F$84:$I$84)","v":0},null,"MTH Fuera de Punta Bajo",null,0,null,null,{"$f":"+K19*Clientes!T19*12*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":0},0,0,0,0,402720.28921350656,null,{"$f":"IF(Q20=0,0,(IF($AK$3=1,$E20*$F$4*G20/$Q$20,($E20*$F$4*G20-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R20=0,0,IF($AK$3=1,$E20*$F$4*H20/$R$20,($E20*$F$4*H20-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":1.0166933911478588},null,0,13.572856771823915,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":0},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":0},0,0,{"$f":"+SUMPRODUCT(Z20:AC20,PremisaCosto!$F$84:$I$84)","v":0},109459.49986135092,119291.19703205065,122319.93184703929,125408.02624814981,{"$f":"+SUMPRODUCT(AE20:AH20,PremisaCosto!$F$84:$I$84)","v":402830.72129255906},null,"MTD",null,109459.49986135094,null,null,{"$f":"+SUM(AP21,AP32,AP43,AP54,AP65)","v":114440.12216620611}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":5.5569366569763069E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,0,13.35,null,{"$f":"+SUM(M22:M31)","v":0},0,0,0,0,402720.28921350656,null,{"$f":"IF(Q21=0,0,(IF($AK$3=1,$E21*$F$4*G21/$Q$20,($E21*$F$4*G21-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R21=0,0,IF($AK$3=1,$E21*$F$4*H21/$R$20,($E21*$F$4*H21-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":1.0166933911478588},null,{"$f":"+W22","v":0},13.572856771823915,null,{"$f":"+SUM(Z22:Z31)","v":0},{"$f":"+SUM(AA22:AA31)","v":0},0,0,0,{"$f":"+SUM(AE22:AE31)","v":109459.49986135092},119291.19703205065,122319.93184703929,125408.02624814981,{"$f":"+SUM(AI22:AI31)","v":402830.72129255906},null,"MTD_1 (0-10,000)",null,109459.49986135094,null,null,{"$f":"+SUM(AP22:AP31)","v":114440.12216620611}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":5.5569366569763069E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+J21","v":0},{"$f":"+K21","v":13.35},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(M22:P22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K22*Clientes!X22*12*(1-$C22)","v":370612.47596224933},null,{"$f":"IF(Q22=0,0,(IF($AK$3=1,$E22*$F$4*G22/$Q$20,($E22*$F$4*G22-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R22=0,0,IF($AK$3=1,$E22*$F$4*H22/$R$20,($E22*$F$4*H22-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":1.0166933911478588},null,0,13.572856771823915,null,{"$f":"+IF($AK$3=1,$W22*Energía!Z22*(1-$C22)*1000,AL22)","v":0},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T22*$X22*12*(1-$C22),AM22)","v":100731.04525964777},{"$f":"+$X22*Clientes!U22*12*(1-$C22)","v":109780.35501940752},{"$f":"+$X22*Clientes!V22*12*(1-$C22)","v":112568.47880647302},{"$f":"+$X22*Clientes!W22*12*(1-$C22)","v":115410.88193772719},{"$f":"+SUMPRODUCT(AE22:AH22,PremisaCosto!$F$84:$I$84)","v":370714.16993796988},null,"MTD_1 Regular",null,100731.04525964777,null,null,{"$f":"+K22*Clientes!T22*12*(1-$C22)","v":105314.53313739615}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,5.5569366569763069E-3,null,{"$f":"+G22","v":0},{"$f":"+H22","v":1},null,{"$f":"+J22","v":0},{"$f":"+K22","v":13.35},null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(M23:P23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K23*Clientes!X23*12*(1-$C23)","v":32107.813251257219},null,{"$f":"IF(Q23=0,0,(IF($AK$3=1,$E23*$F$4*G23/$Q$20,($E23*$F$4*G23-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R23=0,0,IF($AK$3=1,$E23*$F$4*H23/$R$20,($E23*$F$4*H23-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":1.0166933911478588},null,0,13.572856771823915,null,{"$f":"+IF($AK$3=1,$W23*Energía!Z23*(1-$C23)*1000,AL23)","v":0},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T23*$X23*12*(1-$C23),AM23)","v":8728.4546017031607},{"$f":"+$X23*Clientes!U23*12*(1-$C23)","v":9510.8420126431338},{"$f":"+$X23*Clientes!V23*12*(1-$C23)","v":9751.453040566259},{"$f":"+$X23*Clientes!W23*12*(1-$C23)","v":9997.1443104226146},{"$f":"+SUMPRODUCT(AE23:AH23,PremisaCosto!$F$84:$I$84)","v":32116.551354589159},null,"MTD_1 Agro",null,8728.4546017031607,null,null,{"$f":"+K23*Clientes!T23*12*(1-$C23)","v":9125.5890288099599}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(M24:P24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K24*Clientes!X24*12*(1-$C24)","v":0},null,{"$f":"IF(Q24=0,0,(IF($AK$3=1,$E24*$F$4*G24/$Q$20,($E24*$F$4*G24-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R24=0,0,IF($AK$3=1,$E24*$F$4*H24/$R$20,($E24*$F$4*H24-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W24*Energía!Z24*(1-$C24)*1000,AL24)","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T24*$X24*12*(1-$C24),AM24)","v":0},{"$f":"+$X24*Clientes!U24*12*(1-$C24)","v":0},{"$f":"+$X24*Clientes!V24*12*(1-$C24)","v":0},{"$f":"+$X24*Clientes!W24*12*(1-$C24)","v":0},{"$f":"+SUMPRODUCT(AE24:AH24,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Jub. 1",null,0,null,null,{"$f":"+K24*Clientes!T24*12*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(M25:P25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K25*Clientes!X25*12*(1-$C25)","v":0},null,{"$f":"IF(Q25=0,0,(IF($AK$3=1,$E25*$F$4*G25/$Q$20,($E25*$F$4*G25-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R25=0,0,IF($AK$3=1,$E25*$F$4*H25/$R$20,($E25*$F$4*H25-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000,AL25)","v":0},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T25*$X25*12*(1-$C25),AM25)","v":0},{"$f":"+$X25*Clientes!U25*12*(1-$C25)","v":0},{"$f":"+$X25*Clientes!V25*12*(1-$C25)","v":0},{"$f":"+$X25*Clientes!W25*12*(1-$C25)","v":0},{"$f":"+SUMPRODUCT(AE25:AH25,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Jub. 2",null,0,null,null,{"$f":"+K25*Clientes!T25*12*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(M26:P26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K26*Clientes!X26*12*(1-$C26)","v":0},null,{"$f":"IF(Q26=0,0,(IF($AK$3=1,$E26*$F$4*G26/$Q$20,($E26*$F$4*G26-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R26=0,0,IF($AK$3=1,$E26*$F$4*H26/$R$20,($E26*$F$4*H26-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W26*Energía!Z26*(1-$C26)*1000,AL26)","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T26*$X26*12*(1-$C26),AM26)","v":0},{"$f":"+$X26*Clientes!U26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!V26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!W26*12*(1-$C26)","v":0},{"$f":"+SUMPRODUCT(AE26:AH26,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Político",null,0,null,null,{"$f":"+K26*Clientes!T26*12*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(M27:P27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K27*Clientes!X27*12*(1-$C27)","v":0},null,{"$f":"IF(Q27=0,0,(IF($AK$3=1,$E27*$F$4*G27/$Q$20,($E27*$F$4*G27-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R27=0,0,IF($AK$3=1,$E27*$F$4*H27/$R$20,($E27*$F$4*H27-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W27*Energía!Z27*(1-$C27)*1000,AL27)","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T27*$X27*12*(1-$C27),AM27)","v":0},{"$f":"+$X27*Clientes!U27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!V27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!W27*12*(1-$C27)","v":0},{"$f":"+SUMPRODUCT(AE27:AH27,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 x1",null,0,null,null,{"$f":"+K27*Clientes!T27*12*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(M28:P28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K28*Clientes!X28*12*(1-$C28)","v":0},null,{"$f":"IF(Q28=0,0,(IF($AK$3=1,$E28*$F$4*G28/$Q$20,($E28*$F$4*G28-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R28=0,0,IF($AK$3=1,$E28*$F$4*H28/$R$20,($E28*$F$4*H28-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000,AL28)","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T28*$X28*12*(1-$C28),AM28)","v":0},{"$f":"+$X28*Clientes!U28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!V28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!W28*12*(1-$C28)","v":0},{"$f":"+SUMPRODUCT(AE28:AH28,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 x2",null,0,null,null,{"$f":"+K28*Clientes!T28*12*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(M29:P29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K29*Clientes!X29*12*(1-$C29)","v":0},null,{"$f":"IF(Q29=0,0,(IF($AK$3=1,$E29*$F$4*G29/$Q$20,($E29*$F$4*G29-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R29=0,0,IF($AK$3=1,$E29*$F$4*H29/$R$20,($E29*$F$4*H29-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W29*Energía!Z29*(1-$C29)*1000,AL29)","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T29*$X29*12*(1-$C29),AM29)","v":0},{"$f":"+$X29*Clientes!U29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!V29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!W29*12*(1-$C29)","v":0},{"$f":"+SUMPRODUCT(AE29:AH29,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Discap.",null,0,null,null,{"$f":"+K29*Clientes!T29*12*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(M30:P30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K30*Clientes!X30*12*(1-$C30)","v":0},null,{"$f":"IF(Q30=0,0,(IF($AK$3=1,$E30*$F$4*G30/$Q$20,($E30*$F$4*G30-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R30=0,0,IF($AK$3=1,$E30*$F$4*H30/$R$20,($E30*$F$4*H30-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000,AL30)","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T30*$X30*12*(1-$C30),AM30)","v":0},{"$f":"+$X30*Clientes!U30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!V30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!W30*12*(1-$C30)","v":0},{"$f":"+SUMPRODUCT(AE30:AH30,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Discapacitados 601-más",null,0,null,null,{"$f":"+K30*Clientes!T30*12*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(M31:P31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K31*Clientes!X31*12*(1-$C31)","v":0},null,{"$f":"IF(Q31=0,0,(IF($AK$3=1,$E31*$F$4*G31/$Q$20,($E31*$F$4*G31-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R31=0,0,IF($AK$3=1,$E31*$F$4*H31/$R$20,($E31*$F$4*H31-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W31*Energía!Z31*(1-$C31)*1000,AL31)","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T31*$X31*12*(1-$C31),AM31)","v":0},{"$f":"+$X31*Clientes!U31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!V31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!W31*12*(1-$C31)","v":0},{"$f":"+SUMPRODUCT(AE31:AH31,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_1 Cruz Roja",null,0,null,null,{"$f":"+K31*Clientes!T31*12*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.5569366569763069E-3,null,0,1,null,0,{"$f":"+K31","v":13.35},null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,{"$f":"IF(Q32=0,0,(IF($AK$3=1,$E32*$F$4*G32/$Q$20,($E32*$F$4*G32-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R32=0,0,IF($AK$3=1,$E32*$F$4*H32/$R$20,($E32*$F$4*H32-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,{"$f":"+W33","v":0},0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},0,0,0,{"$f":"+SUM(AE33:AE42)","v":0},0,0,0,{"$f":"+SUM(AI33:AI42)","v":0},null,"MTD_2 (10,001-30,000)",null,0,null,null,{"$f":"+SUM(AP33:AP42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.5569366569763069E-3,null,0,1,null,{"$f":"+J32","v":0},{"$f":"+K32","v":13.35},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(M33:P33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K33*Clientes!X33*12*(1-$C33)","v":0},null,{"$f":"IF(Q33=0,0,(IF($AK$3=1,$E33*$F$4*G33/$Q$20,($E33*$F$4*G33-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R33=0,0,IF($AK$3=1,$E33*$F$4*H33/$R$20,($E33*$F$4*H33-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T33*$X33*12*(1-$C33),AM33)","v":0},{"$f":"+$X33*Clientes!U33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!V33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!W33*12*(1-$C33)","v":0},{"$f":"+SUMPRODUCT(AE33:AH33,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Regular",null,0,null,null,{"$f":"+K33*Clientes!T33*12*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,5.5569366569763069E-3,null,0,1,null,{"$f":"+J33","v":0},{"$f":"+K33","v":13.35},null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(M34:P34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K34*Clientes!X34*12*(1-$C34)","v":0},null,{"$f":"IF(Q34=0,0,(IF($AK$3=1,$E34*$F$4*G34/$Q$20,($E34*$F$4*G34-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R34=0,0,IF($AK$3=1,$E34*$F$4*H34/$R$20,($E34*$F$4*H34-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T34*$X34*12*(1-$C34),AM34)","v":0},{"$f":"+$X34*Clientes!U34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!V34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!W34*12*(1-$C34)","v":0},{"$f":"+SUMPRODUCT(AE34:AH34,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Agro",null,0,null,null,{"$f":"+K34*Clientes!T34*12*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(M35:P35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K35*Clientes!X35*12*(1-$C35)","v":0},null,{"$f":"IF(Q35=0,0,(IF($AK$3=1,$E35*$F$4*G35/$Q$20,($E35*$F$4*G35-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R35=0,0,IF($AK$3=1,$E35*$F$4*H35/$R$20,($E35*$F$4*H35-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T35*$X35*12*(1-$C35),AM35)","v":0},{"$f":"+$X35*Clientes!U35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!V35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!W35*12*(1-$C35)","v":0},{"$f":"+SUMPRODUCT(AE35:AH35,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Jub. 1",null,0,null,null,{"$f":"+K35*Clientes!T35*12*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(M36:P36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K36*Clientes!X36*12*(1-$C36)","v":0},null,{"$f":"IF(Q36=0,0,(IF($AK$3=1,$E36*$F$4*G36/$Q$20,($E36*$F$4*G36-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R36=0,0,IF($AK$3=1,$E36*$F$4*H36/$R$20,($E36*$F$4*H36-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T36*$X36*12*(1-$C36),AM36)","v":0},{"$f":"+$X36*Clientes!U36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!V36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!W36*12*(1-$C36)","v":0},{"$f":"+SUMPRODUCT(AE36:AH36,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Jub. 2",null,0,null,null,{"$f":"+K36*Clientes!T36*12*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(M37:P37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K37*Clientes!X37*12*(1-$C37)","v":0},null,{"$f":"IF(Q37=0,0,(IF($AK$3=1,$E37*$F$4*G37/$Q$20,($E37*$F$4*G37-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R37=0,0,IF($AK$3=1,$E37*$F$4*H37/$R$20,($E37*$F$4*H37-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T37*$X37*12*(1-$C37),AM37)","v":0},{"$f":"+$X37*Clientes!U37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!V37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!W37*12*(1-$C37)","v":0},{"$f":"+SUMPRODUCT(AE37:AH37,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Político",null,0,null,null,{"$f":"+K37*Clientes!T37*12*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(M38:P38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K38*Clientes!X38*12*(1-$C38)","v":0},null,{"$f":"IF(Q38=0,0,(IF($AK$3=1,$E38*$F$4*G38/$Q$20,($E38*$F$4*G38-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R38=0,0,IF($AK$3=1,$E38*$F$4*H38/$R$20,($E38*$F$4*H38-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T38*$X38*12*(1-$C38),AM38)","v":0},{"$f":"+$X38*Clientes!U38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!V38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!W38*12*(1-$C38)","v":0},{"$f":"+SUMPRODUCT(AE38:AH38,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 x1",null,0,null,null,{"$f":"+K38*Clientes!T38*12*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.5569366569763069E-3,null,0,{"$f":"+H38","v":1},null,0,13.35,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(M39:P39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K39*Clientes!X39*12*(1-$C39)","v":0},null,{"$f":"IF(Q39=0,0,(IF($AK$3=1,$E39*$F$4*G39/$Q$20,($E39*$F$4*G39-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R39=0,0,IF($AK$3=1,$E39*$F$4*H39/$R$20,($E39*$F$4*H39-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T39*$X39*12*(1-$C39),AM39)","v":0},{"$f":"+$X39*Clientes!U39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!V39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!W39*12*(1-$C39)","v":0},{"$f":"+SUMPRODUCT(AE39:AH39,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 x2",null,0,null,null,{"$f":"+K39*Clientes!T39*12*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(M40:P40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K40*Clientes!X40*12*(1-$C40)","v":0},null,{"$f":"IF(Q40=0,0,(IF($AK$3=1,$E40*$F$4*G40/$Q$20,($E40*$F$4*G40-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R40=0,0,IF($AK$3=1,$E40*$F$4*H40/$R$20,($E40*$F$4*H40-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T40*$X40*12*(1-$C40),AM40)","v":0},{"$f":"+$X40*Clientes!U40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!V40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!W40*12*(1-$C40)","v":0},{"$f":"+SUMPRODUCT(AE40:AH40,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Discap.",null,0,null,null,{"$f":"+K40*Clientes!T40*12*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(M41:P41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K41*Clientes!X41*12*(1-$C41)","v":0},null,{"$f":"IF(Q41=0,0,(IF($AK$3=1,$E41*$F$4*G41/$Q$20,($E41*$F$4*G41-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R41=0,0,IF($AK$3=1,$E41*$F$4*H41/$R$20,($E41*$F$4*H41-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T41*$X41*12*(1-$C41),AM41)","v":0},{"$f":"+$X41*Clientes!U41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!V41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!W41*12*(1-$C41)","v":0},{"$f":"+SUMPRODUCT(AE41:AH41,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K41*Clientes!T41*12*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(M42:P42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K42*Clientes!X42*12*(1-$C42)","v":0},null,{"$f":"IF(Q42=0,0,(IF($AK$3=1,$E42*$F$4*G42/$Q$20,($E42*$F$4*G42-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R42=0,0,IF($AK$3=1,$E42*$F$4*H42/$R$20,($E42*$F$4*H42-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T42*$X42*12*(1-$C42),AM42)","v":0},{"$f":"+$X42*Clientes!U42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!V42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!W42*12*(1-$C42)","v":0},{"$f":"+SUMPRODUCT(AE42:AH42,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_2 Cruz Roja",null,0,null,null,{"$f":"+K42*Clientes!T42*12*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.5569366569763069E-3,null,0,1,null,0,{"$f":"+K42","v":13.35},null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,{"$f":"IF(Q43=0,0,(IF($AK$3=1,$E43*$F$4*G43/$Q$20,($E43*$F$4*G43-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R43=0,0,IF($AK$3=1,$E43*$F$4*H43/$R$20,($E43*$F$4*H43-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},0,0,0,{"$f":"+SUM(AE44:AE53)","v":0},0,0,0,{"$f":"+SUM(AI44:AI53)","v":0},null,"MTD_3 (30,001-50,000)",null,0,null,null,{"$f":"+SUM(AP44:AP53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.5569366569763069E-3,null,0,1,null,{"$f":"+J43","v":0},{"$f":"+K43","v":13.35},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(M44:P44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K44*Clientes!X44*12*(1-$C44)","v":0},null,{"$f":"IF(Q44=0,0,(IF($AK$3=1,$E44*$F$4*G44/$Q$20,($E44*$F$4*G44-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R44=0,0,IF($AK$3=1,$E44*$F$4*H44/$R$20,($E44*$F$4*H44-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T44*$X44*12*(1-$C44),AM44)","v":0},{"$f":"+$X44*Clientes!U44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!V44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!W44*12*(1-$C44)","v":0},{"$f":"+SUMPRODUCT(AE44:AH44,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Regular",null,0,null,null,{"$f":"+K44*Clientes!T44*12*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,5.5569366569763069E-3,null,0,1,null,{"$f":"+J44","v":0},{"$f":"+K44","v":13.35},null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(M45:P45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K45*Clientes!X45*12*(1-$C45)","v":0},null,{"$f":"IF(Q45=0,0,(IF($AK$3=1,$E45*$F$4*G45/$Q$20,($E45*$F$4*G45-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R45=0,0,IF($AK$3=1,$E45*$F$4*H45/$R$20,($E45*$F$4*H45-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T45*$X45*12*(1-$C45),AM45)","v":0},{"$f":"+$X45*Clientes!U45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!V45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!W45*12*(1-$C45)","v":0},{"$f":"+SUMPRODUCT(AE45:AH45,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Agro",null,0,null,null,{"$f":"+K45*Clientes!T45*12*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(M46:P46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K46*Clientes!X46*12*(1-$C46)","v":0},null,{"$f":"IF(Q46=0,0,(IF($AK$3=1,$E46*$F$4*G46/$Q$20,($E46*$F$4*G46-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R46=0,0,IF($AK$3=1,$E46*$F$4*H46/$R$20,($E46*$F$4*H46-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T46*$X46*12*(1-$C46),AM46)","v":0},{"$f":"+$X46*Clientes!U46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!V46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!W46*12*(1-$C46)","v":0},{"$f":"+SUMPRODUCT(AE46:AH46,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Jub. 1",null,0,null,null,{"$f":"+K46*Clientes!T46*12*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(M47:P47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K47*Clientes!X47*12*(1-$C47)","v":0},null,{"$f":"IF(Q47=0,0,(IF($AK$3=1,$E47*$F$4*G47/$Q$20,($E47*$F$4*G47-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R47=0,0,IF($AK$3=1,$E47*$F$4*H47/$R$20,($E47*$F$4*H47-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T47*$X47*12*(1-$C47),AM47)","v":0},{"$f":"+$X47*Clientes!U47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!V47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!W47*12*(1-$C47)","v":0},{"$f":"+SUMPRODUCT(AE47:AH47,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Jub. 2",null,0,null,null,{"$f":"+K47*Clientes!T47*12*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(M48:P48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K48*Clientes!X48*12*(1-$C48)","v":0},null,{"$f":"IF(Q48=0,0,(IF($AK$3=1,$E48*$F$4*G48/$Q$20,($E48*$F$4*G48-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R48=0,0,IF($AK$3=1,$E48*$F$4*H48/$R$20,($E48*$F$4*H48-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T48*$X48*12*(1-$C48),AM48)","v":0},{"$f":"+$X48*Clientes!U48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!V48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!W48*12*(1-$C48)","v":0},{"$f":"+SUMPRODUCT(AE48:AH48,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Político",null,0,null,null,{"$f":"+K48*Clientes!T48*12*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(M49:P49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K49*Clientes!X49*12*(1-$C49)","v":0},null,{"$f":"IF(Q49=0,0,(IF($AK$3=1,$E49*$F$4*G49/$Q$20,($E49*$F$4*G49-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R49=0,0,IF($AK$3=1,$E49*$F$4*H49/$R$20,($E49*$F$4*H49-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T49*$X49*12*(1-$C49),AM49)","v":0},{"$f":"+$X49*Clientes!U49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!V49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!W49*12*(1-$C49)","v":0},{"$f":"+SUMPRODUCT(AE49:AH49,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 x1",null,0,null,null,{"$f":"+K49*Clientes!T49*12*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(M50:P50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K50*Clientes!X50*12*(1-$C50)","v":0},null,{"$f":"IF(Q50=0,0,(IF($AK$3=1,$E50*$F$4*G50/$Q$20,($E50*$F$4*G50-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R50=0,0,IF($AK$3=1,$E50*$F$4*H50/$R$20,($E50*$F$4*H50-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T50*$X50*12*(1-$C50),AM50)","v":0},{"$f":"+$X50*Clientes!U50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!V50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!W50*12*(1-$C50)","v":0},{"$f":"+SUMPRODUCT(AE50:AH50,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 x2",null,0,null,null,{"$f":"+K50*Clientes!T50*12*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(M51:P51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K51*Clientes!X51*12*(1-$C51)","v":0},null,{"$f":"IF(Q51=0,0,(IF($AK$3=1,$E51*$F$4*G51/$Q$20,($E51*$F$4*G51-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R51=0,0,IF($AK$3=1,$E51*$F$4*H51/$R$20,($E51*$F$4*H51-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T51*$X51*12*(1-$C51),AM51)","v":0},{"$f":"+$X51*Clientes!U51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!V51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!W51*12*(1-$C51)","v":0},{"$f":"+SUMPRODUCT(AE51:AH51,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Discap.",null,0,null,null,{"$f":"+K51*Clientes!T51*12*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(M52:P52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K52*Clientes!X52*12*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,(IF($AK$3=1,$E52*$F$4*G52/$Q$20,($E52*$F$4*G52-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R52=0,0,IF($AK$3=1,$E52*$F$4*H52/$R$20,($E52*$F$4*H52-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T52*$X52*12*(1-$C52),AM52)","v":0},{"$f":"+$X52*Clientes!U52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!V52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!W52*12*(1-$C52)","v":0},{"$f":"+SUMPRODUCT(AE52:AH52,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Discapacitados 601-más",null,0,null,null,{"$f":"+K52*Clientes!T52*12*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(M53:P53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K53*Clientes!X53*12*(1-$C53)","v":0},null,{"$f":"IF(Q53=0,0,(IF($AK$3=1,$E53*$F$4*G53/$Q$20,($E53*$F$4*G53-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R53=0,0,IF($AK$3=1,$E53*$F$4*H53/$R$20,($E53*$F$4*H53-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T53*$X53*12*(1-$C53),AM53)","v":0},{"$f":"+$X53*Clientes!U53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!V53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!W53*12*(1-$C53)","v":0},{"$f":"+SUMPRODUCT(AE53:AH53,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_3 Cruz Roja",null,0,null,null,{"$f":"+K53*Clientes!T53*12*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.5569366569763069E-3,null,0,1,null,0,{"$f":"+K53","v":13.35},null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,{"$f":"IF(Q54=0,0,(IF($AK$3=1,$E54*$F$4*G54/$Q$20,($E54*$F$4*G54-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R54=0,0,IF($AK$3=1,$E54*$F$4*H54/$R$20,($E54*$F$4*H54-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},0,0,0,{"$f":"+SUM(AE55:AE64)","v":0},0,0,0,{"$f":"+SUM(AI55:AI64)","v":0},null,"MTD_4 (50,001-más)",null,0,null,null,{"$f":"+SUM(AP55:AP64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.5569366569763069E-3,null,0,{"$f":"+H54","v":1},null,{"$f":"+J54","v":0},{"$f":"+K54","v":13.35},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(M55:P55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K55*Clientes!X55*12*(1-$C55)","v":0},null,{"$f":"IF(Q55=0,0,(IF($AK$3=1,$E55*$F$4*G55/$Q$20,($E55*$F$4*G55-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R55=0,0,IF($AK$3=1,$E55*$F$4*H55/$R$20,($E55*$F$4*H55-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T55*$X55*12*(1-$C55),AM55)","v":0},{"$f":"+$X55*Clientes!U55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!V55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!W55*12*(1-$C55)","v":0},{"$f":"+SUMPRODUCT(AE55:AH55,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Regular",null,0,null,null,{"$f":"+K55*Clientes!T55*12*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,5.5569366569763069E-3,null,0,1,null,{"$f":"+J55","v":0},{"$f":"+K55","v":13.35},null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(M56:P56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K56*Clientes!X56*12*(1-$C56)","v":0},null,{"$f":"IF(Q56=0,0,(IF($AK$3=1,$E56*$F$4*G56/$Q$20,($E56*$F$4*G56-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R56=0,0,IF($AK$3=1,$E56*$F$4*H56/$R$20,($E56*$F$4*H56-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T56*$X56*12*(1-$C56),AM56)","v":0},{"$f":"+$X56*Clientes!U56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!V56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!W56*12*(1-$C56)","v":0},{"$f":"+SUMPRODUCT(AE56:AH56,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Agro",null,0,null,null,{"$f":"+K56*Clientes!T56*12*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(M57:P57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K57*Clientes!X57*12*(1-$C57)","v":0},null,{"$f":"IF(Q57=0,0,(IF($AK$3=1,$E57*$F$4*G57/$Q$20,($E57*$F$4*G57-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R57=0,0,IF($AK$3=1,$E57*$F$4*H57/$R$20,($E57*$F$4*H57-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T57*$X57*12*(1-$C57),AM57)","v":0},{"$f":"+$X57*Clientes!U57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!V57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!W57*12*(1-$C57)","v":0},{"$f":"+SUMPRODUCT(AE57:AH57,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Jub. 1",null,0,null,null,{"$f":"+K57*Clientes!T57*12*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(M58:P58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K58*Clientes!X58*12*(1-$C58)","v":0},null,{"$f":"IF(Q58=0,0,(IF($AK$3=1,$E58*$F$4*G58/$Q$20,($E58*$F$4*G58-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R58=0,0,IF($AK$3=1,$E58*$F$4*H58/$R$20,($E58*$F$4*H58-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T58*$X58*12*(1-$C58),AM58)","v":0},{"$f":"+$X58*Clientes!U58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!V58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!W58*12*(1-$C58)","v":0},{"$f":"+SUMPRODUCT(AE58:AH58,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Jub. 2",null,0,null,null,{"$f":"+K58*Clientes!T58*12*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(M59:P59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K59*Clientes!X59*12*(1-$C59)","v":0},null,{"$f":"IF(Q59=0,0,(IF($AK$3=1,$E59*$F$4*G59/$Q$20,($E59*$F$4*G59-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R59=0,0,IF($AK$3=1,$E59*$F$4*H59/$R$20,($E59*$F$4*H59-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T59*$X59*12*(1-$C59),AM59)","v":0},{"$f":"+$X59*Clientes!U59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!V59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!W59*12*(1-$C59)","v":0},{"$f":"+SUMPRODUCT(AE59:AH59,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Político",null,0,null,null,{"$f":"+K59*Clientes!T59*12*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(M60:P60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K60*Clientes!X60*12*(1-$C60)","v":0},null,{"$f":"IF(Q60=0,0,(IF($AK$3=1,$E60*$F$4*G60/$Q$20,($E60*$F$4*G60-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R60=0,0,IF($AK$3=1,$E60*$F$4*H60/$R$20,($E60*$F$4*H60-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T60*$X60*12*(1-$C60),AM60)","v":0},{"$f":"+$X60*Clientes!U60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!V60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!W60*12*(1-$C60)","v":0},{"$f":"+SUMPRODUCT(AE60:AH60,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 x1",null,0,null,null,{"$f":"+K60*Clientes!T60*12*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(M61:P61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K61*Clientes!X61*12*(1-$C61)","v":0},null,{"$f":"IF(Q61=0,0,(IF($AK$3=1,$E61*$F$4*G61/$Q$20,($E61*$F$4*G61-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R61=0,0,IF($AK$3=1,$E61*$F$4*H61/$R$20,($E61*$F$4*H61-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T61*$X61*12*(1-$C61),AM61)","v":0},{"$f":"+$X61*Clientes!U61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!V61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!W61*12*(1-$C61)","v":0},{"$f":"+SUMPRODUCT(AE61:AH61,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 x2",null,0,null,null,{"$f":"+K61*Clientes!T61*12*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(M62:P62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K62*Clientes!X62*12*(1-$C62)","v":0},null,{"$f":"IF(Q62=0,0,(IF($AK$3=1,$E62*$F$4*G62/$Q$20,($E62*$F$4*G62-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R62=0,0,IF($AK$3=1,$E62*$F$4*H62/$R$20,($E62*$F$4*H62-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T62*$X62*12*(1-$C62),AM62)","v":0},{"$f":"+$X62*Clientes!U62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!V62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!W62*12*(1-$C62)","v":0},{"$f":"+SUMPRODUCT(AE62:AH62,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Discap.",null,0,null,null,{"$f":"+K62*Clientes!T62*12*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(M63:P63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K63*Clientes!X63*12*(1-$C63)","v":0},null,{"$f":"IF(Q63=0,0,(IF($AK$3=1,$E63*$F$4*G63/$Q$20,($E63*$F$4*G63-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R63=0,0,IF($AK$3=1,$E63*$F$4*H63/$R$20,($E63*$F$4*H63-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T63*$X63*12*(1-$C63),AM63)","v":0},{"$f":"+$X63*Clientes!U63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!V63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!W63*12*(1-$C63)","v":0},{"$f":"+SUMPRODUCT(AE63:AH63,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K63*Clientes!T63*12*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(M64:P64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K64*Clientes!X64*12*(1-$C64)","v":0},null,{"$f":"IF(Q64=0,0,(IF($AK$3=1,$E64*$F$4*G64/$Q$20,($E64*$F$4*G64-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R64=0,0,IF($AK$3=1,$E64*$F$4*H64/$R$20,($E64*$F$4*H64-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T64*$X64*12*(1-$C64),AM64)","v":0},{"$f":"+$X64*Clientes!U64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!V64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!W64*12*(1-$C64)","v":0},{"$f":"+SUMPRODUCT(AE64:AH64,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_4 Cruz Roja",null,0,null,null,{"$f":"+K64*Clientes!T64*12*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.5569366569763069E-3,null,0,1,null,0,{"$f":"+K64","v":13.35},null,{"$f":"+SUM(M66:M75)","v":0},{"$f":"+SUM(N66:N75)","v":0},{"$f":"+SUM(O66:O75)","v":0},{"$f":"+SUM(P66:P75)","v":0},{"$f":"+SUM(Q66:Q75)","v":0},{"$f":"+K65*Clientes!X65*12*(1-$C65)","v":0},null,{"$f":"IF(Q65=0,0,(IF($AK$3=1,$E65*$F$4*G65/$Q$20,($E65*$F$4*G65-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R65=0,0,IF($AK$3=1,$E65*$F$4*H65/$R$20,($E65*$F$4*H65-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},{"$f":"+SUM(AE66:AE75)","v":0},{"$f":"+$X65*Clientes!U65*12*(1-$C65)","v":0},{"$f":"+$X65*Clientes!V65*12*(1-$C65)","v":0},{"$f":"+$X65*Clientes!W65*12*(1-$C65)","v":0},{"$f":"+SUM(AI66:AI75)","v":0},null,"MTD_5 (xxx)",null,0,null,null,{"$f":"+K65*Clientes!T65*12*(1-$C65)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.5569366569763069E-3,null,0,1,null,{"$f":"+J65","v":0},{"$f":"+K65","v":13.35},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(M66:P66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K66*Clientes!X66*12*(1-$C66)","v":0},null,{"$f":"IF(Q66=0,0,(IF($AK$3=1,$E66*$F$4*G66/$Q$20,($E66*$F$4*G66-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R66=0,0,IF($AK$3=1,$E66*$F$4*H66/$R$20,($E66*$F$4*H66-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T66*$X66*12*(1-$C66),AM66)","v":0},{"$f":"+$X66*Clientes!U66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!V66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!W66*12*(1-$C66)","v":0},{"$f":"+SUMPRODUCT(AE66:AH66,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Regular",null,0,null,null,{"$f":"+K66*Clientes!T66*12*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,5.5569366569763069E-3,null,0,1,null,{"$f":"+J66","v":0},{"$f":"+K66","v":13.35},null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(M67:P67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K67*Clientes!X67*12*(1-$C67)","v":0},null,{"$f":"IF(Q67=0,0,(IF($AK$3=1,$E67*$F$4*G67/$Q$20,($E67*$F$4*G67-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R67=0,0,IF($AK$3=1,$E67*$F$4*H67/$R$20,($E67*$F$4*H67-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T67*$X67*12*(1-$C67),AM67)","v":0},{"$f":"+$X67*Clientes!U67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!V67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!W67*12*(1-$C67)","v":0},{"$f":"+SUMPRODUCT(AE67:AH67,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Agro",null,0,null,null,{"$f":"+K67*Clientes!T67*12*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(M68:P68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K68*Clientes!X68*12*(1-$C68)","v":0},null,{"$f":"IF(Q68=0,0,(IF($AK$3=1,$E68*$F$4*G68/$Q$20,($E68*$F$4*G68-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R68=0,0,IF($AK$3=1,$E68*$F$4*H68/$R$20,($E68*$F$4*H68-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T68*$X68*12*(1-$C68),AM68)","v":0},{"$f":"+$X68*Clientes!U68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!V68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!W68*12*(1-$C68)","v":0},{"$f":"+SUMPRODUCT(AE68:AH68,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Jub. 1",null,0,null,null,{"$f":"+K68*Clientes!T68*12*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(M69:P69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K69*Clientes!X69*12*(1-$C69)","v":0},null,{"$f":"IF(Q69=0,0,(IF($AK$3=1,$E69*$F$4*G69/$Q$20,($E69*$F$4*G69-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R69=0,0,IF($AK$3=1,$E69*$F$4*H69/$R$20,($E69*$F$4*H69-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T69*$X69*12*(1-$C69),AM69)","v":0},{"$f":"+$X69*Clientes!U69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!V69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!W69*12*(1-$C69)","v":0},{"$f":"+SUMPRODUCT(AE69:AH69,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Jub. 2",null,0,null,null,{"$f":"+K69*Clientes!T69*12*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,5.5569366569763069E-3,null,0,1,null,0,13.35,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(M70:P70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K70*Clientes!X70*12*(1-$C70)","v":0},null,{"$f":"IF(Q70=0,0,(IF($AK$3=1,$E70*$F$4*G70/$Q$20,($E70*$F$4*G70-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R70=0,0,IF($AK$3=1,$E70*$F$4*H70/$R$20,($E70*$F$4*H70-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T70*$X70*12*(1-$C70),AM70)","v":0},{"$f":"+$X70*Clientes!U70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!V70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!W70*12*(1-$C70)","v":0},{"$f":"+SUMPRODUCT(AE70:AH70,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Político",null,0,null,null,{"$f":"+K70*Clientes!T70*12*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.5569366569763069E-3,null,0,{"$f":"+H70","v":1},null,0,13.35,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(M71:P71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K71*Clientes!X71*12*(1-$C71)","v":0},null,{"$f":"IF(Q71=0,0,(IF($AK$3=1,$E71*$F$4*G71/$Q$20,($E71*$F$4*G71-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R71=0,0,IF($AK$3=1,$E71*$F$4*H71/$R$20,($E71*$F$4*H71-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T71*$X71*12*(1-$C71),AM71)","v":0},{"$f":"+$X71*Clientes!U71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!V71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!W71*12*(1-$C71)","v":0},{"$f":"+SUMPRODUCT(AE71:AH71,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 x1",null,0,null,null,{"$f":"+K71*Clientes!T71*12*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.5569366569763069E-3,null,0,{"$f":"+H71","v":1},null,0,13.35,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(M72:P72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K72*Clientes!X72*12*(1-$C72)","v":0},null,{"$f":"IF(Q72=0,0,(IF($AK$3=1,$E72*$F$4*G72/$Q$20,($E72*$F$4*G72-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R72=0,0,IF($AK$3=1,$E72*$F$4*H72/$R$20,($E72*$F$4*H72-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T72*$X72*12*(1-$C72),AM72)","v":0},{"$f":"+$X72*Clientes!U72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!V72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!W72*12*(1-$C72)","v":0},{"$f":"+SUMPRODUCT(AE72:AH72,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 x2",null,0,null,null,{"$f":"+K72*Clientes!T72*12*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.5569366569763069E-3,null,0,{"$f":"+H72","v":1},null,0,13.35,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(M73:P73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K73*Clientes!X73*12*(1-$C73)","v":0},null,{"$f":"IF(Q73=0,0,(IF($AK$3=1,$E73*$F$4*G73/$Q$20,($E73*$F$4*G73-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R73=0,0,IF($AK$3=1,$E73*$F$4*H73/$R$20,($E73*$F$4*H73-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T73*$X73*12*(1-$C73),AM73)","v":0},{"$f":"+$X73*Clientes!U73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!V73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!W73*12*(1-$C73)","v":0},{"$f":"+SUMPRODUCT(AE73:AH73,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Discap.",null,0,null,null,{"$f":"+K73*Clientes!T73*12*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,5.5569366569763069E-3,null,0,{"$f":"+H73","v":1},null,0,13.35,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(M74:P74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K74*Clientes!X74*12*(1-$C74)","v":0},null,{"$f":"IF(Q74=0,0,(IF($AK$3=1,$E74*$F$4*G74/$Q$20,($E74*$F$4*G74-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R74=0,0,IF($AK$3=1,$E74*$F$4*H74/$R$20,($E74*$F$4*H74-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T74*$X74*12*(1-$C74),AM74)","v":0},{"$f":"+$X74*Clientes!U74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!V74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!W74*12*(1-$C74)","v":0},{"$f":"+SUMPRODUCT(AE74:AH74,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Discapacitados 601-más",null,0,null,null,{"$f":"+K74*Clientes!T74*12*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,5.5569366569763069E-3,null,0,{"$f":"+H74","v":1},null,0,13.35,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(M75:P75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K75*Clientes!X75*12*(1-$C75)","v":0},null,{"$f":"IF(Q75=0,0,(IF($AK$3=1,$E75*$F$4*G75/$Q$20,($E75*$F$4*G75-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R75=0,0,IF($AK$3=1,$E75*$F$4*H75/$R$20,($E75*$F$4*H75-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T75*$X75*12*(1-$C75),AM75)","v":0},{"$f":"+$X75*Clientes!U75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!V75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!W75*12*(1-$C75)","v":0},{"$f":"+SUMPRODUCT(AE75:AH75,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_5 Cruz Roja",null,0,null,null,{"$f":"+K75*Clientes!T75*12*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.185027889448255E-4,null,0,1,null,0,5.3,null,{"$f":"+SUM(M77:M79)","v":0},{"$f":"+SUM(N77:N79)","v":0},{"$f":"+SUM(O77:O79)","v":0},{"$f":"+SUM(P77:P79)","v":0},{"$f":"+SUM(Q77:Q79)","v":0},{"$f":"+K76*Clientes!X76*12*(1-$C76)","v":30331.237785865818},null,{"$f":"IF(Q76=0,0,(IF($AK$3=1,$E76*$F$4*G76/$Q$76,($E76*$F$4*G76-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R76=0,0,IF($AK$3=1,$E76*$F$4*H76/$R$76,($E76*$F$4*H76-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":1.016567371882471},null,0,5.3878070709770967,null,{"$f":"+SUM(Z77:Z79)","v":0},{"$f":"+SUM(AA77:AA79)","v":0},{"$f":"+SUM(AB77:AB79)","v":0},{"$f":"+SUM(AC77:AC79)","v":0},{"$f":"+SUMPRODUCT(Z76:AC76,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T76*$X76*12*(1-$C76),AM76)","v":8217.8716616959136},{"$f":"+$X76*Clientes!U76*12*(1-$C76)","v":8982.1625772538537},{"$f":"+$X76*Clientes!V76*12*(1-$C76)","v":9224.8809812494619},{"$f":"+$X76*Clientes!W76*12*(1-$C76)","v":9466.1664492064683},{"$f":"+SUMPRODUCT(AE76:AH76,PremisaCosto!$F$84:$I$84)","v":30337.898511393898},null,"BTH",null,8217.8716616959136,null,null,{"$f":"+K76*Clientes!T76*12*(1-$C76)","v":8592.2663754821042}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":4.185027889448255E-4},null,0,null,null,0,{"$f":"+K76","v":5.3},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(M77:P77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K77*Clientes!X77*12*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,(IF($AK$3=1,$E77*$F$4*G77/$Q$76,($E77*$F$4*G77-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R77=0,0,IF($AK$3=1,$E77*$F$4*H77/$R$76,($E77*$F$4*H77-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W77*Energía!Z77*(1-$C77)*1000,AL77)","v":0},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T77*$X77*12*(1-$C77),AM77)","v":0},{"$f":"+$X77*Clientes!U77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!V77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!W77*12*(1-$C77)","v":0},{"$f":"+SUMPRODUCT(AE77:AH77,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A77","v":"BTH Punta"},null,0,null,null,{"$f":"+K77*Clientes!T77*12*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":4.185027889448255E-4},null,0,null,null,0,{"$f":"+K76","v":5.3},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(M78:P78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K78*Clientes!X78*12*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,(IF($AK$3=1,$E78*$F$4*G78/$Q$76,($E78*$F$4*G78-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R78=0,0,IF($AK$3=1,$E78*$F$4*H78/$R$76,($E78*$F$4*H78-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J78*T78","v":0},{"$f":"+U78*K78","v":0},null,{"$f":"+IF($AK$3=1,$W78*Energía!Z78*(1-$C78)*1000,AL78)","v":0},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T78*$X78*12*(1-$C78),AM78)","v":0},{"$f":"+$X78*Clientes!U78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!V78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!W78*12*(1-$C78)","v":0},{"$f":"+SUMPRODUCT(AE78:AH78,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A78","v":"BTH Fuera de Punta Medio"},null,0,null,null,{"$f":"+K78*Clientes!T78*12*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":4.185027889448255E-4},null,0,null,null,0,{"$f":"+K77","v":5.3},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(M79:P79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K79*Clientes!X79*12*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,(IF($AK$3=1,$E79*$F$4*G79/$Q$76,($E79*$F$4*G79-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R79=0,0,IF($AK$3=1,$E79*$F$4*H79/$R$76,($E79*$F$4*H79-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J79*T79","v":0},{"$f":"+U79*K79","v":0},null,{"$f":"+IF($AK$3=1,$W79*Energía!Z79*(1-$C79)*1000,AL79)","v":0},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T79*$X79*12*(1-$C79),AM79)","v":0},{"$f":"+$X79*Clientes!U79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!V79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!W79*12*(1-$C79)","v":0},{"$f":"+SUMPRODUCT(AE79:AH79,PremisaCosto!$F$84:$I$84)","v":0},null,"BTH Fuera de Punta Bajo",null,0,null,null,{"$f":"+K79*Clientes!T79*12*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":0},0,0,0,0,1946132.7091849884,null,{"$f":"IF(Q80=0,0,(IF($AK$3=1,$E80*$F$4*G80/$Q$80,($E80*$F$4*G80-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R80=0,0,IF($AK$3=1,$E80*$F$4*H80/$R$80,($E80*$F$4*H80-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0167001223331948},null,0,5.3783436471426009,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":0},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":0},0,0,{"$f":"+SUMPRODUCT(Z80:AC80,PremisaCosto!$F$84:$I$84)","v":0},529049.04840229417,576478.91725323314,591065.17575731594,605958.49816467369,{"$f":"+SUMPRODUCT(AE80:AH80,PremisaCosto!$F$84:$I$84)","v":1946672.0389772081},null,"BTD",null,529049.04840229417,null,null,{"$f":"+SUM(AP81,AP92,AP103,AP114,AP125)","v":553120.22648590431}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":2.6853794014997521E-2},null,{"$f":"+G80","v":0},1,null,0,{"$f":"+K80","v":5.29},null,{"$f":"+SUM(M82:M91)","v":0},0,0,0,0,1315523.6900225999,null,{"$f":"IF(Q81=0,0,(IF($AK$3=1,$E81*$F$4*G81/$Q$80,($E81*$F$4*G81-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R81=0,0,IF($AK$3=1,$E81*$F$4*H81/$R$80,($E81*$F$4*H81-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0167001223331948},null,0,5.3783436471426009,null,{"$f":"+SUM(Z82:Z91)","v":0},{"$f":"+SUM(AA82:AA91)","v":0},0,0,0,{"$f":"+SUM(AE82:AE91)","v":357621.35322983592},389681.42658602103,399540.68138400826,409607.74002127984,{"$f":"+SUM(AI82:AI91)","v":1315888.2142635272},null,"BTD_1 (0-10,000)",null,357621.35322983586,null,null,{"$f":"+SUM(AP82:AP91)","v":373892.73177992209}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6853794014997521E-2,null,0,1,null,{"$f":"+J81","v":0},{"$f":"+K81","v":5.29},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(M82:P82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K82*Clientes!X82*12*(1-$C82)","v":1301921.1155275053},null,{"$f":"IF(Q82=0,0,(IF($AK$3=1,$E82*$F$4*G82/$Q$80,($E82*$F$4*G82-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R82=0,0,IF($AK$3=1,$E82*$F$4*H82/$R$80,($E82*$F$4*H82-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0167001223331948},null,0,5.3783436471426009,null,{"$f":"+IF($AK$3=1,$W82*Energía!Z82*(1-$C82)*1000,AL82)","v":0},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T82*$X82*12*(1-$C82),AM82)","v":353923.51641305827},{"$f":"+$X82*Clientes!U82*12*(1-$C82)","v":385652.10224356945},{"$f":"+$X82*Clientes!V82*12*(1-$C82)","v":395409.42075972329},{"$f":"+$X82*Clientes!W82*12*(1-$C82)","v":405372.39084068791},{"$f":"+SUMPRODUCT(AE82:AH82,PremisaCosto!$F$84:$I$84)","v":1302281.8712533657},null,"BTD_1 Regular",null,353923.51641305827,null,null,{"$f":"+K82*Clientes!T82*12*(1-$C82)","v":370026.64773350558}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.6853794014997521E-2,null,0,1,null,{"$f":"+J82","v":0},{"$f":"+K82","v":5.29},null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(M83:P83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K83*Clientes!X83*12*(1-$C83)","v":13471.275513481878},null,{"$f":"IF(Q83=0,0,(IF($AK$3=1,$E83*$F$4*G83/$Q$80,($E83*$F$4*G83-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R83=0,0,IF($AK$3=1,$E83*$F$4*H83/$R$80,($E83*$F$4*H83-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0167001223331948},null,0,5.3783436471426009,null,{"$f":"+IF($AK$3=1,$W83*Energía!Z83*(1-$C83)*1000,AL83)","v":0},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T83*$X83*12*(1-$C83),AM83)","v":3662.1434112102888},{"$f":"+$X83*Clientes!U83*12*(1-$C83)","v":3990.4312503430119},{"$f":"+$X83*Clientes!V83*12*(1-$C83)","v":4091.3835912319942},{"$f":"+$X83*Clientes!W83*12*(1-$C83)","v":4194.4674317445306},{"$f":"+SUMPRODUCT(AE83:AH83,PremisaCosto!$F$84:$I$84)","v":13475.00765292078},null,"BTD_1 Agro",null,3662.1434112102888,null,null,{"$f":"+K83*Clientes!T83*12*(1-$C83)","v":3828.766632841086}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6853794014997521E-2,null,{"$f":"+G83","v":0},{"$f":"+H83","v":1},null,0,5.29,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(M84:P84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K84*Clientes!X84*12*(1-$C84)","v":0},null,{"$f":"IF(Q84=0,0,(IF($AK$3=1,$E84*$F$4*G84/$Q$80,($E84*$F$4*G84-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R84=0,0,IF($AK$3=1,$E84*$F$4*H84/$R$80,($E84*$F$4*H84-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W84*Energía!Z84*(1-$C84)*1000,AL84)","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T84*$X84*12*(1-$C84),AM84)","v":0},{"$f":"+$X84*Clientes!U84*12*(1-$C84)","v":0},{"$f":"+$X84*Clientes!V84*12*(1-$C84)","v":0},{"$f":"+$X84*Clientes!W84*12*(1-$C84)","v":0},{"$f":"+SUMPRODUCT(AE84:AH84,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Jub. 1",null,0,null,null,{"$f":"+K84*Clientes!T84*12*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(M85:P85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K85*Clientes!X85*12*(1-$C85)","v":0},null,{"$f":"IF(Q85=0,0,(IF($AK$3=1,$E85*$F$4*G85/$Q$80,($E85*$F$4*G85-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R85=0,0,IF($AK$3=1,$E85*$F$4*H85/$R$80,($E85*$F$4*H85-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000,AL85)","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T85*$X85*12*(1-$C85),AM85)","v":0},{"$f":"+$X85*Clientes!U85*12*(1-$C85)","v":0},{"$f":"+$X85*Clientes!V85*12*(1-$C85)","v":0},{"$f":"+$X85*Clientes!W85*12*(1-$C85)","v":0},{"$f":"+SUMPRODUCT(AE85:AH85,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Jub. 2",null,0,null,null,{"$f":"+K85*Clientes!T85*12*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(M86:P86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K86*Clientes!X86*12*(1-$C86)","v":131.29898161288378},null,{"$f":"IF(Q86=0,0,(IF($AK$3=1,$E86*$F$4*G86/$Q$80,($E86*$F$4*G86-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R86=0,0,IF($AK$3=1,$E86*$F$4*H86/$R$80,($E86*$F$4*H86-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0167001223331948},null,0,5.3783436471426009,null,{"$f":"+IF($AK$3=1,$W86*Energía!Z86*(1-$C86)*1000,AL86)","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T86*$X86*12*(1-$C86),AM86)","v":35.693405567351739},{"$f":"+$X86*Clientes!U86*12*(1-$C86)","v":38.893092108606353},{"$f":"+$X86*Clientes!V86*12*(1-$C86)","v":39.877033052943403},{"$f":"+$X86*Clientes!W86*12*(1-$C86)","v":40.881748847412588},{"$f":"+SUMPRODUCT(AE86:AH86,PremisaCosto!$F$84:$I$84)","v":131.33535724094327},null,"BTD_1 Político",null,35.693405567351739,null,null,{"$f":"+K86*Clientes!T86*12*(1-$C86)","v":37.31741357544918}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":2.6853794014997521E-2},null,0,1,null,0,5.29,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(M87:P87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K87*Clientes!X87*12*(1-$C87)","v":0},null,{"$f":"IF(Q87=0,0,(IF($AK$3=1,$E87*$F$4*G87/$Q$80,($E87*$F$4*G87-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R87=0,0,IF($AK$3=1,$E87*$F$4*H87/$R$80,($E87*$F$4*H87-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W87*Energía!Z87*(1-$C87)*1000,AL87)","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T87*$X87*12*(1-$C87),AM87)","v":0},{"$f":"+$X87*Clientes!U87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!V87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!W87*12*(1-$C87)","v":0},{"$f":"+SUMPRODUCT(AE87:AH87,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 x1",null,0,null,null,{"$f":"+K87*Clientes!T87*12*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(M88:P88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K88*Clientes!X88*12*(1-$C88)","v":0},null,{"$f":"IF(Q88=0,0,(IF($AK$3=1,$E88*$F$4*G88/$Q$80,($E88*$F$4*G88-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R88=0,0,IF($AK$3=1,$E88*$F$4*H88/$R$80,($E88*$F$4*H88-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000,AL88)","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T88*$X88*12*(1-$C88),AM88)","v":0},{"$f":"+$X88*Clientes!U88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!V88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!W88*12*(1-$C88)","v":0},{"$f":"+SUMPRODUCT(AE88:AH88,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 x2",null,0,null,null,{"$f":"+K88*Clientes!T88*12*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(M89:P89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K89*Clientes!X89*12*(1-$C89)","v":0},null,{"$f":"IF(Q89=0,0,(IF($AK$3=1,$E89*$F$4*G89/$Q$80,($E89*$F$4*G89-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R89=0,0,IF($AK$3=1,$E89*$F$4*H89/$R$80,($E89*$F$4*H89-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W89*Energía!Z89*(1-$C89)*1000,AL89)","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T89*$X89*12*(1-$C89),AM89)","v":0},{"$f":"+$X89*Clientes!U89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!V89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!W89*12*(1-$C89)","v":0},{"$f":"+SUMPRODUCT(AE89:AH89,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Discap.",null,0,null,null,{"$f":"+K89*Clientes!T89*12*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(M90:P90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K90*Clientes!X90*12*(1-$C90)","v":0},null,{"$f":"IF(Q90=0,0,(IF($AK$3=1,$E90*$F$4*G90/$Q$80,($E90*$F$4*G90-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R90=0,0,IF($AK$3=1,$E90*$F$4*H90/$R$80,($E90*$F$4*H90-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000,AL90)","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T90*$X90*12*(1-$C90),AM90)","v":0},{"$f":"+$X90*Clientes!U90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!V90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!W90*12*(1-$C90)","v":0},{"$f":"+SUMPRODUCT(AE90:AH90,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Discapacitados 601-más",null,0,null,null,{"$f":"+K90*Clientes!T90*12*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(M91:P91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K91*Clientes!X91*12*(1-$C91)","v":0},null,{"$f":"IF(Q91=0,0,(IF($AK$3=1,$E91*$F$4*G91/$Q$80,($E91*$F$4*G91-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R91=0,0,IF($AK$3=1,$E91*$F$4*H91/$R$80,($E91*$F$4*H91-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W91*Energía!Z91*(1-$C91)*1000,AL91)","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T91*$X91*12*(1-$C91),AM91)","v":0},{"$f":"+$X91*Clientes!U91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!V91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!W91*12*(1-$C91)","v":0},{"$f":"+SUMPRODUCT(AE91:AH91,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_1 Cruz Roja",null,0,null,null,{"$f":"+K91*Clientes!T91*12*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6853794014997521E-2,null,0,1,null,0,{"$f":"+K91","v":5.29},null,{"$f":"+SUM(M93:M102)","v":0},0,0,0,0,478925.96887978801,null,{"$f":"IF(Q92=0,0,(IF($AK$3=1,$E92*$F$4*G92/$Q$80,($E92*$F$4*G92-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R92=0,0,IF($AK$3=1,$E92*$F$4*H92/$R$80,($E92*$F$4*H92-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0167001223331948},null,0,5.3783436471426009,null,{"$f":"+SUM(Z93:Z102)","v":0},{"$f":"+SUM(AA93:AA102)","v":0},0,0,0,{"$f":"+SUM(AE93:AE102)","v":130193.68097634085},141866.31159761391,145456.18988056859,149121.50089022101,{"$f":"+SUM(AI93:AI102)","v":479058.71853140887},null,"BTD_2 (10,001-30,000)",null,130193.68097634087,null,null,{"$f":"+SUM(AP93:AP102)","v":136117.36770123252}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6853794014997521E-2,null,0,1,null,{"$f":"+J92","v":0},{"$f":"+K92","v":5.29},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(M93:P93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K93*Clientes!X93*12*(1-$C93)","v":476050.52118246583},null,{"$f":"IF(Q93=0,0,(IF($AK$3=1,$E93*$F$4*G93/$Q$80,($E93*$F$4*G93-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R93=0,0,IF($AK$3=1,$E93*$F$4*H93/$R$80,($E93*$F$4*H93-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0167001223331948},null,0,5.3783436471426009,null,{"$f":"+IF($AK$3=1,$W93*Energía!Z93*(1-$C93)*1000,AL93)","v":0},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T93*$X93*12*(1-$C93),AM93)","v":129411.99539441585},{"$f":"+$X93*Clientes!U93*12*(1-$C93)","v":141014.55288043543},{"$f":"+$X93*Clientes!V93*12*(1-$C93)","v":144582.88285670913},{"$f":"+$X93*Clientes!W93*12*(1-$C93)","v":148226.19059046268},{"$f":"+SUMPRODUCT(AE93:AH93,PremisaCosto!$F$84:$I$84)","v":476182.47420783225},null,"BTD_2 Regular",null,129411.99539441585,null,null,{"$f":"+K93*Clientes!T93*12*(1-$C93)","v":135300.11634393019}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.6853794014997521E-2,null,0,1,null,{"$f":"+J93","v":0},{"$f":"+K93","v":5.29},null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(M94:P94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K94*Clientes!X94*12*(1-$C94)","v":2744.1487157092711},null,{"$f":"IF(Q94=0,0,(IF($AK$3=1,$E94*$F$4*G94/$Q$80,($E94*$F$4*G94-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R94=0,0,IF($AK$3=1,$E94*$F$4*H94/$R$80,($E94*$F$4*H94-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0167001223331948},null,0,5.3783436471426009,null,{"$f":"+IF($AK$3=1,$W94*Energía!Z94*(1-$C94)*1000,AL94)","v":0},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T94*$X94*12*(1-$C94),AM94)","v":745.99217635765137},{"$f":"+$X94*Clientes!U94*12*(1-$C94)","v":812.86562506987275},{"$f":"+$X94*Clientes!V94*12*(1-$C94)","v":833.42999080651714},{"$f":"+$X94*Clientes!W94*12*(1-$C94)","v":854.42855091092304},{"$f":"+SUMPRODUCT(AE94:AH94,PremisaCosto!$F$84:$I$84)","v":2744.908966335714},null,"BTD_2 Agro",null,745.99217635765137,null,null,{"$f":"+K94*Clientes!T94*12*(1-$C94)","v":779.93394372688795}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(M95:P95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K95*Clientes!X95*12*(1-$C95)","v":0},null,{"$f":"IF(Q95=0,0,(IF($AK$3=1,$E95*$F$4*G95/$Q$80,($E95*$F$4*G95-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R95=0,0,IF($AK$3=1,$E95*$F$4*H95/$R$80,($E95*$F$4*H95-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W95*Energía!Z95*(1-$C95)*1000,AL95)","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T95*$X95*12*(1-$C95),AM95)","v":0},{"$f":"+$X95*Clientes!U95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!V95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!W95*12*(1-$C95)","v":0},{"$f":"+SUMPRODUCT(AE95:AH95,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Jub. 1",null,0,null,null,{"$f":"+K95*Clientes!T95*12*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(M96:P96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K96*Clientes!X96*12*(1-$C96)","v":0},null,{"$f":"IF(Q96=0,0,(IF($AK$3=1,$E96*$F$4*G96/$Q$80,($E96*$F$4*G96-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R96=0,0,IF($AK$3=1,$E96*$F$4*H96/$R$80,($E96*$F$4*H96-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W96*((Energía!Z96-Clientes!T96*Límites!$B$14*12)+Clientes!T96*Límites!$B$14*12*(1-$C96))*1000,AL96)","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T96*$X96*12*(1-$C96),AM96)","v":0},{"$f":"+$X96*Clientes!U96*12*(1-$C96)","v":0},{"$f":"+$X96*Clientes!V96*12*(1-$C96)","v":0},{"$f":"+$X96*Clientes!W96*12*(1-$C96)","v":0},{"$f":"+SUMPRODUCT(AE96:AH96,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Jub. 2",null,0,null,null,{"$f":"+K96*Clientes!T96*12*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(M97:P97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K97*Clientes!X97*12*(1-$C97)","v":131.29898161288378},null,{"$f":"IF(Q97=0,0,(IF($AK$3=1,$E97*$F$4*G97/$Q$80,($E97*$F$4*G97-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R97=0,0,IF($AK$3=1,$E97*$F$4*H97/$R$80,($E97*$F$4*H97-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0167001223331948},null,0,5.3783436471426009,null,{"$f":"+IF($AK$3=1,$W97*Energía!Z97*(1-$C97)*1000,AL97)","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T97*$X97*12*(1-$C97),AM97)","v":35.693405567351739},{"$f":"+$X97*Clientes!U97*12*(1-$C97)","v":38.893092108606353},{"$f":"+$X97*Clientes!V97*12*(1-$C97)","v":39.877033052943403},{"$f":"+$X97*Clientes!W97*12*(1-$C97)","v":40.881748847412588},{"$f":"+SUMPRODUCT(AE97:AH97,PremisaCosto!$F$84:$I$84)","v":131.33535724094327},null,"BTD_2 Político",null,35.693405567351739,null,null,{"$f":"+K97*Clientes!T97*12*(1-$C97)","v":37.31741357544918}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(M98:P98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K98*Clientes!X98*12*(1-$C98)","v":0},null,{"$f":"IF(Q98=0,0,(IF($AK$3=1,$E98*$F$4*G98/$Q$80,($E98*$F$4*G98-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R98=0,0,IF($AK$3=1,$E98*$F$4*H98/$R$80,($E98*$F$4*H98-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W98*Energía!Z98*(1-$C98)*1000,AL98)","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T98*$X98*12*(1-$C98),AM98)","v":0},{"$f":"+$X98*Clientes!U98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!V98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!W98*12*(1-$C98)","v":0},{"$f":"+SUMPRODUCT(AE98:AH98,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 x1",null,0,null,null,{"$f":"+K98*Clientes!T98*12*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(M99:P99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K99*Clientes!X99*12*(1-$C99)","v":0},null,{"$f":"IF(Q99=0,0,(IF($AK$3=1,$E99*$F$4*G99/$Q$80,($E99*$F$4*G99-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R99=0,0,IF($AK$3=1,$E99*$F$4*H99/$R$80,($E99*$F$4*H99-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W99*((Energía!Z99-Clientes!T99*Límites!$B$16*12)+Clientes!T99*Límites!$B$16*12*(1-$C99))*1000,AL99)","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T99*$X99*12*(1-$C99),AM99)","v":0},{"$f":"+$X99*Clientes!U99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!V99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!W99*12*(1-$C99)","v":0},{"$f":"+SUMPRODUCT(AE99:AH99,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 x2",null,0,null,null,{"$f":"+K99*Clientes!T99*12*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6853794014997521E-2,null,0,{"$f":"+H99","v":1},null,0,5.29,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(M100:P100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K100*Clientes!X100*12*(1-$C100)","v":0},null,{"$f":"IF(Q100=0,0,(IF($AK$3=1,$E100*$F$4*G100/$Q$80,($E100*$F$4*G100-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R100=0,0,IF($AK$3=1,$E100*$F$4*H100/$R$80,($E100*$F$4*H100-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W100*Energía!Z100*(1-$C100)*1000,AL100)","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T100*$X100*12*(1-$C100),AM100)","v":0},{"$f":"+$X100*Clientes!U100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!V100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!W100*12*(1-$C100)","v":0},{"$f":"+SUMPRODUCT(AE100:AH100,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Discap.",null,0,null,null,{"$f":"+K100*Clientes!T100*12*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(M101:P101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K101*Clientes!X101*12*(1-$C101)","v":0},null,{"$f":"IF(Q101=0,0,(IF($AK$3=1,$E101*$F$4*G101/$Q$80,($E101*$F$4*G101-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R101=0,0,IF($AK$3=1,$E101*$F$4*H101/$R$80,($E101*$F$4*H101-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W101*((Energía!Z101-Clientes!T101*Límites!$B$15*12)+Clientes!T101*Límites!$B$15*12*(1-$C101))*1000,AL101)","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T101*$X101*12*(1-$C101),AM101)","v":0},{"$f":"+$X101*Clientes!U101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!V101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!W101*12*(1-$C101)","v":0},{"$f":"+SUMPRODUCT(AE101:AH101,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K101*Clientes!T101*12*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(M102:P102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K102*Clientes!X102*12*(1-$C102)","v":0},null,{"$f":"IF(Q102=0,0,(IF($AK$3=1,$E102*$F$4*G102/$Q$80,($E102*$F$4*G102-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R102=0,0,IF($AK$3=1,$E102*$F$4*H102/$R$80,($E102*$F$4*H102-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W102*Energía!Z102*(1-$C102)*1000,AL102)","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T102*$X102*12*(1-$C102),AM102)","v":0},{"$f":"+$X102*Clientes!U102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!V102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!W102*12*(1-$C102)","v":0},{"$f":"+SUMPRODUCT(AE102:AH102,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_2 Cruz Roja",null,0,null,null,{"$f":"+K102*Clientes!T102*12*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6853794014997521E-2,null,0,1,null,0,{"$f":"+K102","v":5.29},null,{"$f":"+SUM(M104:M113)","v":0},0,0,0,0,88974.656664287264,null,{"$f":"IF(Q103=0,0,(IF($AK$3=1,$E103*$F$4*G103/$Q$80,($E103*$F$4*G103-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R103=0,0,IF($AK$3=1,$E103*$F$4*H103/$R$80,($E103*$F$4*H103-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0167001223331948},null,0,5.3783436471426009,null,{"$f":"+SUM(Z104:Z113)","v":0},{"$f":"+SUM(AA104:AA113)","v":0},0,0,0,{"$f":"+SUM(AE104:AE113)","v":24186.84369715022},26355.838278527783,27023.033506653217,27704.134003648582,{"$f":"+SUM(AI104:AI113)","v":88999.339563997331},null,"BTD_3 (30,001-50,000)",null,24186.84369715022,null,null,{"$f":"+SUM(AP104:AP113)","v":25287.330281115181}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6853794014997521E-2,null,0,1,null,{"$f":"+J103","v":0},{"$f":"+K103","v":5.29},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(M104:P104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K104*Clientes!X104*12*(1-$C104)","v":88475.720534158303},null,{"$f":"IF(Q104=0,0,(IF($AK$3=1,$E104*$F$4*G104/$Q$80,($E104*$F$4*G104-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R104=0,0,IF($AK$3=1,$E104*$F$4*H104/$R$80,($E104*$F$4*H104-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0167001223331948},null,0,5.3783436471426009,null,{"$f":"+IF($AK$3=1,$W104*Energía!Z104*(1-$C104)*1000,AL104)","v":0},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T104*$X104*12*(1-$C104),AM104)","v":24051.208755994285},{"$f":"+$X104*Clientes!U104*12*(1-$C104)","v":26208.044528515078},{"$f":"+$X104*Clientes!V104*12*(1-$C104)","v":26871.500781052033},{"$f":"+$X104*Clientes!W104*12*(1-$C104)","v":27548.783358028413},{"$f":"+SUMPRODUCT(AE104:AH104,PremisaCosto!$F$84:$I$84)","v":88500.265206481752},null,"BTD_3 Regular",null,24051.208755994285,null,null,{"$f":"+K104*Clientes!T104*12*(1-$C104)","v":25145.524109528473}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.6853794014997521E-2,null,0,1,null,{"$f":"+J104","v":0},{"$f":"+K104","v":5.29},null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(M105:P105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K105*Clientes!X105*12*(1-$C105)","v":498.93613012895833},null,{"$f":"IF(Q105=0,0,(IF($AK$3=1,$E105*$F$4*G105/$Q$80,($E105*$F$4*G105-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R105=0,0,IF($AK$3=1,$E105*$F$4*H105/$R$80,($E105*$F$4*H105-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0167001223331948},null,0,5.3783436471426009,null,{"$f":"+IF($AK$3=1,$W105*Energía!Z105*(1-$C105)*1000,AL105)","v":0},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T105*$X105*12*(1-$C105),AM105)","v":135.63494115593662},{"$f":"+$X105*Clientes!U105*12*(1-$C105)","v":147.79375001270412},{"$f":"+$X105*Clientes!V105*12*(1-$C105)","v":151.53272560118492},{"$f":"+$X105*Clientes!W105*12*(1-$C105)","v":155.35064562016782},{"$f":"+SUMPRODUCT(AE105:AH105,PremisaCosto!$F$84:$I$84)","v":499.07435751558438},null,"BTD_3 Agro",null,135.63494115593662,null,null,{"$f":"+K105*Clientes!T105*12*(1-$C105)","v":141.80617158670688}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(M106:P106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K106*Clientes!X106*12*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,(IF($AK$3=1,$E106*$F$4*G106/$Q$80,($E106*$F$4*G106-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R106=0,0,IF($AK$3=1,$E106*$F$4*H106/$R$80,($E106*$F$4*H106-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W106*Energía!Z106*(1-$C106)*1000,AL106)","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T106*$X106*12*(1-$C106),AM106)","v":0},{"$f":"+$X106*Clientes!U106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!V106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!W106*12*(1-$C106)","v":0},{"$f":"+SUMPRODUCT(AE106:AH106,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Jub. 1",null,0,null,null,{"$f":"+K106*Clientes!T106*12*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(M107:P107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K107*Clientes!X107*12*(1-$C107)","v":0},null,{"$f":"IF(Q107=0,0,(IF($AK$3=1,$E107*$F$4*G107/$Q$80,($E107*$F$4*G107-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R107=0,0,IF($AK$3=1,$E107*$F$4*H107/$R$80,($E107*$F$4*H107-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W107*((Energía!Z107-Clientes!T107*Límites!$B$14*12)+Clientes!T107*Límites!$B$14*12*(1-$C107))*1000,AL107)","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T107*$X107*12*(1-$C107),AM107)","v":0},{"$f":"+$X107*Clientes!U107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!V107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!W107*12*(1-$C107)","v":0},{"$f":"+SUMPRODUCT(AE107:AH107,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Jub. 2",null,0,null,null,{"$f":"+K107*Clientes!T107*12*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(M108:P108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K108*Clientes!X108*12*(1-$C108)","v":0},null,{"$f":"IF(Q108=0,0,(IF($AK$3=1,$E108*$F$4*G108/$Q$80,($E108*$F$4*G108-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R108=0,0,IF($AK$3=1,$E108*$F$4*H108/$R$80,($E108*$F$4*H108-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W108*Energía!Z108*(1-$C108)*1000,AL108)","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T108*$X108*12*(1-$C108),AM108)","v":0},{"$f":"+$X108*Clientes!U108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!V108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!W108*12*(1-$C108)","v":0},{"$f":"+SUMPRODUCT(AE108:AH108,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Político",null,0,null,null,{"$f":"+K108*Clientes!T108*12*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(M109:P109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K109*Clientes!X109*12*(1-$C109)","v":0},null,{"$f":"IF(Q109=0,0,(IF($AK$3=1,$E109*$F$4*G109/$Q$80,($E109*$F$4*G109-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R109=0,0,IF($AK$3=1,$E109*$F$4*H109/$R$80,($E109*$F$4*H109-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W109*Energía!Z109*(1-$C109)*1000,AL109)","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T109*$X109*12*(1-$C109),AM109)","v":0},{"$f":"+$X109*Clientes!U109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!V109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!W109*12*(1-$C109)","v":0},{"$f":"+SUMPRODUCT(AE109:AH109,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 x1",null,0,null,null,{"$f":"+K109*Clientes!T109*12*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(M110:P110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K110*Clientes!X110*12*(1-$C110)","v":0},null,{"$f":"IF(Q110=0,0,(IF($AK$3=1,$E110*$F$4*G110/$Q$80,($E110*$F$4*G110-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R110=0,0,IF($AK$3=1,$E110*$F$4*H110/$R$80,($E110*$F$4*H110-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W110*((Energía!Z110-Clientes!T110*Límites!$B$16*12)+Clientes!T110*Límites!$B$16*12*(1-$C110))*1000,AL110)","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T110*$X110*12*(1-$C110),AM110)","v":0},{"$f":"+$X110*Clientes!U110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!V110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!W110*12*(1-$C110)","v":0},{"$f":"+SUMPRODUCT(AE110:AH110,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 x2",null,0,null,null,{"$f":"+K110*Clientes!T110*12*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(M111:P111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K111*Clientes!X111*12*(1-$C111)","v":0},null,{"$f":"IF(Q111=0,0,(IF($AK$3=1,$E111*$F$4*G111/$Q$80,($E111*$F$4*G111-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R111=0,0,IF($AK$3=1,$E111*$F$4*H111/$R$80,($E111*$F$4*H111-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W111*Energía!Z111*(1-$C111)*1000,AL111)","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T111*$X111*12*(1-$C111),AM111)","v":0},{"$f":"+$X111*Clientes!U111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!V111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!W111*12*(1-$C111)","v":0},{"$f":"+SUMPRODUCT(AE111:AH111,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Discap.",null,0,null,null,{"$f":"+K111*Clientes!T111*12*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(M112:P112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K112*Clientes!X112*12*(1-$C112)","v":0},null,{"$f":"IF(Q112=0,0,(IF($AK$3=1,$E112*$F$4*G112/$Q$80,($E112*$F$4*G112-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R112=0,0,IF($AK$3=1,$E112*$F$4*H112/$R$80,($E112*$F$4*H112-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W112*((Energía!Z112-Clientes!T112*Límites!$B$15*12)+Clientes!T112*Límites!$B$15*12*(1-$C112))*1000,AL112)","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T112*$X112*12*(1-$C112),AM112)","v":0},{"$f":"+$X112*Clientes!U112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!V112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!W112*12*(1-$C112)","v":0},{"$f":"+SUMPRODUCT(AE112:AH112,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Discapacitados 601-más",null,0,null,null,{"$f":"+K112*Clientes!T112*12*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(M113:P113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K113*Clientes!X113*12*(1-$C113)","v":0},null,{"$f":"IF(Q113=0,0,(IF($AK$3=1,$E113*$F$4*G113/$Q$80,($E113*$F$4*G113-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R113=0,0,IF($AK$3=1,$E113*$F$4*H113/$R$80,($E113*$F$4*H113-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W113*Energía!Z113*(1-$C113)*1000,AL113)","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T113*$X113*12*(1-$C113),AM113)","v":0},{"$f":"+$X113*Clientes!U113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!V113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!W113*12*(1-$C113)","v":0},{"$f":"+SUMPRODUCT(AE113:AH113,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_3 Cruz Roja",null,0,null,null,{"$f":"+K113*Clientes!T113*12*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6853794014997521E-2,null,0,1,null,0,{"$f":"+K113","v":5.29},null,{"$f":"+SUM(M115:M124)","v":0},0,0,0,0,62708.393618313312,null,{"$f":"IF(Q114=0,0,(IF($AK$3=1,$E114*$F$4*G114/$Q$80,($E114*$F$4*G114-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R114=0,0,IF($AK$3=1,$E114*$F$4*H114/$R$80,($E114*$F$4*H114-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0167001223331948},null,0,5.3783436471426009,null,{"$f":"+SUM(Z115:Z124)","v":0},{"$f":"+SUM(AA115:AA124)","v":0},0,0,0,{"$f":"+SUM(AE115:AE124)","v":17047.170498967193},18575.340791070397,19045.270986085772,19525.123249524255,{"$f":"+SUM(AI115:AI124)","v":62725.766618274509},null,"BTD_4 (50,001-más)",null,17047.170498967193,null,null,{"$f":"+SUM(AP115:AP124)","v":17822.796723634528}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6853794014997521E-2,null,0,1,null,{"$f":"+J114","v":0},{"$f":"+K114","v":5.29},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(M115:P115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K115*Clientes!X115*12*(1-$C115)","v":61710.521358055397},null,{"$f":"IF(Q115=0,0,(IF($AK$3=1,$E115*$F$4*G115/$Q$80,($E115*$F$4*G115-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R115=0,0,IF($AK$3=1,$E115*$F$4*H115/$R$80,($E115*$F$4*H115-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0167001223331948},null,0,5.3783436471426009,null,{"$f":"+IF($AK$3=1,$W115*Energía!Z115*(1-$C115)*1000,AL115)","v":0},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T115*$X115*12*(1-$C115),AM115)","v":16775.900616655319},{"$f":"+$X115*Clientes!U115*12*(1-$C115)","v":18279.753291044988},{"$f":"+$X115*Clientes!V115*12*(1-$C115)","v":18742.205534883404},{"$f":"+$X115*Clientes!W115*12*(1-$C115)","v":19214.421958283918},{"$f":"+SUMPRODUCT(AE115:AH115,PremisaCosto!$F$84:$I$84)","v":61727.617903243343},null,"BTD_4 Regular",null,16775.900616655319,null,null,{"$f":"+K115*Clientes!T115*12*(1-$C115)","v":17539.184380461116}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.6853794014997521E-2,null,0,{"$f":"+H115","v":1},null,{"$f":"+J115","v":0},{"$f":"+K115","v":5.29},null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(M116:P116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K116*Clientes!X116*12*(1-$C116)","v":997.87226025791665},null,{"$f":"IF(Q116=0,0,(IF($AK$3=1,$E116*$F$4*G116/$Q$80,($E116*$F$4*G116-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R116=0,0,IF($AK$3=1,$E116*$F$4*H116/$R$80,($E116*$F$4*H116-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0167001223331948},null,0,5.3783436471426009,null,{"$f":"+IF($AK$3=1,$W116*Energía!Z116*(1-$C116)*1000,AL116)","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T116*$X116*12*(1-$C116),AM116)","v":271.26988231187323},{"$f":"+$X116*Clientes!U116*12*(1-$C116)","v":295.58750002540825},{"$f":"+$X116*Clientes!V116*12*(1-$C116)","v":303.06545120236984},{"$f":"+$X116*Clientes!W116*12*(1-$C116)","v":310.70129124033565},{"$f":"+SUMPRODUCT(AE116:AH116,PremisaCosto!$F$84:$I$84)","v":998.14871503116876},null,"BTD_4 Agro",null,271.26988231187323,null,null,{"$f":"+K116*Clientes!T116*12*(1-$C116)","v":283.61234317341376}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(M117:P117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K117*Clientes!X117*12*(1-$C117)","v":0},null,{"$f":"IF(Q117=0,0,(IF($AK$3=1,$E117*$F$4*G117/$Q$80,($E117*$F$4*G117-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R117=0,0,IF($AK$3=1,$E117*$F$4*H117/$R$80,($E117*$F$4*H117-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W117*Energía!Z117*(1-$C117)*1000,AL117)","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T117*$X117*12*(1-$C117),AM117)","v":0},{"$f":"+$X117*Clientes!U117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!V117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!W117*12*(1-$C117)","v":0},{"$f":"+SUMPRODUCT(AE117:AH117,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Jub. 1",null,0,null,null,{"$f":"+K117*Clientes!T117*12*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(M118:P118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K118*Clientes!X118*12*(1-$C118)","v":0},null,{"$f":"IF(Q118=0,0,(IF($AK$3=1,$E118*$F$4*G118/$Q$80,($E118*$F$4*G118-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R118=0,0,IF($AK$3=1,$E118*$F$4*H118/$R$80,($E118*$F$4*H118-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W118*((Energía!Z118-Clientes!T118*Límites!$B$14*12)+Clientes!T118*Límites!$B$14*12*(1-$C118))*1000,AL118)","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T118*$X118*12*(1-$C118),AM118)","v":0},{"$f":"+$X118*Clientes!U118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!V118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!W118*12*(1-$C118)","v":0},{"$f":"+SUMPRODUCT(AE118:AH118,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Jub. 2",null,0,null,null,{"$f":"+K118*Clientes!T118*12*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(M119:P119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K119*Clientes!X119*12*(1-$C119)","v":0},null,{"$f":"IF(Q119=0,0,(IF($AK$3=1,$E119*$F$4*G119/$Q$80,($E119*$F$4*G119-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R119=0,0,IF($AK$3=1,$E119*$F$4*H119/$R$80,($E119*$F$4*H119-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W119*Energía!Z119*(1-$C119)*1000,AL119)","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T119*$X119*12*(1-$C119),AM119)","v":0},{"$f":"+$X119*Clientes!U119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!V119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!W119*12*(1-$C119)","v":0},{"$f":"+SUMPRODUCT(AE119:AH119,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Político",null,0,null,null,{"$f":"+K119*Clientes!T119*12*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(M120:P120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K120*Clientes!X120*12*(1-$C120)","v":0},null,{"$f":"IF(Q120=0,0,(IF($AK$3=1,$E120*$F$4*G120/$Q$80,($E120*$F$4*G120-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R120=0,0,IF($AK$3=1,$E120*$F$4*H120/$R$80,($E120*$F$4*H120-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W120*Energía!Z120*(1-$C120)*1000,AL120)","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T120*$X120*12*(1-$C120),AM120)","v":0},{"$f":"+$X120*Clientes!U120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!V120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!W120*12*(1-$C120)","v":0},{"$f":"+SUMPRODUCT(AE120:AH120,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 x1",null,0,null,null,{"$f":"+K120*Clientes!T120*12*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(M121:P121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K121*Clientes!X121*12*(1-$C121)","v":0},null,{"$f":"IF(Q121=0,0,(IF($AK$3=1,$E121*$F$4*G121/$Q$80,($E121*$F$4*G121-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R121=0,0,IF($AK$3=1,$E121*$F$4*H121/$R$80,($E121*$F$4*H121-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W121*((Energía!Z121-Clientes!T121*Límites!$B$16*12)+Clientes!T121*Límites!$B$16*12*(1-$C121))*1000,AL121)","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T121*$X121*12*(1-$C121),AM121)","v":0},{"$f":"+$X121*Clientes!U121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!V121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!W121*12*(1-$C121)","v":0},{"$f":"+SUMPRODUCT(AE121:AH121,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 x2",null,0,null,null,{"$f":"+K121*Clientes!T121*12*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(M122:P122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K122*Clientes!X122*12*(1-$C122)","v":0},null,{"$f":"IF(Q122=0,0,(IF($AK$3=1,$E122*$F$4*G122/$Q$80,($E122*$F$4*G122-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R122=0,0,IF($AK$3=1,$E122*$F$4*H122/$R$80,($E122*$F$4*H122-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W122*Energía!Z122*(1-$C122)*1000,AL122)","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T122*$X122*12*(1-$C122),AM122)","v":0},{"$f":"+$X122*Clientes!U122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!V122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!W122*12*(1-$C122)","v":0},{"$f":"+SUMPRODUCT(AE122:AH122,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Discap.",null,0,null,null,{"$f":"+K122*Clientes!T122*12*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(M123:P123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K123*Clientes!X123*12*(1-$C123)","v":0},null,{"$f":"IF(Q123=0,0,(IF($AK$3=1,$E123*$F$4*G123/$Q$80,($E123*$F$4*G123-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R123=0,0,IF($AK$3=1,$E123*$F$4*H123/$R$80,($E123*$F$4*H123-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W123*((Energía!Z123-Clientes!T123*Límites!$B$15*12)+Clientes!T123*Límites!$B$15*12*(1-$C123))*1000,AL123)","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T123*$X123*12*(1-$C123),AM123)","v":0},{"$f":"+$X123*Clientes!U123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!V123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!W123*12*(1-$C123)","v":0},{"$f":"+SUMPRODUCT(AE123:AH123,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K123*Clientes!T123*12*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(M124:P124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K124*Clientes!X124*12*(1-$C124)","v":0},null,{"$f":"IF(Q124=0,0,(IF($AK$3=1,$E124*$F$4*G124/$Q$80,($E124*$F$4*G124-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R124=0,0,IF($AK$3=1,$E124*$F$4*H124/$R$80,($E124*$F$4*H124-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W124*Energía!Z124*(1-$C124)*1000,AL124)","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T124*$X124*12*(1-$C124),AM124)","v":0},{"$f":"+$X124*Clientes!U124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!V124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!W124*12*(1-$C124)","v":0},{"$f":"+SUMPRODUCT(AE124:AH124,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_4 Cruz Roja",null,0,null,null,{"$f":"+K124*Clientes!T124*12*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6853794014997521E-2,null,0,1,null,0,{"$f":"+K124","v":5.29},null,{"$f":"+SUM(M126:M135)","v":0},{"$f":"+SUM(N126:N135)","v":0},{"$f":"+SUM(O126:O135)","v":0},{"$f":"+SUM(P126:P135)","v":0},{"$f":"+SUM(Q126:Q135)","v":0},{"$f":"+K125*Clientes!X125*12*(1-$C125)","v":0},null,{"$f":"IF(Q125=0,0,(IF($AK$3=1,$E125*$F$4*G125/$Q$80,($E125*$F$4*G125-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R125=0,0,IF($AK$3=1,$E125*$F$4*H125/$R$80,($E125*$F$4*H125-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},{"$f":"+SUM(AE126:AE135)","v":0},{"$f":"+$X125*Clientes!U125*12*(1-$C125)","v":0},{"$f":"+$X125*Clientes!V125*12*(1-$C125)","v":0},{"$f":"+$X125*Clientes!W125*12*(1-$C125)","v":0},{"$f":"+SUM(AI126:AI135)","v":0},null,"BTD_5 (xxx)",null,0,null,null,{"$f":"+K125*Clientes!T125*12*(1-$C125)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6853794014997521E-2,null,0,1,null,{"$f":"+J125","v":0},{"$f":"+K125","v":5.29},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(M126:P126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K126*Clientes!X126*12*(1-$C126)","v":0},null,{"$f":"IF(Q126=0,0,(IF($AK$3=1,$E126*$F$4*G126/$Q$80,($E126*$F$4*G126-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R126=0,0,IF($AK$3=1,$E126*$F$4*H126/$R$80,($E126*$F$4*H126-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W126*Energía!Z126*(1-$C126)*1000,AL126)","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T126*$X126*12*(1-$C126),AM126)","v":0},{"$f":"+$X126*Clientes!U126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!V126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!W126*12*(1-$C126)","v":0},{"$f":"+SUMPRODUCT(AE126:AH126,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Regular",null,0,null,null,{"$f":"+K126*Clientes!T126*12*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.6853794014997521E-2,null,0,1,null,{"$f":"+J126","v":0},{"$f":"+K126","v":5.29},null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(M127:P127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K127*Clientes!X127*12*(1-$C127)","v":0},null,{"$f":"IF(Q127=0,0,(IF($AK$3=1,$E127*$F$4*G127/$Q$80,($E127*$F$4*G127-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R127=0,0,IF($AK$3=1,$E127*$F$4*H127/$R$80,($E127*$F$4*H127-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W127*Energía!Z127*(1-$C127)*1000,AL127)","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T127*$X127*12*(1-$C127),AM127)","v":0},{"$f":"+$X127*Clientes!U127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!V127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!W127*12*(1-$C127)","v":0},{"$f":"+SUMPRODUCT(AE127:AH127,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Agro",null,0,null,null,{"$f":"+K127*Clientes!T127*12*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(M128:P128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K128*Clientes!X128*12*(1-$C128)","v":0},null,{"$f":"IF(Q128=0,0,(IF($AK$3=1,$E128*$F$4*G128/$Q$80,($E128*$F$4*G128-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R128=0,0,IF($AK$3=1,$E128*$F$4*H128/$R$80,($E128*$F$4*H128-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W128*Energía!Z128*(1-$C128)*1000,AL128)","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T128*$X128*12*(1-$C128),AM128)","v":0},{"$f":"+$X128*Clientes!U128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!V128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!W128*12*(1-$C128)","v":0},{"$f":"+SUMPRODUCT(AE128:AH128,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Jub. 1",null,0,null,null,{"$f":"+K128*Clientes!T128*12*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(M129:P129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K129*Clientes!X129*12*(1-$C129)","v":0},null,{"$f":"IF(Q129=0,0,(IF($AK$3=1,$E129*$F$4*G129/$Q$80,($E129*$F$4*G129-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R129=0,0,IF($AK$3=1,$E129*$F$4*H129/$R$80,($E129*$F$4*H129-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W129*((Energía!Z129-Clientes!T129*Límites!$B$14*12)+Clientes!T129*Límites!$B$14*12*(1-$C129))*1000,AL129)","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T129*$X129*12*(1-$C129),AM129)","v":0},{"$f":"+$X129*Clientes!U129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!V129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!W129*12*(1-$C129)","v":0},{"$f":"+SUMPRODUCT(AE129:AH129,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Jub. 2",null,0,null,null,{"$f":"+K129*Clientes!T129*12*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(M130:P130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K130*Clientes!X130*12*(1-$C130)","v":0},null,{"$f":"IF(Q130=0,0,(IF($AK$3=1,$E130*$F$4*G130/$Q$80,($E130*$F$4*G130-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R130=0,0,IF($AK$3=1,$E130*$F$4*H130/$R$80,($E130*$F$4*H130-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W130*Energía!Z130*(1-$C130)*1000,AL130)","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T130*$X130*12*(1-$C130),AM130)","v":0},{"$f":"+$X130*Clientes!U130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!V130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!W130*12*(1-$C130)","v":0},{"$f":"+SUMPRODUCT(AE130:AH130,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Político",null,0,null,null,{"$f":"+K130*Clientes!T130*12*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6853794014997521E-2,null,0,1,null,0,5.29,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(M131:P131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K131*Clientes!X131*12*(1-$C131)","v":0},null,{"$f":"IF(Q131=0,0,(IF($AK$3=1,$E131*$F$4*G131/$Q$80,($E131*$F$4*G131-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R131=0,0,IF($AK$3=1,$E131*$F$4*H131/$R$80,($E131*$F$4*H131-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W131*Energía!Z131*(1-$C131)*1000,AL131)","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T131*$X131*12*(1-$C131),AM131)","v":0},{"$f":"+$X131*Clientes!U131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!V131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!W131*12*(1-$C131)","v":0},{"$f":"+SUMPRODUCT(AE131:AH131,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 x1",null,0,null,null,{"$f":"+K131*Clientes!T131*12*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6853794014997521E-2,null,0,{"$f":"+H131","v":1},null,0,5.29,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(M132:P132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K132*Clientes!X132*12*(1-$C132)","v":0},null,{"$f":"IF(Q132=0,0,(IF($AK$3=1,$E132*$F$4*G132/$Q$80,($E132*$F$4*G132-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R132=0,0,IF($AK$3=1,$E132*$F$4*H132/$R$80,($E132*$F$4*H132-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W132*((Energía!Z132-Clientes!T132*Límites!$B$16*12)+Clientes!T132*Límites!$B$16*12*(1-$C132))*1000,AL132)","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T132*$X132*12*(1-$C132),AM132)","v":0},{"$f":"+$X132*Clientes!U132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!V132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!W132*12*(1-$C132)","v":0},{"$f":"+SUMPRODUCT(AE132:AH132,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 x2",null,0,null,null,{"$f":"+K132*Clientes!T132*12*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6853794014997521E-2,null,0,{"$f":"+H132","v":1},null,0,5.29,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(M133:P133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K133*Clientes!X133*12*(1-$C133)","v":0},null,{"$f":"IF(Q133=0,0,(IF($AK$3=1,$E133*$F$4*G133/$Q$80,($E133*$F$4*G133-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R133=0,0,IF($AK$3=1,$E133*$F$4*H133/$R$80,($E133*$F$4*H133-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W133*Energía!Z133*(1-$C133)*1000,AL133)","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T133*$X133*12*(1-$C133),AM133)","v":0},{"$f":"+$X133*Clientes!U133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!V133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!W133*12*(1-$C133)","v":0},{"$f":"+SUMPRODUCT(AE133:AH133,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Discap.",null,0,null,null,{"$f":"+K133*Clientes!T133*12*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6853794014997521E-2,null,0,{"$f":"+H133","v":1},null,0,5.29,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(M134:P134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K134*Clientes!X134*12*(1-$C134)","v":0},null,{"$f":"IF(Q134=0,0,(IF($AK$3=1,$E134*$F$4*G134/$Q$80,($E134*$F$4*G134-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R134=0,0,IF($AK$3=1,$E134*$F$4*H134/$R$80,($E134*$F$4*H134-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W134*((Energía!Z134-Clientes!T134*Límites!$B$15*12)+Clientes!T134*Límites!$B$15*12*(1-$C134))*1000,AL134)","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T134*$X134*12*(1-$C134),AM134)","v":0},{"$f":"+$X134*Clientes!U134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!V134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!W134*12*(1-$C134)","v":0},{"$f":"+SUMPRODUCT(AE134:AH134,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Discapacitados 601-más",null,0,null,null,{"$f":"+K134*Clientes!T134*12*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.6853794014997521E-2,null,0,{"$f":"+H134","v":1},null,0,5.29,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(M135:P135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K135*Clientes!X135*12*(1-$C135)","v":0},null,{"$f":"IF(Q135=0,0,(IF($AK$3=1,$E135*$F$4*G135/$Q$80,($E135*$F$4*G135-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R135=0,0,IF($AK$3=1,$E135*$F$4*H135/$R$80,($E135*$F$4*H135-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W135*Energía!Z135*(1-$C135)*1000,AL135)","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T135*$X135*12*(1-$C135),AM135)","v":0},{"$f":"+$X135*Clientes!U135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!V135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!W135*12*(1-$C135)","v":0},{"$f":"+SUMPRODUCT(AE135:AH135,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_5 Cruz Roja",null,0,null,null,{"$f":"+K135*Clientes!T135*12*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96241463271325522,null,0,1,null,null,2.95,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":0},0,0,0,0,69753542.390655458,null,{"$f":"IF(Q136=0,0,(IF($AK$3=1,$E136*$F$4*G136/$Q$136,($E136*$F$4*G136-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R136=0,0,IF($AK$3=1,$E136*$F$4*H136/$R$136,($E136*$F$4*H136-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.016419398123857},null,0,2.9984372244653783,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":0},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":0},0,0,{"$f":"+SUMPRODUCT(Z136:AC136,PremisaCosto!$F$84:$I$84)","v":0},18769277.113526259,20647335.463331085,21277897.093893941,21875937.568814516,{"$f":"+SUMPRODUCT(AE136:AH136,PremisaCosto!$F$84:$I$84)","v":69766888.595298007},null,"BTS",null,18769277.113526259,null,null,{"$f":"+SUM(AP137,AP148,AP159,AP170,AP181)","v":19626690.975224283}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.96241463271325522},null,{"$f":"+G136","v":0},{"$f":"+H136","v":1},null,0,{"$f":"+K136","v":2.95},null,{"$f":"+SUM(M138:M147)","v":0},0,0,0,0,50984475.990612611,null,{"$f":"IF(Q137=0,0,(IF($AK$3=1,$E137*$F$4*G137/$Q$136,($E137*$F$4*G137-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R137=0,0,IF($AK$3=1,$E137*$F$4*H137/$R$136,($E137*$F$4*H137-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.016419398123857},null,0,2.9984372244653783,null,{"$f":"+SUM(Z138:Z147)","v":0},{"$f":"+SUM(AA138:AA147)","v":0},0,0,0,{"$f":"+SUM(AE138:AE147)","v":13712422.486904589},15091306.130321216,15555819.363518104,15995101.49803354,{"$f":"+SUM(AI138:AI147)","v":50994508.129152477},null,"BTS_1 (0-300)",null,0,null,null,{"$f":"+SUM(AP138:AP147)","v":14338946.601265419}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96241463271325522,null,0,1,null,{"$f":"+J137","v":0},{"$f":"+K137","v":2.95},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":0},{"$f":"+SUMPRODUCT(M138:P138,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K138*Clientes!X138*12*(1-$C138)","v":42584139.950672127},null,{"$f":"IF(Q138=0,0,(IF($AK$3=1,$E138*$F$4*G138/$Q$136,($E138*$F$4*G138-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R138=0,0,IF($AK$3=1,$E138*$F$4*H138/$R$136,($E138*$F$4*H138-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.016419398123857},null,0,2.9984372244653783,null,{"$f":"+IF($AK$3=1,$W138*Energía!Z138*(1-$C138)*1000,AL138)","v":0},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":0},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":0},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":0},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T138*$X138*12*(1-$C138),AM138)","v":11455251.361277075},{"$f":"+$X138*Clientes!U138*12*(1-$C138)","v":12604924.091127295},{"$f":"+$X138*Clientes!V138*12*(1-$C138)","v":12991715.444387078},{"$f":"+$X138*Clientes!W138*12*(1-$C138)","v":13357911.815452814},{"$f":"+SUMPRODUCT(AE138:AH138,PremisaCosto!$F$84:$I$84)","v":42592428.304059163},null,"BTS_1 Regular",null,11455251.361277075,null,null,{"$f":"+K138*Clientes!T138*12*(1-$C138)","v":11978606.577461436}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.96241463271325522,null,0,1,null,{"$f":"+J138","v":0},{"$f":"+K138","v":2.95},null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":0},{"$f":"+SUMPRODUCT(M139:P139,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K139*Clientes!X139*12*(1-$C139)","v":15720.260773014019},null,{"$f":"IF(Q139=0,0,(IF($AK$3=1,$E139*$F$4*G139/$Q$136,($E139*$F$4*G139-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R139=0,0,IF($AK$3=1,$E139*$F$4*H139/$R$136,($E139*$F$4*H139-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.016419398123857},null,0,2.9984372244653783,null,{"$f":"+IF($AK$3=1,$W139*Energía!Z139*(1-$C139)*1000,AL139)","v":0},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":0},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":0},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":0},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T139*$X139*12*(1-$C139),AM139)","v":4273.526241430196},{"$f":"+$X139*Clientes!U139*12*(1-$C139)","v":4655.334904576529},{"$f":"+$X139*Clientes!V139*12*(1-$C139)","v":4773.1083798616337},{"$f":"+$X139*Clientes!W139*12*(1-$C139)","v":4893.3685148519471},{"$f":"+SUMPRODUCT(AE139:AH139,PremisaCosto!$F$84:$I$84)","v":15721.406465514016},null,"BTS_1 Agro",null,4273.526241430196,null,null,{"$f":"+K139*Clientes!T139*12*(1-$C139)","v":4467.966663367557}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":0},{"$f":"+SUMPRODUCT(M140:P140,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K140*Clientes!X140*12*(1-$C140)","v":8333400.8638802608},null,{"$f":"IF(Q140=0,0,(IF($AK$3=1,$E140*$F$4*G140/$Q$136,($E140*$F$4*G140-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R140=0,0,IF($AK$3=1,$E140*$F$4*H140/$R$136,($E140*$F$4*H140-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.016419398123857},null,0,2.9984372244653783,null,{"$f":"+IF($AK$3=1,$W140*Energía!Z140*(1-$C140)*1000,AL140)","v":0},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":0},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":0},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":0},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T140*$X140*12*(1-$C140),AM140)","v":2239135.0737097254},{"$f":"+$X140*Clientes!U140*12*(1-$C140)","v":2466567.7541939192},{"$f":"+$X140*Clientes!V140*12*(1-$C140)","v":2543698.6081676534},{"$f":"+$X140*Clientes!W140*12*(1-$C140)","v":2616218.8823438026},{"$f":"+SUMPRODUCT(AE140:AH140,PremisaCosto!$F$84:$I$84)","v":8335132.9177896762},null,"BTS_1 Jub. 1",null,2239135.0737097254,null,null,{"$f":"+K140*Clientes!T140*12*(1-$C140)","v":2341480.5047025732}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!T141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!Z141-Clientes!T141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!U141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AA141-Clientes!U141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!V141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AB141-Clientes!V141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!W141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AC141-Clientes!W141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+SUMPRODUCT(M141:P141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K141*Clientes!X141*12*(1-$C141)","v":0},null,{"$f":"IF(Q141=0,0,(IF($AK$3=1,$E141*$F$4*G141/$Q$136,($E141*$F$4*G141-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R141=0,0,IF($AK$3=1,$E141*$F$4*H141/$R$136,($E141*$F$4*H141-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$B$8<Límites!$B$14,0,(Clientes!T141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!Z141-Clientes!T141*(Límites!$B$14*12-0.01*12)))*$W141*1000),AL141)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!U141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AA141-Clientes!U141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!V141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AB141-Clientes!V141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!W141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AC141-Clientes!W141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T141*$X141*12*(1-$C141),AM141)","v":0},{"$f":"+$X141*Clientes!U141*12*(1-$C141)","v":0},{"$f":"+$X141*Clientes!V141*12*(1-$C141)","v":0},{"$f":"+$X141*Clientes!W141*12*(1-$C141)","v":0},{"$f":"+SUMPRODUCT(AE141:AH141,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 2",null,0,null,null,{"$f":"+K141*Clientes!T141*12*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":0},{"$f":"+SUMPRODUCT(M142:P142,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K142*Clientes!X142*12*(1-$C142)","v":439.31795360076444},null,{"$f":"IF(Q142=0,0,(IF($AK$3=1,$E142*$F$4*G142/$Q$136,($E142*$F$4*G142-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R142=0,0,IF($AK$3=1,$E142*$F$4*H142/$R$136,($E142*$F$4*H142-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.016419398123857},null,0,2.9984372244653783,null,{"$f":"+IF($AK$3=1,$W142*Energía!Z142*(1-$C142)*1000,AL142)","v":0},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":0},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":0},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":0},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T142*$X142*12*(1-$C142),AM142)","v":119.4278409342393},{"$f":"+$X142*Clientes!U142*12*(1-$C142)","v":130.09785480884571},{"$f":"+$X142*Clientes!V142*12*(1-$C142)","v":133.38914894815929},{"$f":"+$X142*Clientes!W142*12*(1-$C142)","v":136.74993520778617},{"$f":"+SUMPRODUCT(AE142:AH142,PremisaCosto!$F$84:$I$84)","v":439.34997109028455},null,{"$f":"+A142","v":"BTS_1 Político"},null,119.4278409342393,null,null,{"$f":"+K142*Clientes!T142*12*(1-$C142)","v":124.86166735074681}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!Z143*(1-$C143)*1000,(Clientes!T143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!Z143-Clientes!T143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AA143*(1-$C143)*1000,(Clientes!U143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AA143-Clientes!U143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AB143*(1-$C143)*1000,(Clientes!V143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AB143-Clientes!V143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AC143*(1-$C143)*1000,(Clientes!W143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AC143-Clientes!W143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+SUMPRODUCT(M143:P143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K143*Clientes!X143*12*(1-$C143)","v":0},null,{"$f":"IF(Q143=0,0,(IF($AK$3=1,$E143*$F$4*G143/$Q$136,($E143*$F$4*G143-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R143=0,0,IF($AK$3=1,$E143*$F$4*H143/$R$136,($E143*$F$4*H143-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+IF($AK$3=1,IF(Límites!$B$8<Límites!$B$16,$W143*Energía!Z143*(1-$C143)*1000,(Clientes!T143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!Z143-Clientes!T143*(Límites!$B$16*12-0.01*12))*$W143*1000)),AL143)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AA143*(1-$C143)*1000,(Clientes!U143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AA143-Clientes!U143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AB143*(1-$C143)*1000,(Clientes!V143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AB143-Clientes!V143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AC143*(1-$C143)*1000,(Clientes!W143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AC143-Clientes!W143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T143*$X143*12*(1-$C143),AM143)","v":0},{"$f":"+$X143*Clientes!U143*12*(1-$C143)","v":0},{"$f":"+$X143*Clientes!V143*12*(1-$C143)","v":0},{"$f":"+$X143*Clientes!W143*12*(1-$C143)","v":0},{"$f":"+SUMPRODUCT(AE143:AH143,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x1",null,0,null,null,{"$f":"+K143*Clientes!T143*12*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!T144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!Z144-Clientes!T144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!U144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AA144-Clientes!U144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!V144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AB144-Clientes!V144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!W144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AC144-Clientes!W144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+SUMPRODUCT(M144:P144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K144*Clientes!X144*12*(1-$C144)","v":0},null,{"$f":"IF(Q144=0,0,(IF($AK$3=1,$E144*$F$4*G144/$Q$136,($E144*$F$4*G144-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R144=0,0,IF($AK$3=1,$E144*$F$4*H144/$R$136,($E144*$F$4*H144-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$B$8<Límites!$B$16,0,(Clientes!T144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!Z144-Clientes!T144*(Límites!$B$16*12-0.01*12)))*$W144*1000),AL144)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!U144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AA144-Clientes!U144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!V144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AB144-Clientes!V144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!W144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AC144-Clientes!W144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T144*$X144*12*(1-$C144),AM144)","v":0},{"$f":"+$X144*Clientes!U144*12*(1-$C144)","v":0},{"$f":"+$X144*Clientes!V144*12*(1-$C144)","v":0},{"$f":"+$X144*Clientes!W144*12*(1-$C144)","v":0},{"$f":"+SUMPRODUCT(AE144:AH144,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x2",null,0,null,null,{"$f":"+K144*Clientes!T144*12*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!Z145*(1-$C145)*1000,(Clientes!T145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!Z145-Clientes!T145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AA145*(1-$C145)*1000,(Clientes!U145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AA145-Clientes!U145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AB145*(1-$C145)*1000,(Clientes!V145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AB145-Clientes!V145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AC145*(1-$C145)*1000,(Clientes!W145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AC145-Clientes!W145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+SUMPRODUCT(M145:P145,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K145*Clientes!X145*12*(1-$C145)","v":50775.597333608697},null,{"$f":"IF(Q145=0,0,(IF($AK$3=1,$E145*$F$4*G145/$Q$136,($E145*$F$4*G145-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R145=0,0,IF($AK$3=1,$E145*$F$4*H145/$R$136,($E145*$F$4*H145-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.016419398123857},null,0,2.9984372244653783,null,{"$f":"+IF($AK$3=1,IF(Límites!$B$8<Límites!$B$15,$W145*Energía!Z145*(1-$C145)*1000,(Clientes!T145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!Z145-Clientes!T145*(Límites!$B$15*12-0.01*12)))*$W145*1000),AL145)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AA145*(1-$C145)*1000,(Clientes!U145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AA145-Clientes!U145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AB145*(1-$C145)*1000,(Clientes!V145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AB145-Clientes!V145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AC145*(1-$C145)*1000,(Clientes!W145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AC145-Clientes!W145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T145*$X145*12*(1-$C145),AM145)","v":13643.097835422202},{"$f":"+$X145*Clientes!U145*12*(1-$C145)","v":15028.852240617944},{"$f":"+$X145*Clientes!V145*12*(1-$C145)","v":15498.813434562615},{"$f":"+$X145*Clientes!W145*12*(1-$C145)","v":15940.681786863273},{"$f":"+SUMPRODUCT(AE145:AH145,PremisaCosto!$F$84:$I$84)","v":50786.150867029639},null,"BTS_1 Discap.",null,13643.097835422202,null,null,{"$f":"+K145*Clientes!T145*12*(1-$C145)","v":14266.690770690562}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!T146*Límites!$B$15*12*(1-$C146)+(Energía!Z146-Clientes!T146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!U146*Límites!$B$15*12*(1-$C146)+(Energía!AA146-Clientes!U146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!V146*Límites!$B$15*12*(1-$C146)+(Energía!AB146-Clientes!V146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!W146*Límites!$B$15*12*(1-$C146)+(Energía!AC146-Clientes!W146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+SUMPRODUCT(M146:P146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K146*Clientes!X146*12*(1-$C146)","v":0},null,{"$f":"IF(Q146=0,0,(IF($AK$3=1,$E146*$F$4*G146/$Q$136,($E146*$F$4*G146-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R146=0,0,IF($AK$3=1,$E146*$F$4*H146/$R$136,($E146*$F$4*H146-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$B$8<Límites!$B$15,0,(Clientes!T146*Límites!$B$15*12*(1-$C146)+(Energía!Z146-Clientes!T146*Límites!$B$15*12))*$W146*1000),AL146)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!U146*Límites!$B$15*12*(1-$C146)+(Energía!AA146-Clientes!U146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!V146*Límites!$B$15*12*(1-$C146)+(Energía!AB146-Clientes!V146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!W146*Límites!$B$15*12*(1-$C146)+(Energía!AC146-Clientes!W146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T146*$X146*12*(1-$C146),AM146)","v":0},{"$f":"+$X146*Clientes!U146*12*(1-$C146)","v":0},{"$f":"+$X146*Clientes!V146*12*(1-$C146)","v":0},{"$f":"+$X146*Clientes!W146*12*(1-$C146)","v":0},{"$f":"+SUMPRODUCT(AE146:AH146,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discapacitados 601-más",null,0,null,null,{"$f":"+K146*Clientes!T146*12*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(M147:P147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K147*Clientes!X147*12*(1-$C147)","v":0},null,{"$f":"IF(Q147=0,0,(IF($AK$3=1,$E147*$F$4*G147/$Q$136,($E147*$F$4*G147-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R147=0,0,IF($AK$3=1,$E147*$F$4*H147/$R$136,($E147*$F$4*H147-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W147*Energía!Z147*(1-$C147)*1000,AL147)","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T147*$X147*12*(1-$C147),AM147)","v":0},{"$f":"+$X147*Clientes!U147*12*(1-$C147)","v":0},{"$f":"+$X147*Clientes!V147*12*(1-$C147)","v":0},{"$f":"+$X147*Clientes!W147*12*(1-$C147)","v":0},{"$f":"+SUMPRODUCT(AE147:AH147,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Cruz Roja",null,0,null,null,{"$f":"+K147*Clientes!T147*12*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96241463271325522,null,0,1,null,0,{"$f":"+K147","v":2.95},null,{"$f":"+SUM(M149:M158)","v":0},0,0,0,0,13419292.341503408,null,{"$f":"IF(Q148=0,0,(IF($AK$3=1,$E148*$F$4*G148/$Q$136,($E148*$F$4*G148-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R148=0,0,IF($AK$3=1,$E148*$F$4*H148/$R$136,($E148*$F$4*H148-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.016419398123857},null,0,2.9984372244653783,null,{"$f":"+SUM(Z149:Z158)","v":0},{"$f":"+SUM(AA149:AA158)","v":0},0,0,0,{"$f":"+SUM(AE149:AE158)","v":3611613.6208790909},3972201.5328755355,4093089.6547401804,4207890.8321898207,{"$f":"+SUM(AI149:AI158)","v":13421827.744951798},null,"BTS_2 (301-750)",null,0,null,null,{"$f":"+SUM(AP149:AP158)","v":3776585.0328592439}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96241463271325522,null,0,1,null,{"$f":"+J148","v":0},{"$f":"+K148","v":2.95},null,{"$f":"+$J149*Energía!Z149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AA149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AB149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AC149*(1-$C149)*1000","v":0},{"$f":"+SUMPRODUCT(M149:P149,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K149*Clientes!X149*12*(1-$C149)","v":10566778.00982945},null,{"$f":"IF(Q149=0,0,(IF($AK$3=1,$E149*$F$4*G149/$Q$136,($E149*$F$4*G149-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R149=0,0,IF($AK$3=1,$E149*$F$4*H149/$R$136,($E149*$F$4*H149-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.016419398123857},null,0,2.9984372244653783,null,{"$f":"+IF($AK$3=1,$W149*Energía!Z149*(1-$C149)*1000,AL149)","v":0},{"$f":"+$W149*Energía!AA149*(1-$C149)*1000","v":0},{"$f":"+$W149*Energía!AB149*(1-$C149)*1000","v":0},{"$f":"+$W149*Energía!AC149*(1-$C149)*1000","v":0},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T149*$X149*12*(1-$C149),AM149)","v":2845118.7070143321},{"$f":"+$X149*Clientes!U149*12*(1-$C149)","v":3127896.0214238157},{"$f":"+$X149*Clientes!V149*12*(1-$C149)","v":3222405.4487734064},{"$f":"+$X149*Clientes!W149*12*(1-$C149)","v":3312396.8044401268},{"$f":"+SUMPRODUCT(AE149:AH149,PremisaCosto!$F$84:$I$84)","v":10568722.301832382},null,"BTS_2 Regular",null,2845118.7070143321,null,null,{"$f":"+K149*Clientes!T149*12*(1-$C149)","v":2975056.2400806509}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.96241463271325522,null,0,1,null,{"$f":"+J149","v":0},{"$f":"+K149","v":2.95},null,{"$f":"+$J150*Energía!Z150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AA150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AB150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AC150*(1-$C150)*1000","v":0},{"$f":"+SUMPRODUCT(M150:P150,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K150*Clientes!X150*12*(1-$C150)","v":12520.561677621787},null,{"$f":"IF(Q150=0,0,(IF($AK$3=1,$E150*$F$4*G150/$Q$136,($E150*$F$4*G150-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R150=0,0,IF($AK$3=1,$E150*$F$4*H150/$R$136,($E150*$F$4*H150-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.016419398123857},null,0,2.9984372244653783,null,{"$f":"+IF($AK$3=1,$W150*Energía!Z150*(1-$C150)*1000,AL150)","v":0},{"$f":"+$W150*Energía!AA150*(1-$C150)*1000","v":0},{"$f":"+$W150*Energía!AB150*(1-$C150)*1000","v":0},{"$f":"+$W150*Energía!AC150*(1-$C150)*1000","v":0},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T150*$X150*12*(1-$C150),AM150)","v":3403.6934666258198},{"$f":"+$X150*Clientes!U150*12*(1-$C150)","v":3707.7888620521026},{"$f":"+$X150*Clientes!V150*12*(1-$C150)","v":3801.59074502254},{"$f":"+$X150*Clientes!W150*12*(1-$C150)","v":3897.3731534219055},{"$f":"+SUMPRODUCT(AE150:AH150,PremisaCosto!$F$84:$I$84)","v":12521.47417607311},null,"BTS_2 Agro",null,3403.6934666258198,null,null,{"$f":"+K150*Clientes!T150*12*(1-$C150)","v":3558.5575194962839}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+$J151*Energía!Z151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AA151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AB151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AC151*(1-$C151)*1000","v":0},{"$f":"+SUMPRODUCT(M151:P151,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K151*Clientes!X151*12*(1-$C151)","v":2397022.6772187324},null,{"$f":"IF(Q151=0,0,(IF($AK$3=1,$E151*$F$4*G151/$Q$136,($E151*$F$4*G151-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R151=0,0,IF($AK$3=1,$E151*$F$4*H151/$R$136,($E151*$F$4*H151-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.016419398123857},null,0,2.9984372244653783,null,{"$f":"+IF($AK$3=1,$W151*Energía!Z151*(1-$C151)*1000,AL151)","v":0},{"$f":"+$W151*Energía!AA151*(1-$C151)*1000","v":0},{"$f":"+$W151*Energía!AB151*(1-$C151)*1000","v":0},{"$f":"+$W151*Energía!AC151*(1-$C151)*1000","v":0},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T151*$X151*12*(1-$C151),AM151)","v":644065.93337917398},{"$f":"+$X151*Clientes!U151*12*(1-$C151)","v":709484.52333431295},{"$f":"+$X151*Clientes!V151*12*(1-$C151)","v":731670.33427919983},{"$f":"+$X151*Clientes!W151*12*(1-$C151)","v":752530.01191446953},{"$f":"+SUMPRODUCT(AE151:AH151,PremisaCosto!$F$84:$I$84)","v":2397520.8753217738},null,"BTS_2 Jub. 1",null,644065.93337917398,null,null,{"$f":"+K151*Clientes!T151*12*(1-$C151)","v":673504.61993805657}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+SUMPRODUCT(M152:P152,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K152*Clientes!X152*12*(1-$C152)","v":419914.18994894391},null,{"$f":"IF(Q152=0,0,(IF($AK$3=1,$E152*$F$4*G152/$Q$136,($E152*$F$4*G152-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R152=0,0,IF($AK$3=1,$E152*$F$4*H152/$R$136,($E152*$F$4*H152-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.016419398123857},null,0,2.9984372244653783,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000),AL152)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T152*$X152*12*(1-$C152),AM152)","v":112828.41909894162},{"$f":"+$X152*Clientes!U152*12*(1-$C152)","v":124288.60802991039},{"$f":"+$X152*Clientes!V152*12*(1-$C152)","v":128175.18710383281},{"$f":"+$X152*Clientes!W152*12*(1-$C152)","v":131829.4383773593},{"$f":"+SUMPRODUCT(AE152:AH152,PremisaCosto!$F$84:$I$84)","v":420001.46767033509},null,"BTS_2 Jub. 2",null,112828.41909894162,null,null,{"$f":"+K152*Clientes!T152*12*(1-$C152)","v":117985.53267361096}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.96241463271325522,null,0,{"$f":"+H152","v":1},null,0,2.95,null,{"$f":"+$J153*Energía!Z153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AA153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AB153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AC153*(1-$C153)*1000","v":0},{"$f":"+SUMPRODUCT(M153:P153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K153*Clientes!X153*12*(1-$C153)","v":512.53761253422522},null,{"$f":"IF(Q153=0,0,(IF($AK$3=1,$E153*$F$4*G153/$Q$136,($E153*$F$4*G153-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R153=0,0,IF($AK$3=1,$E153*$F$4*H153/$R$136,($E153*$F$4*H153-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.016419398123857},null,0,2.9984372244653783,null,{"$f":"+IF($AK$3=1,$W153*Energía!Z153*(1-$C153)*1000,AL153)","v":0},{"$f":"+$W153*Energía!AA153*(1-$C153)*1000","v":0},{"$f":"+$W153*Energía!AB153*(1-$C153)*1000","v":0},{"$f":"+$W153*Energía!AC153*(1-$C153)*1000","v":0},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T153*$X153*12*(1-$C153),AM153)","v":139.33248108994587},{"$f":"+$X153*Clientes!U153*12*(1-$C153)","v":151.78083061032001},{"$f":"+$X153*Clientes!V153*12*(1-$C153)","v":155.62067377285254},{"$f":"+$X153*Clientes!W153*12*(1-$C153)","v":159.54159107575052},{"$f":"+SUMPRODUCT(AE153:AH153,PremisaCosto!$F$84:$I$84)","v":512.57496627199873},null,"BTS_2 Político",null,139.33248108994587,null,null,{"$f":"+K153*Clientes!T153*12*(1-$C153)","v":145.67194524253796}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!Z154*(1-$C154)*1000,(Clientes!T154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!Z154-Clientes!T154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AA154*(1-$C154)*1000,(Clientes!U154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AA154-Clientes!U154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AB154*(1-$C154)*1000,(Clientes!V154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AB154-Clientes!V154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AC154*(1-$C154)*1000,(Clientes!W154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AC154-Clientes!W154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+SUMPRODUCT(M154:P154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K154*Clientes!X154*12*(1-$C154)","v":0},null,{"$f":"IF(Q154=0,0,(IF($AK$3=1,$E154*$F$4*G154/$Q$136,($E154*$F$4*G154-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R154=0,0,IF($AK$3=1,$E154*$F$4*H154/$R$136,($E154*$F$4*H154-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,$W154*Energía!Z154*(1-$C154)*1000,(Clientes!T154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!Z154-Clientes!T154*(Límites!$B$16*12-0.01*12)))*$W154*1000),AL154)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AA154*(1-$C154)*1000,(Clientes!U154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AA154-Clientes!U154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AB154*(1-$C154)*1000,(Clientes!V154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AB154-Clientes!V154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AC154*(1-$C154)*1000,(Clientes!W154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AC154-Clientes!W154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T154*$X154*12*(1-$C154),AM154)","v":0},{"$f":"+$X154*Clientes!U154*12*(1-$C154)","v":0},{"$f":"+$X154*Clientes!V154*12*(1-$C154)","v":0},{"$f":"+$X154*Clientes!W154*12*(1-$C154)","v":0},{"$f":"+SUMPRODUCT(AE154:AH154,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x1",null,0,null,null,{"$f":"+K154*Clientes!T154*12*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!Z155-Clientes!T155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AA155-Clientes!U155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AB155-Clientes!V155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AC155-Clientes!W155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+SUMPRODUCT(M155:P155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K155*Clientes!X155*12*(1-$C155)","v":0},null,{"$f":"IF(Q155=0,0,(IF($AK$3=1,$E155*$F$4*G155/$Q$136,($E155*$F$4*G155-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R155=0,0,IF($AK$3=1,$E155*$F$4*H155/$R$136,($E155*$F$4*H155-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!Z155-Clientes!T155*(Límites!$B$16*12-0.01*12)))*$W155*1000),AL155)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AA155-Clientes!U155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AB155-Clientes!V155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AC155-Clientes!W155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T155*$X155*12*(1-$C155),AM155)","v":0},{"$f":"+$X155*Clientes!U155*12*(1-$C155)","v":0},{"$f":"+$X155*Clientes!V155*12*(1-$C155)","v":0},{"$f":"+$X155*Clientes!W155*12*(1-$C155)","v":0},{"$f":"+SUMPRODUCT(AE155:AH155,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x2",null,0,null,null,{"$f":"+K155*Clientes!T155*12*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+$J156*Energía!Z156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AA156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AB156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AC156*(1-$C156)*1000","v":0},{"$f":"+SUMPRODUCT(M156:P156,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K156*Clientes!X156*12*(1-$C156)","v":22544.365216122264},null,{"$f":"IF(Q156=0,0,(IF($AK$3=1,$E156*$F$4*G156/$Q$136,($E156*$F$4*G156-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R156=0,0,IF($AK$3=1,$E156*$F$4*H156/$R$136,($E156*$F$4*H156-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.016419398123857},null,0,2.9984372244653783,null,{"$f":"+IF($AK$3=1,$W156*Energía!Z156*(1-$C156)*1000,AL156)","v":0},{"$f":"+$W156*Energía!AA156*(1-$C156)*1000","v":0},{"$f":"+$W156*Energía!AB156*(1-$C156)*1000","v":0},{"$f":"+$W156*Energía!AC156*(1-$C156)*1000","v":0},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T156*$X156*12*(1-$C156),AM156)","v":6057.5354389274562},{"$f":"+$X156*Clientes!U156*12*(1-$C156)","v":6672.810394834366},{"$f":"+$X156*Clientes!V156*12*(1-$C156)","v":6881.4731649458008},{"$f":"+$X156*Clientes!W156*12*(1-$C156)","v":7077.6627133672946},{"$f":"+SUMPRODUCT(AE156:AH156,PremisaCosto!$F$84:$I$84)","v":22549.050984961155},null,"BTS_2 Discap.",null,6057.5354389274562,null,null,{"$f":"+K156*Clientes!T156*12*(1-$C156)","v":6334.4107021866103}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!Z157-Clientes!T157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AA157-Clientes!U157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AB157-Clientes!V157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AC157-Clientes!W157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+SUMPRODUCT(M157:P157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K157*Clientes!X157*12*(1-$C157)","v":0},null,{"$f":"IF(Q157=0,0,(IF($AK$3=1,$E157*$F$4*G157/$Q$136,($E157*$F$4*G157-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R157=0,0,IF($AK$3=1,$E157*$F$4*H157/$R$136,($E157*$F$4*H157-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!Z157-Clientes!T157*(Límites!$B$15*12-0.01*12)))*$W157*1000),AL157)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AA157-Clientes!U157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AB157-Clientes!V157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AC157-Clientes!W157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T157*$X157*12*(1-$C157),AM157)","v":0},{"$f":"+$X157*Clientes!U157*12*(1-$C157)","v":0},{"$f":"+$X157*Clientes!V157*12*(1-$C157)","v":0},{"$f":"+$X157*Clientes!W157*12*(1-$C157)","v":0},{"$f":"+SUMPRODUCT(AE157:AH157,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K157*Clientes!T157*12*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+$J158*Energía!Z158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AA158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AB158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AC158*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(M158:P158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K158*Clientes!X158*12*(1-$C158)","v":0},null,{"$f":"IF(Q158=0,0,(IF($AK$3=1,$E158*$F$4*G158/$Q$136,($E158*$F$4*G158-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R158=0,0,IF($AK$3=1,$E158*$F$4*H158/$R$136,($E158*$F$4*H158-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W158*Energía!Z158*(1-$C158)*1000,AL158)","v":0},{"$f":"+$W158*Energía!AA158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AB158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AC158*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T158*$X158*12*(1-$C158),AM158)","v":0},{"$f":"+$X158*Clientes!U158*12*(1-$C158)","v":0},{"$f":"+$X158*Clientes!V158*12*(1-$C158)","v":0},{"$f":"+$X158*Clientes!W158*12*(1-$C158)","v":0},{"$f":"+SUMPRODUCT(AE158:AH158,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Cruz Roja",null,0,null,null,{"$f":"+K158*Clientes!T158*12*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96241463271325522,null,0,1,null,0,{"$f":"+K158","v":2.95},null,{"$f":"+SUM(M160:M169)","v":0},0,0,0,0,5349774.0585394399,null,{"$f":"IF(Q159=0,0,(IF($AK$3=1,$E159*$F$4*G159/$Q$136,($E159*$F$4*G159-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R159=0,0,IF($AK$3=1,$E159*$F$4*H159/$R$136,($E159*$F$4*H159-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.016419398123857},null,0,2.9984372244653783,null,{"$f":"+SUM(Z160:Z169)","v":0},{"$f":"+SUM(AA160:AA169)","v":0},0,0,0,{"$f":"+SUM(AE160:AE169)","v":1445241.0057425806},1583827.8001343349,1628988.0756356562,1672945.2385911569,{"$f":"+SUM(AI160:AI169)","v":5350552.7211937541},null,"BTS_3 (751-más)",null,0,null,null,{"$f":"+SUM(AP160:AP169)","v":1511159.3410996185}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96241463271325522,null,0,1,null,{"$f":"+J159","v":0},{"$f":"+K159","v":2.95},null,{"$f":"+$J160*Energía!Z160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AA160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AB160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AC160*(1-$C160)*1000","v":0},{"$f":"+SUMPRODUCT(M160:P160,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K160*Clientes!X160*12*(1-$C160)","v":4791247.0323678907},null,{"$f":"IF(Q160=0,0,(IF($AK$3=1,$E160*$F$4*G160/$Q$136,($E160*$F$4*G160-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R160=0,0,IF($AK$3=1,$E160*$F$4*H160/$R$136,($E160*$F$4*H160-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.016419398123857},null,0,2.9984372244653783,null,{"$f":"+IF($AK$3=1,$W160*Energía!Z160*(1-$C160)*1000,AL160)","v":0},{"$f":"+$W160*Energía!AA160*(1-$C160)*1000","v":0},{"$f":"+$W160*Energía!AB160*(1-$C160)*1000","v":0},{"$f":"+$W160*Energía!AC160*(1-$C160)*1000","v":0},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T160*$X160*12*(1-$C160),AM160)","v":1295110.826891371},{"$f":"+$X160*Clientes!U160*12*(1-$C160)","v":1418509.0399957527},{"$f":"+$X160*Clientes!V160*12*(1-$C160)","v":1458531.838603552},{"$f":"+$X160*Clientes!W160*12*(1-$C160)","v":1497647.6140289293},{"$f":"+SUMPRODUCT(AE160:AH160,PremisaCosto!$F$84:$I$84)","v":4791912.0598627236},null,"BTS_3 Regular",null,1295110.826891371,null,null,{"$f":"+K160*Clientes!T160*12*(1-$C160)","v":1354168.1069451869}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.96241463271325522,null,0,1,null,{"$f":"+J160","v":0},{"$f":"+K160","v":2.95},null,{"$f":"+$J161*Energía!Z161*(1-$C161)*1000","v":0},{"$f":"+$J161*Energía!AA161*(1-$C161)*1000","v":0},{"$f":"+$J161*Energía!AB161*(1-$C161)*1000","v":0},{"$f":"+$J161*Energía!AC161*(1-$C161)*1000","v":0},{"$f":"+SUMPRODUCT(M161:P161,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K161*Clientes!X161*12*(1-$C161)","v":17807.021052617645},null,{"$f":"IF(Q161=0,0,(IF($AK$3=1,$E161*$F$4*G161/$Q$136,($E161*$F$4*G161-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R161=0,0,IF($AK$3=1,$E161*$F$4*H161/$R$136,($E161*$F$4*H161-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.016419398123857},null,0,2.9984372244653783,null,{"$f":"+IF($AK$3=1,$W161*Energía!Z161*(1-$C161)*1000,AL161)","v":0},{"$f":"+$W161*Energía!AA161*(1-$C161)*1000","v":0},{"$f":"+$W161*Energía!AB161*(1-$C161)*1000","v":0},{"$f":"+$W161*Energía!AC161*(1-$C161)*1000","v":0},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T161*$X161*12*(1-$C161),AM161)","v":4840.8084858678321},{"$f":"+$X161*Clientes!U161*12*(1-$C161)","v":5273.2997149185458},{"$f":"+$X161*Clientes!V161*12*(1-$C161)","v":5406.7068373653901},{"$f":"+$X161*Clientes!W161*12*(1-$C161)","v":5542.9307070889317},{"$f":"+SUMPRODUCT(AE161:AH161,PremisaCosto!$F$84:$I$84)","v":17808.318828192867},null,"BTS_3 Agro",null,4840.8084858678321,null,null,{"$f":"+K161*Clientes!T161*12*(1-$C161)","v":5061.0595832836025}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+$J162*Energía!Z162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AA162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AB162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AC162*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(M162:P162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K162*Clientes!X162*12*(1-$C162)","v":0},null,{"$f":"IF(Q162=0,0,(IF($AK$3=1,$E162*$F$4*G162/$Q$136,($E162*$F$4*G162-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R162=0,0,IF($AK$3=1,$E162*$F$4*H162/$R$136,($E162*$F$4*H162-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W162*Energía!Z162*(1-$C162)*1000,AL162)","v":0},{"$f":"+$W162*Energía!AA162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AB162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AC162*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T162*$X162*12*(1-$C162),AM162)","v":0},{"$f":"+$X162*Clientes!U162*12*(1-$C162)","v":0},{"$f":"+$X162*Clientes!V162*12*(1-$C162)","v":0},{"$f":"+$X162*Clientes!W162*12*(1-$C162)","v":0},{"$f":"+SUMPRODUCT(AE162:AH162,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 1",null,0,null,null,{"$f":"+K162*Clientes!T162*12*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+SUMPRODUCT(M163:P163,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K163*Clientes!X163*12*(1-$C163)","v":538136.33712905087},null,{"$f":"IF(Q163=0,0,(IF($AK$3=1,$E163*$F$4*G163/$Q$136,($E163*$F$4*G163-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R163=0,0,IF($AK$3=1,$E163*$F$4*H163/$R$136,($E163*$F$4*H163-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.016419398123857},null,0,2.9984372244653783,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000),AL163)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T163*$X163*12*(1-$C163),AM163)","v":144594.69238892995},{"$f":"+$X163*Clientes!U163*12*(1-$C163)","v":159280.70956451091},{"$f":"+$X163*Clientes!V163*12*(1-$C163)","v":164261.1241002304},{"$f":"+$X163*Clientes!W163*12*(1-$C163)","v":168943.9578176334},{"$f":"+SUMPRODUCT(AE163:AH163,PremisaCosto!$F$84:$I$84)","v":538248.15727085713},null,"BTS_3 Jub. 2",null,144594.69238892995,null,null,{"$f":"+K163*Clientes!T163*12*(1-$C163)","v":151203.75285837118}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+$J164*Energía!Z164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AA164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AB164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AC164*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(M164:P164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K164*Clientes!X164*12*(1-$C164)","v":146.43931786692144},null,{"$f":"IF(Q164=0,0,(IF($AK$3=1,$E164*$F$4*G164/$Q$136,($E164*$F$4*G164-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R164=0,0,IF($AK$3=1,$E164*$F$4*H164/$R$136,($E164*$F$4*H164-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.016419398123857},null,0,2.9984372244653783,null,{"$f":"+IF($AK$3=1,$W164*Energía!Z164*(1-$C164)*1000,AL164)","v":0},{"$f":"+$W164*Energía!AA164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AB164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AC164*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T164*$X164*12*(1-$C164),AM164)","v":39.809280311413097},{"$f":"+$X164*Clientes!U164*12*(1-$C164)","v":43.36595160294857},{"$f":"+$X164*Clientes!V164*12*(1-$C164)","v":44.463049649386434},{"$f":"+$X164*Clientes!W164*12*(1-$C164)","v":45.583311735928717},{"$f":"+SUMPRODUCT(AE164:AH164,PremisaCosto!$F$84:$I$84)","v":146.44999036342818},null,"BTS_3 Político",null,39.809280311413097,null,null,{"$f":"+K164*Clientes!T164*12*(1-$C164)","v":41.620555783582262}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!Z165*(1-$C165)*1000,(Clientes!T165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!Z165-Clientes!T165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AA165*(1-$C165)*1000,(Clientes!U165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AA165-Clientes!U165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AB165*(1-$C165)*1000,(Clientes!V165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AB165-Clientes!V165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AC165*(1-$C165)*1000,(Clientes!W165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AC165-Clientes!W165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+SUMPRODUCT(M165:P165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K165*Clientes!X165*12*(1-$C165)","v":0},null,{"$f":"IF(Q165=0,0,(IF($AK$3=1,$E165*$F$4*G165/$Q$136,($E165*$F$4*G165-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R165=0,0,IF($AK$3=1,$E165*$F$4*H165/$R$136,($E165*$F$4*H165-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,$W165*Energía!Z165*(1-$C165)*1000,(Clientes!T165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!Z165-Clientes!T165*(Límites!$B$16*12-0.01*12)))*$W165*1000),AL165)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AA165*(1-$C165)*1000,(Clientes!U165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AA165-Clientes!U165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AB165*(1-$C165)*1000,(Clientes!V165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AB165-Clientes!V165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AC165*(1-$C165)*1000,(Clientes!W165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AC165-Clientes!W165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T165*$X165*12*(1-$C165),AM165)","v":0},{"$f":"+$X165*Clientes!U165*12*(1-$C165)","v":0},{"$f":"+$X165*Clientes!V165*12*(1-$C165)","v":0},{"$f":"+$X165*Clientes!W165*12*(1-$C165)","v":0},{"$f":"+SUMPRODUCT(AE165:AH165,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x1",null,0,null,null,{"$f":"+K165*Clientes!T165*12*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!T166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!Z166-Clientes!T166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!U166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AA166-Clientes!U166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!V166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AB166-Clientes!V166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!W166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AC166-Clientes!W166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+SUMPRODUCT(M166:P166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K166*Clientes!X166*12*(1-$C166)","v":0},null,{"$f":"IF(Q166=0,0,(IF($AK$3=1,$E166*$F$4*G166/$Q$136,($E166*$F$4*G166-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R166=0,0,IF($AK$3=1,$E166*$F$4*H166/$R$136,($E166*$F$4*H166-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!Z166-Clientes!T166*(Límites!$B$16*12-0.01*12)))*$W166*1000),AL166)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AA166-Clientes!U166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AB166-Clientes!V166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AC166-Clientes!W166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T166*$X166*12*(1-$C166),AM166)","v":0},{"$f":"+$X166*Clientes!U166*12*(1-$C166)","v":0},{"$f":"+$X166*Clientes!V166*12*(1-$C166)","v":0},{"$f":"+$X166*Clientes!W166*12*(1-$C166)","v":0},{"$f":"+SUMPRODUCT(AE166:AH166,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x2",null,0,null,null,{"$f":"+K166*Clientes!T166*12*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!Z167*(1-$C167)*1000,(Clientes!T167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!Z167-Clientes!T167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AA167*(1-$C167)*1000,(Clientes!U167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AA167-Clientes!U167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AB167*(1-$C167)*1000,(Clientes!V167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AB167-Clientes!V167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AC167*(1-$C167)*1000,(Clientes!W167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AC167-Clientes!W167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+SUMPRODUCT(M167:P167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K167*Clientes!X167*12*(1-$C167)","v":0},null,{"$f":"IF(Q167=0,0,(IF($AK$3=1,$E167*$F$4*G167/$Q$136,($E167*$F$4*G167-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R167=0,0,IF($AK$3=1,$E167*$F$4*H167/$R$136,($E167*$F$4*H167-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,$W167*Energía!Z167*(1-$C167)*1000,(Clientes!T167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!Z167-Clientes!T167*(Límites!$B$15*12-0.01*12)))*$W167*1000),AL167)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AA167*(1-$C167)*1000,(Clientes!U167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AA167-Clientes!U167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AB167*(1-$C167)*1000,(Clientes!V167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AB167-Clientes!V167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AC167*(1-$C167)*1000,(Clientes!W167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AC167-Clientes!W167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T167*$X167*12*(1-$C167),AM167)","v":0},{"$f":"+$X167*Clientes!U167*12*(1-$C167)","v":0},{"$f":"+$X167*Clientes!V167*12*(1-$C167)","v":0},{"$f":"+$X167*Clientes!W167*12*(1-$C167)","v":0},{"$f":"+SUMPRODUCT(AE167:AH167,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discap.",null,0,null,null,{"$f":"+K167*Clientes!T167*12*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+SUMPRODUCT(M168:P168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K168*Clientes!X168*12*(1-$C168)","v":2437.2286720132179},null,{"$f":"IF(Q168=0,0,(IF($AK$3=1,$E168*$F$4*G168/$Q$136,($E168*$F$4*G168-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R168=0,0,IF($AK$3=1,$E168*$F$4*H168/$R$136,($E168*$F$4*H168-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.016419398123857},null,0,2.9984372244653783,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000),AL168)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T168*$X168*12*(1-$C168),AM168)","v":654.86869610026577},{"$f":"+$X168*Clientes!U168*12*(1-$C168)","v":721.38490754966142},{"$f":"+$X168*Clientes!V168*12*(1-$C168)","v":743.94304485900545},{"$f":"+$X168*Clientes!W168*12*(1-$C168)","v":765.15272576943721},{"$f":"+SUMPRODUCT(AE168:AH168,PremisaCosto!$F$84:$I$84)","v":2437.7352416174226},null,"BTS_3 Discapacitados 601-más",null,654.86869610026577,null,null,{"$f":"+K168*Clientes!T168*12*(1-$C168)","v":684.80115699314706}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.96241463271325522,null,0,{"$f":"+H168","v":1},null,0,2.95,null,{"$f":"+$J169*Energía!Z169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AA169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AB169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AC169*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(M169:P169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K169*Clientes!X169*12*(1-$C169)","v":0},null,{"$f":"IF(Q169=0,0,(IF($AK$3=1,$E169*$F$4*G169/$Q$136,($E169*$F$4*G169-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R169=0,0,IF($AK$3=1,$E169*$F$4*H169/$R$136,($E169*$F$4*H169-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W169*Energía!Z169*(1-$C169)*1000,AL169)","v":0},{"$f":"+$W169*Energía!AA169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AB169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AC169*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T169*$X169*12*(1-$C169),AM169)","v":0},{"$f":"+$X169*Clientes!U169*12*(1-$C169)","v":0},{"$f":"+$X169*Clientes!V169*12*(1-$C169)","v":0},{"$f":"+$X169*Clientes!W169*12*(1-$C169)","v":0},{"$f":"+SUMPRODUCT(AE169:AH169,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Cruz Roja",null,0,null,null,{"$f":"+K169*Clientes!T169*12*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96241463271325522,null,0,1,null,0,{"$f":"+K169","v":2.95},null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,{"$f":"IF(Q170=0,0,(IF($AK$3=1,$E170*$F$4*G170/$Q$136,($E170*$F$4*G170-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R170=0,0,IF($AK$3=1,$E170*$F$4*H170/$R$136,($E170*$F$4*H170-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},0,0,0,{"$f":"+SUM(AE171:AE180)","v":0},0,0,0,{"$f":"+SUM(AI171:AI180)","v":0},null,"BTS_4 (xxx)",null,0,null,null,{"$f":"+SUM(AP171:AP180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96241463271325522,null,0,1,null,{"$f":"+J170","v":0},{"$f":"+K170","v":2.95},null,{"$f":"+$J171*Energía!Z171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AA171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AB171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AC171*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(M171:P171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K171*Clientes!X171*12*(1-$C171)","v":0},null,{"$f":"IF(Q171=0,0,(IF($AK$3=1,$E171*$F$4*G171/$Q$136,($E171*$F$4*G171-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R171=0,0,IF($AK$3=1,$E171*$F$4*H171/$R$136,($E171*$F$4*H171-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W171*Energía!Z171*(1-$C171)*1000,AL171)","v":0},{"$f":"+$W171*Energía!AA171*(1-$C171)*1000","v":0},{"$f":"+$W171*Energía!AB171*(1-$C171)*1000","v":0},{"$f":"+$W171*Energía!AC171*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T171*$X171*12*(1-$C171),AM171)","v":0},{"$f":"+$X171*Clientes!U171*12*(1-$C171)","v":0},{"$f":"+$X171*Clientes!V171*12*(1-$C171)","v":0},{"$f":"+$X171*Clientes!W171*12*(1-$C171)","v":0},{"$f":"+SUMPRODUCT(AE171:AH171,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Regular",null,0,null,null,{"$f":"+K171*Clientes!T171*12*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.96241463271325522,null,0,1,null,{"$f":"+J171","v":0},{"$f":"+K171","v":2.95},null,{"$f":"+$J172*Energía!Z172*(1-$C172)*1000","v":0},{"$f":"+$J172*Energía!AA172*(1-$C172)*1000","v":0},{"$f":"+$J172*Energía!AB172*(1-$C172)*1000","v":0},{"$f":"+$J172*Energía!AC172*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(M172:P172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K172*Clientes!X172*12*(1-$C172)","v":0},null,{"$f":"IF(Q172=0,0,(IF($AK$3=1,$E172*$F$4*G172/$Q$136,($E172*$F$4*G172-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R172=0,0,IF($AK$3=1,$E172*$F$4*H172/$R$136,($E172*$F$4*H172-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W172*Energía!Z172*(1-$C172)*1000,AL172)","v":0},{"$f":"+$W172*Energía!AA172*(1-$C172)*1000","v":0},{"$f":"+$W172*Energía!AB172*(1-$C172)*1000","v":0},{"$f":"+$W172*Energía!AC172*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T172*$X172*12*(1-$C172),AM172)","v":0},{"$f":"+$X172*Clientes!U172*12*(1-$C172)","v":0},{"$f":"+$X172*Clientes!V172*12*(1-$C172)","v":0},{"$f":"+$X172*Clientes!W172*12*(1-$C172)","v":0},{"$f":"+SUMPRODUCT(AE172:AH172,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Agro",null,0,null,null,{"$f":"+K172*Clientes!T172*12*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+$J173*Energía!Z173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AA173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AB173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AC173*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(M173:P173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K173*Clientes!X173*12*(1-$C173)","v":0},null,{"$f":"IF(Q173=0,0,(IF($AK$3=1,$E173*$F$4*G173/$Q$136,($E173*$F$4*G173-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R173=0,0,IF($AK$3=1,$E173*$F$4*H173/$R$136,($E173*$F$4*H173-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W173*Energía!Z173*(1-$C173)*1000,AL173)","v":0},{"$f":"+$W173*Energía!AA173*(1-$C173)*1000","v":0},{"$f":"+$W173*Energía!AB173*(1-$C173)*1000","v":0},{"$f":"+$W173*Energía!AC173*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T173*$X173*12*(1-$C173),AM173)","v":0},{"$f":"+$X173*Clientes!U173*12*(1-$C173)","v":0},{"$f":"+$X173*Clientes!V173*12*(1-$C173)","v":0},{"$f":"+$X173*Clientes!W173*12*(1-$C173)","v":0},{"$f":"+SUMPRODUCT(AE173:AH173,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 1",null,0,null,null,{"$f":"+K173*Clientes!T173*12*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!T174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!Z174-Clientes!T174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!U174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AA174-Clientes!U174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!V174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AB174-Clientes!V174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!W174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AC174-Clientes!W174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+SUMPRODUCT(M174:P174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K174*Clientes!X174*12*(1-$C174)","v":0},null,{"$f":"IF(Q174=0,0,(IF($AK$3=1,$E174*$F$4*G174/$Q$136,($E174*$F$4*G174-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R174=0,0,IF($AK$3=1,$E174*$F$4*H174/$R$136,($E174*$F$4*H174-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!Z174-Clientes!T174*(Límites!$B$14*12-0.01*12)))*$W174*1000),AL174)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AA174-Clientes!U174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AB174-Clientes!V174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AC174-Clientes!W174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T174*$X174*12*(1-$C174),AM174)","v":0},{"$f":"+$X174*Clientes!U174*12*(1-$C174)","v":0},{"$f":"+$X174*Clientes!V174*12*(1-$C174)","v":0},{"$f":"+$X174*Clientes!W174*12*(1-$C174)","v":0},{"$f":"+SUMPRODUCT(AE174:AH174,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 2",null,0,null,null,{"$f":"+K174*Clientes!T174*12*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+$J175*Energía!Z175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AA175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AB175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AC175*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(M175:P175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K175*Clientes!X175*12*(1-$C175)","v":0},null,{"$f":"IF(Q175=0,0,(IF($AK$3=1,$E175*$F$4*G175/$Q$136,($E175*$F$4*G175-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R175=0,0,IF($AK$3=1,$E175*$F$4*H175/$R$136,($E175*$F$4*H175-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W175*Energía!Z175*(1-$C175)*1000,AL175)","v":0},{"$f":"+$W175*Energía!AA175*(1-$C175)*1000","v":0},{"$f":"+$W175*Energía!AB175*(1-$C175)*1000","v":0},{"$f":"+$W175*Energía!AC175*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T175*$X175*12*(1-$C175),AM175)","v":0},{"$f":"+$X175*Clientes!U175*12*(1-$C175)","v":0},{"$f":"+$X175*Clientes!V175*12*(1-$C175)","v":0},{"$f":"+$X175*Clientes!W175*12*(1-$C175)","v":0},{"$f":"+SUMPRODUCT(AE175:AH175,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Político",null,0,null,null,{"$f":"+K175*Clientes!T175*12*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!Z176*(1-$C176)*1000,(Clientes!T176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!Z176-Clientes!T176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AA176*(1-$C176)*1000,(Clientes!U176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AA176-Clientes!U176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AB176*(1-$C176)*1000,(Clientes!V176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AB176-Clientes!V176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AC176*(1-$C176)*1000,(Clientes!W176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AC176-Clientes!W176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+SUMPRODUCT(M176:P176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K176*Clientes!X176*12*(1-$C176)","v":0},null,{"$f":"IF(Q176=0,0,(IF($AK$3=1,$E176*$F$4*G176/$Q$136,($E176*$F$4*G176-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R176=0,0,IF($AK$3=1,$E176*$F$4*H176/$R$136,($E176*$F$4*H176-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,$W176*Energía!Z176*(1-$C176)*1000,(Clientes!T176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!Z176-Clientes!T176*(Límites!$B$16*12-0.01*12)))*$W176*1000),AL176)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AA176*(1-$C176)*1000,(Clientes!U176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AA176-Clientes!U176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AB176*(1-$C176)*1000,(Clientes!V176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AB176-Clientes!V176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AC176*(1-$C176)*1000,(Clientes!W176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AC176-Clientes!W176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T176*$X176*12*(1-$C176),AM176)","v":0},{"$f":"+$X176*Clientes!U176*12*(1-$C176)","v":0},{"$f":"+$X176*Clientes!V176*12*(1-$C176)","v":0},{"$f":"+$X176*Clientes!W176*12*(1-$C176)","v":0},{"$f":"+SUMPRODUCT(AE176:AH176,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x1",null,0,null,null,{"$f":"+K176*Clientes!T176*12*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!T177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!Z177-Clientes!T177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!U177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AA177-Clientes!U177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!V177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AB177-Clientes!V177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!W177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AC177-Clientes!W177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+SUMPRODUCT(M177:P177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K177*Clientes!X177*12*(1-$C177)","v":0},null,{"$f":"IF(Q177=0,0,(IF($AK$3=1,$E177*$F$4*G177/$Q$136,($E177*$F$4*G177-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R177=0,0,IF($AK$3=1,$E177*$F$4*H177/$R$136,($E177*$F$4*H177-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!Z177-Clientes!T177*(Límites!$B$16*12-0.01*12)))*$W177*1000),AL177)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AA177-Clientes!U177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AB177-Clientes!V177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AC177-Clientes!W177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T177*$X177*12*(1-$C177),AM177)","v":0},{"$f":"+$X177*Clientes!U177*12*(1-$C177)","v":0},{"$f":"+$X177*Clientes!V177*12*(1-$C177)","v":0},{"$f":"+$X177*Clientes!W177*12*(1-$C177)","v":0},{"$f":"+SUMPRODUCT(AE177:AH177,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x2",null,0,null,null,{"$f":"+K177*Clientes!T177*12*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!Z178*(1-$C178)*1000,(Clientes!T178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!Z178-Clientes!T178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AA178*(1-$C178)*1000,(Clientes!U178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AA178-Clientes!U178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AB178*(1-$C178)*1000,(Clientes!V178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AB178-Clientes!V178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AC178*(1-$C178)*1000,(Clientes!W178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AC178-Clientes!W178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+SUMPRODUCT(M178:P178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K178*Clientes!X178*12*(1-$C178)","v":0},null,{"$f":"IF(Q178=0,0,(IF($AK$3=1,$E178*$F$4*G178/$Q$136,($E178*$F$4*G178-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R178=0,0,IF($AK$3=1,$E178*$F$4*H178/$R$136,($E178*$F$4*H178-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,$W178*Energía!Z178*(1-$C178)*1000,(Clientes!T178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!Z178-Clientes!T178*(Límites!$B$15*12-0.01*12)))*$W178*1000),AL178)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AA178*(1-$C178)*1000,(Clientes!U178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AA178-Clientes!U178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AB178*(1-$C178)*1000,(Clientes!V178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AB178-Clientes!V178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AC178*(1-$C178)*1000,(Clientes!W178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AC178-Clientes!W178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T178*$X178*12*(1-$C178),AM178)","v":0},{"$f":"+$X178*Clientes!U178*12*(1-$C178)","v":0},{"$f":"+$X178*Clientes!V178*12*(1-$C178)","v":0},{"$f":"+$X178*Clientes!W178*12*(1-$C178)","v":0},{"$f":"+SUMPRODUCT(AE178:AH178,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discap.",null,0,null,null,{"$f":"+K178*Clientes!T178*12*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!T179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!Z179-Clientes!T179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!U179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AA179-Clientes!U179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!V179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AB179-Clientes!V179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!W179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AC179-Clientes!W179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+SUMPRODUCT(M179:P179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K179*Clientes!X179*12*(1-$C179)","v":0},null,{"$f":"IF(Q179=0,0,(IF($AK$3=1,$E179*$F$4*G179/$Q$136,($E179*$F$4*G179-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R179=0,0,IF($AK$3=1,$E179*$F$4*H179/$R$136,($E179*$F$4*H179-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!Z179-Clientes!T179*(Límites!$B$15*12-0.01*12)))*$W179*1000),AL179)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AA179-Clientes!U179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AB179-Clientes!V179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AC179-Clientes!W179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T179*$X179*12*(1-$C179),AM179)","v":0},{"$f":"+$X179*Clientes!U179*12*(1-$C179)","v":0},{"$f":"+$X179*Clientes!V179*12*(1-$C179)","v":0},{"$f":"+$X179*Clientes!W179*12*(1-$C179)","v":0},{"$f":"+SUMPRODUCT(AE179:AH179,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K179*Clientes!T179*12*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+$J180*Energía!Z180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AA180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AB180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AC180*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(M180:P180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K180*Clientes!X180*12*(1-$C180)","v":0},null,{"$f":"IF(Q180=0,0,(IF($AK$3=1,$E180*$F$4*G180/$Q$136,($E180*$F$4*G180-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R180=0,0,IF($AK$3=1,$E180*$F$4*H180/$R$136,($E180*$F$4*H180-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W180*Energía!Z180*(1-$C180)*1000,AL180)","v":0},{"$f":"+$W180*Energía!AA180*(1-$C180)*1000","v":0},{"$f":"+$W180*Energía!AB180*(1-$C180)*1000","v":0},{"$f":"+$W180*Energía!AC180*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T180*$X180*12*(1-$C180),AM180)","v":0},{"$f":"+$X180*Clientes!U180*12*(1-$C180)","v":0},{"$f":"+$X180*Clientes!V180*12*(1-$C180)","v":0},{"$f":"+$X180*Clientes!W180*12*(1-$C180)","v":0},{"$f":"+SUMPRODUCT(AE180:AH180,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Cruz Roja",null,0,null,null,{"$f":"+K180*Clientes!T180*12*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96241463271325522,null,0,1,null,0,{"$f":"+K180","v":2.95},null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,{"$f":"IF(Q181=0,0,(IF($AK$3=1,$E181*$F$4*G181/$Q$136,($E181*$F$4*G181-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R181=0,0,IF($AK$3=1,$E181*$F$4*H181/$R$136,($E181*$F$4*H181-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},0,0,0,{"$f":"+SUM(AE182:AE191)","v":0},0,0,0,{"$f":"+SUM(AI182:AI191)","v":0},null,"BTS_5 (xxx)",null,0,null,null,{"$f":"+SUM(AP182:AP191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96241463271325522,null,0,1,null,{"$f":"+J181","v":0},{"$f":"+K181","v":2.95},null,{"$f":"+$J182*Energía!Z182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AA182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AB182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AC182*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(M182:P182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K182*Clientes!X182*12*(1-$C182)","v":0},null,{"$f":"IF(Q182=0,0,(IF($AK$3=1,$E182*$F$4*G182/$Q$136,($E182*$F$4*G182-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R182=0,0,IF($AK$3=1,$E182*$F$4*H182/$R$136,($E182*$F$4*H182-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W182*Energía!Z182*(1-$C182)*1000,AL182)","v":0},{"$f":"+$W182*Energía!AA182*(1-$C182)*1000","v":0},{"$f":"+$W182*Energía!AB182*(1-$C182)*1000","v":0},{"$f":"+$W182*Energía!AC182*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T182*$X182*12*(1-$C182),AM182)","v":0},{"$f":"+$X182*Clientes!U182*12*(1-$C182)","v":0},{"$f":"+$X182*Clientes!V182*12*(1-$C182)","v":0},{"$f":"+$X182*Clientes!W182*12*(1-$C182)","v":0},{"$f":"+SUMPRODUCT(AE182:AH182,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Regular",null,0,null,null,{"$f":"+K182*Clientes!T182*12*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.96241463271325522,null,0,1,null,{"$f":"+J182","v":0},{"$f":"+K182","v":2.95},null,{"$f":"+$J183*Energía!Z183*(1-$C183)*1000","v":0},{"$f":"+$J183*Energía!AA183*(1-$C183)*1000","v":0},{"$f":"+$J183*Energía!AB183*(1-$C183)*1000","v":0},{"$f":"+$J183*Energía!AC183*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(M183:P183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K183*Clientes!X183*12*(1-$C183)","v":0},null,{"$f":"IF(Q183=0,0,(IF($AK$3=1,$E183*$F$4*G183/$Q$136,($E183*$F$4*G183-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R183=0,0,IF($AK$3=1,$E183*$F$4*H183/$R$136,($E183*$F$4*H183-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W183*Energía!Z183*(1-$C183)*1000,AL183)","v":0},{"$f":"+$W183*Energía!AA183*(1-$C183)*1000","v":0},{"$f":"+$W183*Energía!AB183*(1-$C183)*1000","v":0},{"$f":"+$W183*Energía!AC183*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T183*$X183*12*(1-$C183),AM183)","v":0},{"$f":"+$X183*Clientes!U183*12*(1-$C183)","v":0},{"$f":"+$X183*Clientes!V183*12*(1-$C183)","v":0},{"$f":"+$X183*Clientes!W183*12*(1-$C183)","v":0},{"$f":"+SUMPRODUCT(AE183:AH183,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Agro",null,0,null,null,{"$f":"+K183*Clientes!T183*12*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+$J184*Energía!Z184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AA184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AB184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AC184*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(M184:P184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K184*Clientes!X184*12*(1-$C184)","v":0},null,{"$f":"IF(Q184=0,0,(IF($AK$3=1,$E184*$F$4*G184/$Q$136,($E184*$F$4*G184-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R184=0,0,IF($AK$3=1,$E184*$F$4*H184/$R$136,($E184*$F$4*H184-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W184*Energía!Z184*(1-$C184)*1000,AL184)","v":0},{"$f":"+$W184*Energía!AA184*(1-$C184)*1000","v":0},{"$f":"+$W184*Energía!AB184*(1-$C184)*1000","v":0},{"$f":"+$W184*Energía!AC184*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T184*$X184*12*(1-$C184),AM184)","v":0},{"$f":"+$X184*Clientes!U184*12*(1-$C184)","v":0},{"$f":"+$X184*Clientes!V184*12*(1-$C184)","v":0},{"$f":"+$X184*Clientes!W184*12*(1-$C184)","v":0},{"$f":"+SUMPRODUCT(AE184:AH184,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 1",null,0,null,null,{"$f":"+K184*Clientes!T184*12*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96241463271325522,null,0,{"$f":"+H184","v":1},null,0,2.95,null,{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!T185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!Z185-Clientes!T185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!U185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AA185-Clientes!U185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!V185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AB185-Clientes!V185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!W185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AC185-Clientes!W185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+SUMPRODUCT(M185:P185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K185*Clientes!X185*12*(1-$C185)","v":0},null,{"$f":"IF(Q185=0,0,(IF($AK$3=1,$E185*$F$4*G185/$Q$136,($E185*$F$4*G185-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R185=0,0,IF($AK$3=1,$E185*$F$4*H185/$R$136,($E185*$F$4*H185-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!Z185-Clientes!T185*(Límites!$B$14*12-0.01*12)))*$W185*1000),AL185)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AA185-Clientes!U185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AB185-Clientes!V185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AC185-Clientes!W185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T185*$X185*12*(1-$C185),AM185)","v":0},{"$f":"+$X185*Clientes!U185*12*(1-$C185)","v":0},{"$f":"+$X185*Clientes!V185*12*(1-$C185)","v":0},{"$f":"+$X185*Clientes!W185*12*(1-$C185)","v":0},{"$f":"+SUMPRODUCT(AE185:AH185,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 2",null,0,null,null,{"$f":"+K185*Clientes!T185*12*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+$J186*Energía!Z186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AA186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AB186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AC186*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(M186:P186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K186*Clientes!X186*12*(1-$C186)","v":0},null,{"$f":"IF(Q186=0,0,(IF($AK$3=1,$E186*$F$4*G186/$Q$136,($E186*$F$4*G186-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R186=0,0,IF($AK$3=1,$E186*$F$4*H186/$R$136,($E186*$F$4*H186-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W186*Energía!Z186*(1-$C186)*1000,AL186)","v":0},{"$f":"+$W186*Energía!AA186*(1-$C186)*1000","v":0},{"$f":"+$W186*Energía!AB186*(1-$C186)*1000","v":0},{"$f":"+$W186*Energía!AC186*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T186*$X186*12*(1-$C186),AM186)","v":0},{"$f":"+$X186*Clientes!U186*12*(1-$C186)","v":0},{"$f":"+$X186*Clientes!V186*12*(1-$C186)","v":0},{"$f":"+$X186*Clientes!W186*12*(1-$C186)","v":0},{"$f":"+SUMPRODUCT(AE186:AH186,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Político",null,0,null,null,{"$f":"+K186*Clientes!T186*12*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96241463271325522,null,0,1,null,{"$f":"+J186","v":0},2.95,null,{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!Z187*(1-$C187)*1000,(Clientes!T187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!Z187-Clientes!T187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AA187*(1-$C187)*1000,(Clientes!U187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AA187-Clientes!U187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AB187*(1-$C187)*1000,(Clientes!V187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AB187-Clientes!V187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AC187*(1-$C187)*1000,(Clientes!W187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AC187-Clientes!W187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+SUMPRODUCT(M187:P187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K187*Clientes!X187*12*(1-$C187)","v":0},null,{"$f":"IF(Q187=0,0,(IF($AK$3=1,$E187*$F$4*G187/$Q$136,($E187*$F$4*G187-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R187=0,0,IF($AK$3=1,$E187*$F$4*H187/$R$136,($E187*$F$4*H187-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,$W187*Energía!Z187*(1-$C187)*1000,(Clientes!T187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!Z187-Clientes!T187*(Límites!$B$16*12-0.01*12)))*$W187*1000),AL187)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AA187*(1-$C187)*1000,(Clientes!U187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AA187-Clientes!U187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AB187*(1-$C187)*1000,(Clientes!V187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AB187-Clientes!V187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AC187*(1-$C187)*1000,(Clientes!W187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AC187-Clientes!W187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T187*$X187*12*(1-$C187),AM187)","v":0},{"$f":"+$X187*Clientes!U187*12*(1-$C187)","v":0},{"$f":"+$X187*Clientes!V187*12*(1-$C187)","v":0},{"$f":"+$X187*Clientes!W187*12*(1-$C187)","v":0},{"$f":"+SUMPRODUCT(AE187:AH187,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x1",null,0,null,null,{"$f":"+K187*Clientes!T187*12*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!T188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!Z188-Clientes!T188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!U188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AA188-Clientes!U188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!V188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AB188-Clientes!V188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!W188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AC188-Clientes!W188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+SUMPRODUCT(M188:P188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K188*Clientes!X188*12*(1-$C188)","v":0},null,{"$f":"IF(Q188=0,0,(IF($AK$3=1,$E188*$F$4*G188/$Q$136,($E188*$F$4*G188-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R188=0,0,IF($AK$3=1,$E188*$F$4*H188/$R$136,($E188*$F$4*H188-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!Z188-Clientes!T188*(Límites!$B$16*12-0.01*12)))*$W188*1000),AL188)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AA188-Clientes!U188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AB188-Clientes!V188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AC188-Clientes!W188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T188*$X188*12*(1-$C188),AM188)","v":0},{"$f":"+$X188*Clientes!U188*12*(1-$C188)","v":0},{"$f":"+$X188*Clientes!V188*12*(1-$C188)","v":0},{"$f":"+$X188*Clientes!W188*12*(1-$C188)","v":0},{"$f":"+SUMPRODUCT(AE188:AH188,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x2",null,0,null,null,{"$f":"+K188*Clientes!T188*12*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,{"$f":"+E188","v":0.96241463271325522},null,0,1,null,0,2.95,null,{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!Z189*(1-$C189)*1000,(Clientes!T189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!Z189-Clientes!T189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AA189*(1-$C189)*1000,(Clientes!U189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AA189-Clientes!U189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AB189*(1-$C189)*1000,(Clientes!V189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AB189-Clientes!V189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AC189*(1-$C189)*1000,(Clientes!W189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AC189-Clientes!W189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+SUMPRODUCT(M189:P189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K189*Clientes!X189*12*(1-$C189)","v":0},null,{"$f":"IF(Q189=0,0,(IF($AK$3=1,$E189*$F$4*G189/$Q$136,($E189*$F$4*G189-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R189=0,0,IF($AK$3=1,$E189*$F$4*H189/$R$136,($E189*$F$4*H189-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,$W189*Energía!Z189*(1-$C189)*1000,(Clientes!T189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!Z189-Clientes!T189*(Límites!$B$15*12-0.01*12)))*$W189*1000),AL189)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AA189*(1-$C189)*1000,(Clientes!U189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AA189-Clientes!U189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AB189*(1-$C189)*1000,(Clientes!V189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AB189-Clientes!V189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AC189*(1-$C189)*1000,(Clientes!W189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AC189-Clientes!W189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T189*$X189*12*(1-$C189),AM189)","v":0},{"$f":"+$X189*Clientes!U189*12*(1-$C189)","v":0},{"$f":"+$X189*Clientes!V189*12*(1-$C189)","v":0},{"$f":"+$X189*Clientes!W189*12*(1-$C189)","v":0},{"$f":"+SUMPRODUCT(AE189:AH189,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discap.",null,0,null,null,{"$f":"+K189*Clientes!T189*12*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!T190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!Z190-Clientes!T190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!U190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AA190-Clientes!U190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!V190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AB190-Clientes!V190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!W190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AC190-Clientes!W190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+SUMPRODUCT(M190:P190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K190*Clientes!X190*12*(1-$C190)","v":0},null,{"$f":"IF(Q190=0,0,(IF($AK$3=1,$E190*$F$4*G190/$Q$136,($E190*$F$4*G190-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R190=0,0,IF($AK$3=1,$E190*$F$4*H190/$R$136,($E190*$F$4*H190-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!Z190-Clientes!T190*(Límites!$B$15*12-0.01*12)))*$W190*1000),AL190)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AA190-Clientes!U190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AB190-Clientes!V190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AC190-Clientes!W190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T190*$X190*12*(1-$C190),AM190)","v":0},{"$f":"+$X190*Clientes!U190*12*(1-$C190)","v":0},{"$f":"+$X190*Clientes!V190*12*(1-$C190)","v":0},{"$f":"+$X190*Clientes!W190*12*(1-$C190)","v":0},{"$f":"+SUMPRODUCT(AE190:AH190,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discapacitados 601-más",null,0,null,null,{"$f":"+K190*Clientes!T190*12*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.96241463271325522,null,0,1,null,0,2.95,null,{"$f":"+$J191*Energía!Z191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AA191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AB191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AC191*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(M191:P191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K191*Clientes!X191*12*(1-$C191)","v":0},null,{"$f":"IF(Q191=0,0,(IF($AK$3=1,$E191*$F$4*G191/$Q$136,($E191*$F$4*G191-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R191=0,0,IF($AK$3=1,$E191*$F$4*H191/$R$136,($E191*$F$4*H191-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W191*Energía!Z191*(1-$C191)*1000,AL191)","v":0},{"$f":"+$W191*Energía!AA191*(1-$C191)*1000","v":0},{"$f":"+$W191*Energía!AB191*(1-$C191)*1000","v":0},{"$f":"+$W191*Energía!AC191*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T191*$X191*12*(1-$C191),AM191)","v":0},{"$f":"+$X191*Clientes!U191*12*(1-$C191)","v":0},{"$f":"+$X191*Clientes!V191*12*(1-$C191)","v":0},{"$f":"+$X191*Clientes!W191*12*(1-$C191)","v":0},{"$f":"+SUMPRODUCT(AE191:AH191,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Cruz Roja",null,0,null,null,{"$f":"+K191*Clientes!T191*12*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(M192:P192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K192*Clientes!X192*12*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,(IF($AK$3=1,$E192*$F$4*G192/$Q$192,($E192*$F$4*G192-$AL$192*PremisaCosto!$F$84)/($Q$192-$M$192*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R192=0,0,IF($AK$3=1,$E192*$F$4*H192/$R$192,($E192*$F$4*H192-$AM$192*PremisaCosto!$F$84)/($R$192-$AP$192*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T192*$X192*12*(1-$C192),AM192)","v":0},{"$f":"+$X192*Clientes!U192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!V192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!W192*12*(1-$C192)","v":0},{"$f":"+SUMPRODUCT(AE192:AH192,PremisaCosto!$F$84:$I$84)","v":0},null,"Alumbrado Público",null,0,null,null,{"$f":"+K192*Clientes!T192*12*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},{"$f":"+SUM(Q194:Q195)","v":0},{"$f":"+K193*Clientes!X193*12*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,(IF($AK$3=1,$E193*$F$4*G193/$Q$193,($E193*$F$4*G193-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R193=0,0,IF($AK$3=1,$E193*$F$4*H193/$R$193,($E193*$F$4*H193-$AM$193*PremisaCosto!$F$84)/($R$193-$AP$193*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T193*$X193*12*(1-$C193),AM193)","v":0},{"$f":"+$X193*Clientes!U193*12*(1-$C193)","v":0},{"$f":"+$X193*Clientes!V193*12*(1-$C193)","v":0},{"$f":"+$X193*Clientes!W193*12*(1-$C193)","v":0},{"$f":"+SUMPRODUCT(AE193:AH193,PremisaCosto!$F$84:$I$84)","v":0},null,"GRANDES CLIENTES",null,0,null,null,{"$f":"+K193*Clientes!T193*12*(1-$C193)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":5.5569366569763069E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(M194:P194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K194*Clientes!X194*12*(1-$C194)","v":0},null,{"$f":"IF(Q194=0,0,(IF($AK$3=1,$E194*$F$4*G194/$Q$193,($E194*$F$4*G194-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U20","v":1.0166933911478588},null,0,0,null,{"$f":"+IF($AK$3=1,$W194*Energía!Z194*(1-$C194)*1000,AL194)","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T194*$X194*12*(1-$C194),AM194)","v":0},{"$f":"+$X194*Clientes!U194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!V194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!W194*12*(1-$C194)","v":0},{"$f":"+SUMPRODUCT(AE194:AH194,PremisaCosto!$F$84:$I$84)","v":0},null,"MTD_GC",null,0,null,null,{"$f":"+K194*Clientes!T194*12*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":2.6853794014997521E-2},null,{"$f":"+G80","v":0},{"$f":"+H80","v":1},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(M195:P195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K195*Clientes!X195*12*(1-$C195)","v":0},null,{"$f":"IF(Q195=0,0,(IF($AK$3=1,$E195*$F$4*G195/$Q$193,($E195*$F$4*G195-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U80","v":1.0167001223331948},null,0,0,null,{"$f":"+IF($AK$3=1,$W195*Energía!Z195*(1-$C195)*1000,AL195)","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T195*$X195*12*(1-$C195),AM195)","v":0},{"$f":"+$X195*Clientes!U195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!V195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!W195*12*(1-$C195)","v":0},{"$f":"+SUMPRODUCT(AE195:AH195,PremisaCosto!$F$84:$I$84)","v":0},null,"BTD_GC",null,0,null,null,{"$f":"+K195*Clientes!T195*12*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5535247454887921E-5,null,0,1,null,null,2.95,null,{"$f":"+SUM(M197,M201,M205)","v":0},{"$f":"+SUM(N197,N201,N205)","v":0},0,0,0,7368.0085508546263,null,{"$f":"IF(Q196=0,0,(IF($AK$3=1,$E196*$F$4*G196/$Q$196,($E196*$F$4*G196-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R196=0,0,IF($AK$3=1,$E196*$F$4*H196/$R$196,($E196*$F$4*H196-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":1.0179997788278359},null,0,3.0030993475421162,null,{"$f":"+SUM(Z197,Z201,Z205)","v":0},0,0,0,{"$f":"+SUMPRODUCT(Z196:AC196,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AE197,AE201,AE205)","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":2184.344756759242},{"$f":"+SUM(AG197,AG201,AG205)","v":2251.1379520714831},{"$f":"+SUM(AH197,AH201,AH205)","v":2314.4567680456134},{"$f":"+SUMPRODUCT(AE196:AH196,PremisaCosto!$F$84:$I$84)","v":5475.664038218707},null,"BTSH",null,0,null,null,{"$f":"+K196*Clientes!T196*12*(1-$C196)","v":2072.9969879971991}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":7.5535247454887921E-5},null,{"$f":"+G196","v":0},{"$f":"+H196","v":1},null,0,{"$f":"+K196","v":2.95},null,{"$f":"+SUM(M198:M200)","v":0},{"$f":"+SUM(N198:N200)","v":0},0,0,0,7368.0085508546263,null,{"$f":"IF(Q197=0,0,(IF($AK$3=1,$E197*$F$4*G197/$Q$196,($E197*$F$4*G197-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R197=0,0,IF($AK$3=1,$E197*$F$4*H197/$R$196,($E197*$F$4*H197-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":1.0179997788278359},null,0,3.0030993475421162,null,{"$f":"+SUM(Z198:Z200)","v":0},{"$f":"+SUM(AA198:AA200)","v":0},0,0,{"$f":"+SUM(AD198:AD200)","v":0},{"$f":"+SUM(AE198:AE200)","v":0},{"$f":"+SUM(AF198:AF200)","v":2184.344756759242},{"$f":"+SUM(AG198:AG200)","v":2251.1379520714831},{"$f":"+SUM(AH198:AH200)","v":2314.4567680456134},{"$f":"+SUM(AI198:AI200)","v":5475.6640382187061},null,"BTSH_1",null,0,null,null,{"$f":"+K197*Clientes!T197*12*(1-$C197)","v":2072.9969879971991}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":7.5535247454887921E-5},null,{"$f":"+G197","v":0},{"$f":"+H197","v":1},null,0,{"$f":"+K197","v":2.95},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":0},{"$f":"+SUMPRODUCT(M198:P198,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K198*Clientes!X198*12*(1-$C198)","v":1473.6017101709253},null,{"$f":"IF(Q198=0,0,(IF($AK$3=1,$E198*$F$4*G198/$Q$196,($E198*$F$4*G198-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R198=0,0,IF($AK$3=1,$E198*$F$4*H198/$R$196,($E198*$F$4*H198-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":1.0179997788278359},null,{"$f":"+J198*T198","v":0},{"$f":"+U198*K198","v":3.0030993475421162},null,{"$f":"+IF($AK$3=1,$W198*Energía!Z206*(1-$C198)*1000,AL198)","v":0},{"$f":"+$W198*Energía!AA206*(1-$C198)*1000","v":0},{"$f":"+$W198*Energía!AB206*(1-$C198)*1000","v":0},{"$f":"+$W198*Energía!AC206*(1-$C198)*1000","v":0},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T198*$X198*12*(1-$C198),AM198)","v":0},{"$f":"+$X198*Clientes!U198*12*(1-$C198)","v":436.86895135184841},{"$f":"+$X198*Clientes!V198*12*(1-$C198)","v":450.22759041429663},{"$f":"+$X198*Clientes!W198*12*(1-$C198)","v":462.89135360912269},{"$f":"+SUMPRODUCT(AE198:AH198,PremisaCosto!$F$84:$I$84)","v":1095.1328076437412},null,{"$f":"+A198","v":"BTSH_1 Punta"},null,0,null,null,{"$f":"+K198*Clientes!T198*12*(1-$C198)","v":414.59939759943984}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E198","v":7.5535247454887921E-5},null,0,1,null,0,{"$f":"+K198","v":2.95},null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":0},{"$f":"+SUMPRODUCT(M199:P199,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K199*Clientes!X199*12*(1-$C199)","v":2947.2034203418507},null,{"$f":"IF(Q199=0,0,(IF($AK$3=1,$E199*$F$4*G199/$Q$196,($E199*$F$4*G199-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R199=0,0,IF($AK$3=1,$E199*$F$4*H199/$R$196,($E199*$F$4*H199-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":1.0179997788278359},null,0,3.0030993475421162,null,{"$f":"+IF($AK$3=1,$W199*Energía!Z207*(1-$C199)*1000,AL199)","v":0},{"$f":"+$W199*Energía!AA207*(1-$C199)*1000","v":0},{"$f":"+$W199*Energía!AB207*(1-$C199)*1000","v":0},{"$f":"+$W199*Energía!AC207*(1-$C199)*1000","v":0},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T199*$X199*12*(1-$C199),AM199)","v":0},{"$f":"+$X199*Clientes!U199*12*(1-$C199)","v":873.73790270369682},{"$f":"+$X199*Clientes!V199*12*(1-$C199)","v":900.45518082859326},{"$f":"+$X199*Clientes!W199*12*(1-$C199)","v":925.78270721824538},{"$f":"+SUMPRODUCT(AE199:AH199,PremisaCosto!$F$84:$I$84)","v":2190.2656152874824},null,"BTSH_1 Fuera de Punta Medio",null,0,null,null,{"$f":"+K199*Clientes!T199*12*(1-$C199)","v":829.19879519887968}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5535247454887921E-5,null,0,1,null,0,2.95,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":0},{"$f":"+SUMPRODUCT(M200:P200,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K200*Clientes!X200*12*(1-$C200)","v":2947.2034203418507},null,{"$f":"IF(Q200=0,0,(IF($AK$3=1,$E200*$F$4*G200/$Q$196,($E200*$F$4*G200-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R200=0,0,IF($AK$3=1,$E200*$F$4*H200/$R$196,($E200*$F$4*H200-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":1.0179997788278359},null,0,3.0030993475421162,null,{"$f":"+IF($AK$3=1,$W200*Energía!Z208*(1-$C200)*1000,AL200)","v":0},{"$f":"+$W200*Energía!AA208*(1-$C200)*1000","v":0},{"$f":"+$W200*Energía!AB208*(1-$C200)*1000","v":0},{"$f":"+$W200*Energía!AC208*(1-$C200)*1000","v":0},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T200*$X200*12*(1-$C200),AM200)","v":0},{"$f":"+$X200*Clientes!U200*12*(1-$C200)","v":873.73790270369682},{"$f":"+$X200*Clientes!V200*12*(1-$C200)","v":900.45518082859326},{"$f":"+$X200*Clientes!W200*12*(1-$C200)","v":925.78270721824538},{"$f":"+SUMPRODUCT(AE200:AH200,PremisaCosto!$F$84:$I$84)","v":2190.2656152874824},null,"BTSH_1 Fuera de Punta Bajo",null,0,null,null,{"$f":"+K200*Clientes!T200*12*(1-$C200)","v":829.19879519887968}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5535247454887921E-5,null,0,1,null,0,2.95,null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+SUM(R202:R204)","v":0},null,{"$f":"IF(Q201=0,0,(IF($AK$3=1,$E201*$F$4*G201/$Q$196,($E201*$F$4*G201-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R201=0,0,IF($AK$3=1,$E201*$F$4*H201/$R$196,($E201*$F$4*H201-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+SUM(AE202:AE204)","v":0},{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},{"$f":"+SUM(AH202:AH204)","v":0},{"$f":"+SUM(AI202:AI204)","v":0},null,"BTSH_2",null,0,null,null,{"$f":"+K201*Clientes!T201*12*(1-$C201)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5535247454887921E-5,null,0,1,null,0,2.95,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(M202:P202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K202*Clientes!X202*12*(1-$C202)","v":0},null,{"$f":"IF(Q202=0,0,(IF($AK$3=1,$E202*$F$4*G202/$Q$196,($E202*$F$4*G202-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R202=0,0,IF($AK$3=1,$E202*$F$4*H202/$R$196,($E202*$F$4*H202-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W202*Energía!Z210*(1-$C202)*1000,AL202)","v":0},{"$f":"+$W202*Energía!AA210*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB210*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC210*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T202*$X202*12*(1-$C202),AM202)","v":0},{"$f":"+$X202*Clientes!U202*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!V202*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!W202*12*(1-$C202)","v":0},{"$f":"+SUMPRODUCT(AE202:AH202,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Punta",null,0,null,null,{"$f":"+K202*Clientes!T202*12*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5535247454887921E-5,null,0,1,null,0,2.95,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(M203:P203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K203*Clientes!X203*12*(1-$C203)","v":0},null,{"$f":"IF(Q203=0,0,(IF($AK$3=1,$E203*$F$4*G203/$Q$196,($E203*$F$4*G203-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R203=0,0,IF($AK$3=1,$E203*$F$4*H203/$R$196,($E203*$F$4*H203-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W203*Energía!Z211*(1-$C203)*1000,AL203)","v":0},{"$f":"+$W203*Energía!AA211*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB211*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC211*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T203*$X203*12*(1-$C203),AM203)","v":0},{"$f":"+$X203*Clientes!U203*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!V203*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!W203*12*(1-$C203)","v":0},{"$f":"+SUMPRODUCT(AE203:AH203,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Fuera de Punta Medio",null,0,null,null,{"$f":"+K203*Clientes!T203*12*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5535247454887921E-5,null,0,1,null,0,2.95,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(M204:P204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K204*Clientes!X204*12*(1-$C204)","v":0},null,{"$f":"IF(Q204=0,0,(IF($AK$3=1,$E204*$F$4*G204/$Q$196,($E204*$F$4*G204-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R204=0,0,IF($AK$3=1,$E204*$F$4*H204/$R$196,($E204*$F$4*H204-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W204*Energía!Z212*(1-$C204)*1000,AL204)","v":0},{"$f":"+$W204*Energía!AA212*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB212*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC212*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T204*$X204*12*(1-$C204),AM204)","v":0},{"$f":"+$X204*Clientes!U204*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!V204*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!W204*12*(1-$C204)","v":0},{"$f":"+SUMPRODUCT(AE204:AH204,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_2 Fuera de Punta Bajo",null,0,null,null,{"$f":"+K204*Clientes!T204*12*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5535247454887921E-5,null,0,1,null,0,2.95,null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+SUM(R206:R208)","v":0},null,{"$f":"IF(Q205=0,0,(IF($AK$3=1,$E205*$F$4*G205/$Q$196,($E205*$F$4*G205-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R205=0,0,IF($AK$3=1,$E205*$F$4*H205/$R$196,($E205*$F$4*H205-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+SUM(AE206:AE208)","v":0},{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},{"$f":"+SUM(AH206:AH208)","v":0},{"$f":"+SUM(AI206:AI208)","v":0},null,"BTSH_3",null,0,null,null,{"$f":"+K205*Clientes!T205*12*(1-$C205)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5535247454887921E-5,null,0,1,null,0,2.95,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(M206:P206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K206*Clientes!X206*12*(1-$C206)","v":0},null,{"$f":"IF(Q206=0,0,(IF($AK$3=1,$E206*$F$4*G206/$Q$196,($E206*$F$4*G206-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R206=0,0,IF($AK$3=1,$E206*$F$4*H206/$R$196,($E206*$F$4*H206-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W206*Energía!Z214*(1-$C206)*1000,AL206)","v":0},{"$f":"+$W206*Energía!AA214*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB214*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC214*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T206*$X206*12*(1-$C206),AM206)","v":0},{"$f":"+$X206*Clientes!U206*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!V206*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!W206*12*(1-$C206)","v":0},{"$f":"+SUMPRODUCT(AE206:AH206,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Punta",null,0,null,null,{"$f":"+K206*Clientes!T206*12*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5535247454887921E-5,null,0,1,null,0,2.95,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(M207:P207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K207*Clientes!X207*12*(1-$C207)","v":0},null,{"$f":"IF(Q207=0,0,(IF($AK$3=1,$E207*$F$4*G207/$Q$196,($E207*$F$4*G207-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R207=0,0,IF($AK$3=1,$E207*$F$4*H207/$R$196,($E207*$F$4*H207-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W207*Energía!Z215*(1-$C207)*1000,AL207)","v":0},{"$f":"+$W207*Energía!AA215*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB215*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC215*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T207*$X207*12*(1-$C207),AM207)","v":0},{"$f":"+$X207*Clientes!U207*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!V207*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!W207*12*(1-$C207)","v":0},{"$f":"+SUMPRODUCT(AE207:AH207,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Fuera de Punta Medio",null,0,null,null,{"$f":"+K207*Clientes!T207*12*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5535247454887921E-5,null,0,1,null,0,2.95,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(M208:P208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K208*Clientes!X208*12*(1-$C208)","v":0},null,{"$f":"IF(Q208=0,0,(IF($AK$3=1,$E208*$F$4*G208/$Q$196,($E208*$F$4*G208-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R208=0,0,IF($AK$3=1,$E208*$F$4*H208/$R$196,($E208*$F$4*H208-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W208*Energía!Z216*(1-$C208)*1000,AL208)","v":0},{"$f":"+$W208*Energía!AA216*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB216*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC216*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T208*$X208*12*(1-$C208),AM208)","v":0},{"$f":"+$X208*Clientes!U208*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!V208*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!W208*12*(1-$C208)","v":0},{"$f":"+SUMPRODUCT(AE208:AH208,PremisaCosto!$F$84:$I$84)","v":0},null,"BTSH_3 Fuera de Punta Bajo",null,0,null,null,{"$f":"+K208*Clientes!T208*12*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5526970438256684E-3,null,1,0,null,null,0,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":96010.005772695484},98940.73132064208,101918.45344481438,104970.19845258186,340212.200197606,0,null,{"$f":"IF(Q209=0,0,(IF($AK$3=1,$E209*$F$4*G209/$Q$209,($E209*$F$4*G209-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.97519565308456824},{"$f":"IF(R209=0,0,IF($AK$3=1,$E209*$F$4*H209/$R$209,($E209*$F$4*H209-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,{"$f":"+U209*K209","v":0},null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":91813.558285331383},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":96486.571096898362},99390.432768484912,102366.4812343823,{"$f":"+SUMPRODUCT(Z209:AC209,PremisaCosto!$F$84:$I$84)","v":330031.87676944124},0,0,0,0,{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0},null,"BTS Prepago",91813.558285331397,null,null,null,{"$f":"+SUM(AP210,AP221,AP232,AP243,AP254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":4.5526970438256684E-3},null,{"$f":"+G209","v":1},{"$f":"+H209","v":0},null,1.0959999999999999E-2,{"$f":"+K209","v":0},null,{"$f":"+SUM(M211:M220)","v":96010.005772695484},98940.73132064208,101918.45344481438,104970.19845258186,340212.200197606,0,null,{"$f":"IF(Q210=0,0,(IF($AK$3=1,$E210*$F$4*G210/$Q$209,($E210*$F$4*G210-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.97519565308456824},{"$f":"IF(R210=0,0,IF($AK$3=1,$E210*$F$4*H210/$R$209,($E210*$F$4*H210-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,1.0688144357806868E-2,0,null,{"$f":"+SUM(Z211:Z220)","v":91813.558285331383},{"$f":"+SUM(AA211:AA220)","v":96486.571096898362},99390.432768484912,102366.4812343823,330031.87676944118,{"$f":"+SUM(AE211:AE220)","v":0},0,0,0,{"$f":"+SUM(AI211:AI220)","v":0},null,"BTS Prep",0,null,null,null,{"$f":"+SUM(AP211:AP220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":4.5526970438256684E-3},null,1,0,null,{"$f":"+J210","v":1.0959999999999999E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":79273.676538555563},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":81697.781522779464},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":84161.442821843884},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":86686.758929786607},{"$f":"+SUMPRODUCT(M211:P211,PremisaCosto!$F$84:$I$84)","v":280929.19948026392},{"$f":"+K211*Clientes!X211*12*(1-$C211)","v":0},null,{"$f":"IF(Q211=0,0,(IF($AK$3=1,$E211*$F$4*G211/$Q$209,($E211*$F$4*G211-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.97519565308456824},{"$f":"IF(R211=0,0,IF($AK$3=1,$E211*$F$4*H211/$R$209,($E211*$F$4*H211-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,1.0688144357806868E-2,0,null,{"$f":"+IF($AK$3=1,$W211*Energía!Z211*(1-$C211)*1000,AL211)","v":75808.753507020549},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":79671.321407667288},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":82073.873197187582},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":84536.550488317778},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":272522.94769376813},{"$f":"+IF($AK$3=1,Clientes!T211*$X211*12*(1-$C211),AM211)","v":0},{"$f":"+$X211*Clientes!U211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!V211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!W211*12*(1-$C211)","v":0},{"$f":"+SUMPRODUCT(AE211:AH211,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Regular",75808.753507020549,null,null,null,{"$f":"+K211*Clientes!T211*12*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,4.5526970438256684E-3,null,1,0,null,{"$f":"+J211","v":1.0959999999999999E-2},{"$f":"+K211","v":0},null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(M212:P212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K212*Clientes!X212*12*(1-$C212)","v":0},null,{"$f":"IF(Q212=0,0,(IF($AK$3=1,$E212*$F$4*G212/$Q$209,($E212*$F$4*G212-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R212=0,0,IF($AK$3=1,$E212*$F$4*H212/$R$209,($E212*$F$4*H212-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W212*Energía!Z212*(1-$C212)*1000,AL212)","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T212*$X212*12*(1-$C212),AM212)","v":0},{"$f":"+$X212*Clientes!U212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!V212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!W212*12*(1-$C212)","v":0},{"$f":"+SUMPRODUCT(AE212:AH212,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Agro",0,null,null,null,{"$f":"+K212*Clientes!T212*12*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.5526970438256684E-3,null,1,0,null,1.0959999999999999E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":16634.970651084321},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":17138.523018563545},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":17649.470587705415},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":18172.711328010872},{"$f":"+SUMPRODUCT(M213:P213,PremisaCosto!$F$84:$I$84)","v":58923.970916486083},{"$f":"+K213*Clientes!X213*12*(1-$C213)","v":0},null,{"$f":"IF(Q213=0,0,(IF($AK$3=1,$E213*$F$4*G213/$Q$209,($E213*$F$4*G213-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.97519565308456824},{"$f":"IF(R213=0,0,IF($AK$3=1,$E213*$F$4*H213/$R$209,($E213*$F$4*H213-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,1.0688144357806868E-2,0,null,{"$f":"+IF($AK$3=1,$W213*Energía!Z213*(1-$C213)*1000,AL213)","v":15907.876454798778},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":16713.413147992986},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":17211.686996374261},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":17721.949091836894},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":57160.643410243851},{"$f":"+IF($AK$3=1,Clientes!T213*$X213*12*(1-$C213),AM213)","v":0},{"$f":"+$X213*Clientes!U213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!V213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!W213*12*(1-$C213)","v":0},{"$f":"+SUMPRODUCT(AE213:AH213,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Jub. 1",15907.876454798778,null,null,null,{"$f":"+K213*Clientes!T213*12*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.5526970438256684E-3,null,1,0,null,1.0959999999999999E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(M214:P214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K214*Clientes!X214*12*(1-$C214)","v":0},null,{"$f":"IF(Q214=0,0,(IF($AK$3=1,$E214*$F$4*G214/$Q$209,($E214*$F$4*G214-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R214=0,0,IF($AK$3=1,$E214*$F$4*H214/$R$209,($E214*$F$4*H214-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000,AL214)","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T214*$X214*12*(1-$C214),AM214)","v":0},{"$f":"+$X214*Clientes!U214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!V214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!W214*12*(1-$C214)","v":0},{"$f":"+SUMPRODUCT(AE214:AH214,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Jub. 2",0,null,null,null,{"$f":"+K214*Clientes!T214*12*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,4.5526970438256684E-3,null,1,0,null,1.0959999999999999E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(M215:P215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K215*Clientes!X215*12*(1-$C215)","v":0},null,{"$f":"IF(Q215=0,0,(IF($AK$3=1,$E215*$F$4*G215/$Q$209,($E215*$F$4*G215-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R215=0,0,IF($AK$3=1,$E215*$F$4*H215/$R$209,($E215*$F$4*H215-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W215*Energía!Z215*(1-$C215)*1000,AL215)","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T215*$X215*12*(1-$C215),AM215)","v":0},{"$f":"+$X215*Clientes!U215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!V215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!W215*12*(1-$C215)","v":0},{"$f":"+SUMPRODUCT(AE215:AH215,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Político",0,null,null,null,{"$f":"+K215*Clientes!T215*12*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5526970438256684E-3,null,1,0,null,1.0959999999999999E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(M216:P216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K216*Clientes!X216*12*(1-$C216)","v":0},null,{"$f":"IF(Q216=0,0,(IF($AK$3=1,$E216*$F$4*G216/$Q$209,($E216*$F$4*G216-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R216=0,0,IF($AK$3=1,$E216*$F$4*H216/$R$209,($E216*$F$4*H216-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W216*Energía!Z216*(1-$C216)*1000,AL216)","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T216*$X216*12*(1-$C216),AM216)","v":0},{"$f":"+$X216*Clientes!U216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!V216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!W216*12*(1-$C216)","v":0},{"$f":"+SUMPRODUCT(AE216:AH216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A216","v":"BTS Prepago x1"},0,null,null,null,{"$f":"+K216*Clientes!T216*12*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5526970438256684E-3,null,1,0,null,1.0959999999999999E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(M217:P217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K217*Clientes!X217*12*(1-$C217)","v":0},null,{"$f":"IF(Q217=0,0,(IF($AK$3=1,$E217*$F$4*G217/$Q$209,($E217*$F$4*G217-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R217=0,0,IF($AK$3=1,$E217*$F$4*H217/$R$209,($E217*$F$4*H217-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+IF($AK$3=1,$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000,AL217)","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T217*$X217*12*(1-$C217),AM217)","v":0},{"$f":"+$X217*Clientes!U217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!V217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!W217*12*(1-$C217)","v":0},{"$f":"+SUMPRODUCT(AE217:AH217,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago x2",0,null,null,null,{"$f":"+K217*Clientes!T217*12*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.5526970438256684E-3,null,1,0,null,1.0959999999999999E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":101.35858305559539},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":104.42677929907107},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":107.54003526508291},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":110.72819478437039},{"$f":"+SUMPRODUCT(M218:P218,PremisaCosto!$F$84:$I$84)","v":359.02980085599603},{"$f":"+K218*Clientes!X218*12*(1-$C218)","v":0},null,{"$f":"IF(Q218=0,0,(IF($AK$3=1,$E218*$F$4*G218/$Q$209,($E218*$F$4*G218-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.97519565308456824},{"$f":"IF(R218=0,0,IF($AK$3=1,$E218*$F$4*H218/$R$209,($E218*$F$4*H218-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,1.0688144357806868E-2,0,null,{"$f":"+IF($AK$3=1,$W218*Energía!Z218*(1-$C218)*1000,AL218)","v":96.928323512056863},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":101.8365412380757},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":104.87257492307005},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":107.98165422761937},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":348.28566542922158},{"$f":"+IF($AK$3=1,Clientes!T218*$X218*12*(1-$C218),AM218)","v":0},{"$f":"+$X218*Clientes!U218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!V218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!W218*12*(1-$C218)","v":0},{"$f":"+SUMPRODUCT(AE218:AH218,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Discap.",96.928323512056863,null,null,null,{"$f":"+K218*Clientes!T218*12*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.5526970438256684E-3,null,1,0,null,1.0959999999999999E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(M219:P219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K219*Clientes!X219*12*(1-$C219)","v":0},null,{"$f":"IF(Q219=0,0,(IF($AK$3=1,$E219*$F$4*G219/$Q$209,($E219*$F$4*G219-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R219=0,0,IF($AK$3=1,$E219*$F$4*H219/$R$209,($E219*$F$4*H219-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000,AL219)","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T219*$X219*12*(1-$C219),AM219)","v":0},{"$f":"+$X219*Clientes!U219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!V219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!W219*12*(1-$C219)","v":0},{"$f":"+SUMPRODUCT(AE219:AH219,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Discapacitados 601-más",0,null,null,null,{"$f":"+K219*Clientes!T219*12*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,4.5526970438256684E-3,null,1,0,null,1.0959999999999999E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(M220:P220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K220*Clientes!X220*12*(1-$C220)","v":0},null,{"$f":"IF(Q220=0,0,(IF($AK$3=1,$E220*$F$4*G220/$Q$209,($E220*$F$4*G220-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R220=0,0,IF($AK$3=1,$E220*$F$4*H220/$R$209,($E220*$F$4*H220-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W220*Energía!Z220*(1-$C220)*1000,AL220)","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T220*$X220*12*(1-$C220),AM220)","v":0},{"$f":"+$X220*Clientes!U220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!V220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!W220*12*(1-$C220)","v":0},{"$f":"+SUMPRODUCT(AE220:AH220,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS Prepago Cruz Roja",0,null,null,null,{"$f":"+K220*Clientes!T220*12*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5526970438256684E-3,null,1,0,null,0,{"$f":"+K220","v":0},null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,{"$f":"IF(Q221=0,0,(IF($AK$3=1,$E221*$F$4*G221/$Q$209,($E221*$F$4*G221-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R221=0,0,IF($AK$3=1,$E221*$F$4*H221/$R$209,($E221*$F$4*H221-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},0,0,0,{"$f":"+SUM(AE222:AE231)","v":0},0,0,0,{"$f":"+SUM(AI222:AI231)","v":0},null,"X1D_2 (10,001-30,000)",null,0,null,null,{"$f":"+SUM(AP222:AP231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5526970438256684E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(M222:P222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K222*Clientes!X222*12*(1-$C222)","v":0},null,{"$f":"IF(Q222=0,0,(IF($AK$3=1,$E222*$F$4*G222/$Q$209,($E222*$F$4*G222-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R222=0,0,IF($AK$3=1,$E222*$F$4*H222/$R$209,($E222*$F$4*H222-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T222*$X222*12*(1-$C222),AM222)","v":0},{"$f":"+$X222*Clientes!U222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!V222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!W222*12*(1-$C222)","v":0},{"$f":"+SUMPRODUCT(AE222:AH222,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Regular",null,0,null,null,{"$f":"+K222*Clientes!T222*12*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,4.5526970438256684E-3,null,1,0,null,{"$f":"+J222","v":0},{"$f":"+K222","v":0},null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(M223:P223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K223*Clientes!X223*12*(1-$C223)","v":0},null,{"$f":"IF(Q223=0,0,(IF($AK$3=1,$E223*$F$4*G223/$Q$209,($E223*$F$4*G223-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R223=0,0,IF($AK$3=1,$E223*$F$4*H223/$R$209,($E223*$F$4*H223-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T223*$X223*12*(1-$C223),AM223)","v":0},{"$f":"+$X223*Clientes!U223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!V223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!W223*12*(1-$C223)","v":0},{"$f":"+SUMPRODUCT(AE223:AH223,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Agro",null,0,null,null,{"$f":"+K223*Clientes!T223*12*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(M224:P224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K224*Clientes!X224*12*(1-$C224)","v":0},null,{"$f":"IF(Q224=0,0,(IF($AK$3=1,$E224*$F$4*G224/$Q$209,($E224*$F$4*G224-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R224=0,0,IF($AK$3=1,$E224*$F$4*H224/$R$209,($E224*$F$4*H224-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T224*$X224*12*(1-$C224),AM224)","v":0},{"$f":"+$X224*Clientes!U224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!V224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!W224*12*(1-$C224)","v":0},{"$f":"+SUMPRODUCT(AE224:AH224,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Jub. 1",null,0,null,null,{"$f":"+K224*Clientes!T224*12*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(M225:P225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K225*Clientes!X225*12*(1-$C225)","v":0},null,{"$f":"IF(Q225=0,0,(IF($AK$3=1,$E225*$F$4*G225/$Q$209,($E225*$F$4*G225-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R225=0,0,IF($AK$3=1,$E225*$F$4*H225/$R$209,($E225*$F$4*H225-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T225*$X225*12*(1-$C225),AM225)","v":0},{"$f":"+$X225*Clientes!U225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!V225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!W225*12*(1-$C225)","v":0},{"$f":"+SUMPRODUCT(AE225:AH225,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Jub. 2",null,0,null,null,{"$f":"+K225*Clientes!T225*12*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,4.5526970438256684E-3,null,1,{"$f":"+H225","v":0},null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(M226:P226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K226*Clientes!X226*12*(1-$C226)","v":0},null,{"$f":"IF(Q226=0,0,(IF($AK$3=1,$E226*$F$4*G226/$Q$209,($E226*$F$4*G226-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R226=0,0,IF($AK$3=1,$E226*$F$4*H226/$R$209,($E226*$F$4*H226-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T226*$X226*12*(1-$C226),AM226)","v":0},{"$f":"+$X226*Clientes!U226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!V226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!W226*12*(1-$C226)","v":0},{"$f":"+SUMPRODUCT(AE226:AH226,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Político",null,0,null,null,{"$f":"+K226*Clientes!T226*12*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(M227:P227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K227*Clientes!X227*12*(1-$C227)","v":0},null,{"$f":"IF(Q227=0,0,(IF($AK$3=1,$E227*$F$4*G227/$Q$209,($E227*$F$4*G227-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R227=0,0,IF($AK$3=1,$E227*$F$4*H227/$R$209,($E227*$F$4*H227-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T227*$X227*12*(1-$C227),AM227)","v":0},{"$f":"+$X227*Clientes!U227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!V227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!W227*12*(1-$C227)","v":0},{"$f":"+SUMPRODUCT(AE227:AH227,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 x1",null,0,null,null,{"$f":"+K227*Clientes!T227*12*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(M228:P228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K228*Clientes!X228*12*(1-$C228)","v":0},null,{"$f":"IF(Q228=0,0,(IF($AK$3=1,$E228*$F$4*G228/$Q$209,($E228*$F$4*G228-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R228=0,0,IF($AK$3=1,$E228*$F$4*H228/$R$209,($E228*$F$4*H228-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T228*$X228*12*(1-$C228),AM228)","v":0},{"$f":"+$X228*Clientes!U228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!V228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!W228*12*(1-$C228)","v":0},{"$f":"+SUMPRODUCT(AE228:AH228,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 x2",null,0,null,null,{"$f":"+K228*Clientes!T228*12*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(M229:P229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K229*Clientes!X229*12*(1-$C229)","v":0},null,{"$f":"IF(Q229=0,0,(IF($AK$3=1,$E229*$F$4*G229/$Q$209,($E229*$F$4*G229-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R229=0,0,IF($AK$3=1,$E229*$F$4*H229/$R$209,($E229*$F$4*H229-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T229*$X229*12*(1-$C229),AM229)","v":0},{"$f":"+$X229*Clientes!U229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!V229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!W229*12*(1-$C229)","v":0},{"$f":"+SUMPRODUCT(AE229:AH229,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Discap.",null,0,null,null,{"$f":"+K229*Clientes!T229*12*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(M230:P230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K230*Clientes!X230*12*(1-$C230)","v":0},null,{"$f":"IF(Q230=0,0,(IF($AK$3=1,$E230*$F$4*G230/$Q$209,($E230*$F$4*G230-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R230=0,0,IF($AK$3=1,$E230*$F$4*H230/$R$209,($E230*$F$4*H230-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T230*$X230*12*(1-$C230),AM230)","v":0},{"$f":"+$X230*Clientes!U230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!V230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!W230*12*(1-$C230)","v":0},{"$f":"+SUMPRODUCT(AE230:AH230,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K230*Clientes!T230*12*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(M231:P231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K231*Clientes!X231*12*(1-$C231)","v":0},null,{"$f":"IF(Q231=0,0,(IF($AK$3=1,$E231*$F$4*G231/$Q$209,($E231*$F$4*G231-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R231=0,0,IF($AK$3=1,$E231*$F$4*H231/$R$209,($E231*$F$4*H231-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T231*$X231*12*(1-$C231),AM231)","v":0},{"$f":"+$X231*Clientes!U231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!V231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!W231*12*(1-$C231)","v":0},{"$f":"+SUMPRODUCT(AE231:AH231,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_2 Cruz Roja",null,0,null,null,{"$f":"+K231*Clientes!T231*12*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5526970438256684E-3,null,1,0,null,0,{"$f":"+K231","v":0},null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,{"$f":"IF(Q232=0,0,(IF($AK$3=1,$E232*$F$4*G232/$Q$209,($E232*$F$4*G232-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R232=0,0,IF($AK$3=1,$E232*$F$4*H232/$R$209,($E232*$F$4*H232-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},0,0,0,{"$f":"+SUM(AE233:AE242)","v":0},0,0,0,{"$f":"+SUM(AI233:AI242)","v":0},null,"X1D_3 (30,001-50,000)",null,0,null,null,{"$f":"+SUM(AP233:AP242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5526970438256684E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(M233:P233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K233*Clientes!X233*12*(1-$C233)","v":0},null,{"$f":"IF(Q233=0,0,(IF($AK$3=1,$E233*$F$4*G233/$Q$209,($E233*$F$4*G233-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R233=0,0,IF($AK$3=1,$E233*$F$4*H233/$R$209,($E233*$F$4*H233-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T233*$X233*12*(1-$C233),AM233)","v":0},{"$f":"+$X233*Clientes!U233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!V233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!W233*12*(1-$C233)","v":0},{"$f":"+SUMPRODUCT(AE233:AH233,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Regular",null,0,null,null,{"$f":"+K233*Clientes!T233*12*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,4.5526970438256684E-3,null,1,0,null,{"$f":"+J233","v":0},{"$f":"+K233","v":0},null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(M234:P234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K234*Clientes!X234*12*(1-$C234)","v":0},null,{"$f":"IF(Q234=0,0,(IF($AK$3=1,$E234*$F$4*G234/$Q$209,($E234*$F$4*G234-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R234=0,0,IF($AK$3=1,$E234*$F$4*H234/$R$209,($E234*$F$4*H234-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T234*$X234*12*(1-$C234),AM234)","v":0},{"$f":"+$X234*Clientes!U234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!V234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!W234*12*(1-$C234)","v":0},{"$f":"+SUMPRODUCT(AE234:AH234,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Agro",null,0,null,null,{"$f":"+K234*Clientes!T234*12*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(M235:P235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K235*Clientes!X235*12*(1-$C235)","v":0},null,{"$f":"IF(Q235=0,0,(IF($AK$3=1,$E235*$F$4*G235/$Q$209,($E235*$F$4*G235-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R235=0,0,IF($AK$3=1,$E235*$F$4*H235/$R$209,($E235*$F$4*H235-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T235*$X235*12*(1-$C235),AM235)","v":0},{"$f":"+$X235*Clientes!U235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!V235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!W235*12*(1-$C235)","v":0},{"$f":"+SUMPRODUCT(AE235:AH235,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Jub. 1",null,0,null,null,{"$f":"+K235*Clientes!T235*12*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(M236:P236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K236*Clientes!X236*12*(1-$C236)","v":0},null,{"$f":"IF(Q236=0,0,(IF($AK$3=1,$E236*$F$4*G236/$Q$209,($E236*$F$4*G236-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R236=0,0,IF($AK$3=1,$E236*$F$4*H236/$R$209,($E236*$F$4*H236-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T236*$X236*12*(1-$C236),AM236)","v":0},{"$f":"+$X236*Clientes!U236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!V236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!W236*12*(1-$C236)","v":0},{"$f":"+SUMPRODUCT(AE236:AH236,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Jub. 2",null,0,null,null,{"$f":"+K236*Clientes!T236*12*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(M237:P237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K237*Clientes!X237*12*(1-$C237)","v":0},null,{"$f":"IF(Q237=0,0,(IF($AK$3=1,$E237*$F$4*G237/$Q$209,($E237*$F$4*G237-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R237=0,0,IF($AK$3=1,$E237*$F$4*H237/$R$209,($E237*$F$4*H237-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T237*$X237*12*(1-$C237),AM237)","v":0},{"$f":"+$X237*Clientes!U237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!V237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!W237*12*(1-$C237)","v":0},{"$f":"+SUMPRODUCT(AE237:AH237,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Político",null,0,null,null,{"$f":"+K237*Clientes!T237*12*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(M238:P238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K238*Clientes!X238*12*(1-$C238)","v":0},null,{"$f":"IF(Q238=0,0,(IF($AK$3=1,$E238*$F$4*G238/$Q$209,($E238*$F$4*G238-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R238=0,0,IF($AK$3=1,$E238*$F$4*H238/$R$209,($E238*$F$4*H238-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T238*$X238*12*(1-$C238),AM238)","v":0},{"$f":"+$X238*Clientes!U238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!V238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!W238*12*(1-$C238)","v":0},{"$f":"+SUMPRODUCT(AE238:AH238,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 x1",null,0,null,null,{"$f":"+K238*Clientes!T238*12*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(M239:P239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K239*Clientes!X239*12*(1-$C239)","v":0},null,{"$f":"IF(Q239=0,0,(IF($AK$3=1,$E239*$F$4*G239/$Q$209,($E239*$F$4*G239-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R239=0,0,IF($AK$3=1,$E239*$F$4*H239/$R$209,($E239*$F$4*H239-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T239*$X239*12*(1-$C239),AM239)","v":0},{"$f":"+$X239*Clientes!U239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!V239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!W239*12*(1-$C239)","v":0},{"$f":"+SUMPRODUCT(AE239:AH239,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 x2",null,0,null,null,{"$f":"+K239*Clientes!T239*12*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(M240:P240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K240*Clientes!X240*12*(1-$C240)","v":0},null,{"$f":"IF(Q240=0,0,(IF($AK$3=1,$E240*$F$4*G240/$Q$209,($E240*$F$4*G240-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R240=0,0,IF($AK$3=1,$E240*$F$4*H240/$R$209,($E240*$F$4*H240-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T240*$X240*12*(1-$C240),AM240)","v":0},{"$f":"+$X240*Clientes!U240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!V240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!W240*12*(1-$C240)","v":0},{"$f":"+SUMPRODUCT(AE240:AH240,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Discap.",null,0,null,null,{"$f":"+K240*Clientes!T240*12*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(M241:P241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K241*Clientes!X241*12*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,(IF($AK$3=1,$E241*$F$4*G241/$Q$209,($E241*$F$4*G241-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R241=0,0,IF($AK$3=1,$E241*$F$4*H241/$R$209,($E241*$F$4*H241-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T241*$X241*12*(1-$C241),AM241)","v":0},{"$f":"+$X241*Clientes!U241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!V241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!W241*12*(1-$C241)","v":0},{"$f":"+SUMPRODUCT(AE241:AH241,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Discapacitados 601-más",null,0,null,null,{"$f":"+K241*Clientes!T241*12*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,4.5526970438256684E-3,null,1,{"$f":"+H241","v":0},null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(M242:P242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K242*Clientes!X242*12*(1-$C242)","v":0},null,{"$f":"IF(Q242=0,0,(IF($AK$3=1,$E242*$F$4*G242/$Q$209,($E242*$F$4*G242-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R242=0,0,IF($AK$3=1,$E242*$F$4*H242/$R$209,($E242*$F$4*H242-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T242*$X242*12*(1-$C242),AM242)","v":0},{"$f":"+$X242*Clientes!U242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!V242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!W242*12*(1-$C242)","v":0},{"$f":"+SUMPRODUCT(AE242:AH242,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_3 Cruz Roja",null,0,null,null,{"$f":"+K242*Clientes!T242*12*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5526970438256684E-3,null,1,0,null,0,{"$f":"+K242","v":0},null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,{"$f":"IF(Q243=0,0,(IF($AK$3=1,$E243*$F$4*G243/$Q$209,($E243*$F$4*G243-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R243=0,0,IF($AK$3=1,$E243*$F$4*H243/$R$209,($E243*$F$4*H243-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},0,0,0,{"$f":"+SUM(AE244:AE253)","v":0},0,0,0,{"$f":"+SUM(AI244:AI253)","v":0},null,"X1D_4 (50,001-más)",null,0,null,null,{"$f":"+SUM(AP244:AP253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5526970438256684E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(M244:P244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K244*Clientes!X244*12*(1-$C244)","v":0},null,{"$f":"IF(Q244=0,0,(IF($AK$3=1,$E244*$F$4*G244/$Q$209,($E244*$F$4*G244-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R244=0,0,IF($AK$3=1,$E244*$F$4*H244/$R$209,($E244*$F$4*H244-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T244*$X244*12*(1-$C244),AM244)","v":0},{"$f":"+$X244*Clientes!U244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!V244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!W244*12*(1-$C244)","v":0},{"$f":"+SUMPRODUCT(AE244:AH244,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Regular",null,0,null,null,{"$f":"+K244*Clientes!T244*12*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,4.5526970438256684E-3,null,1,0,null,{"$f":"+J244","v":0},{"$f":"+K244","v":0},null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(M245:P245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K245*Clientes!X245*12*(1-$C245)","v":0},null,{"$f":"IF(Q245=0,0,(IF($AK$3=1,$E245*$F$4*G245/$Q$209,($E245*$F$4*G245-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R245=0,0,IF($AK$3=1,$E245*$F$4*H245/$R$209,($E245*$F$4*H245-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T245*$X245*12*(1-$C245),AM245)","v":0},{"$f":"+$X245*Clientes!U245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!V245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!W245*12*(1-$C245)","v":0},{"$f":"+SUMPRODUCT(AE245:AH245,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Agro",null,0,null,null,{"$f":"+K245*Clientes!T245*12*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(M246:P246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K246*Clientes!X246*12*(1-$C246)","v":0},null,{"$f":"IF(Q246=0,0,(IF($AK$3=1,$E246*$F$4*G246/$Q$209,($E246*$F$4*G246-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R246=0,0,IF($AK$3=1,$E246*$F$4*H246/$R$209,($E246*$F$4*H246-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T246*$X246*12*(1-$C246),AM246)","v":0},{"$f":"+$X246*Clientes!U246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!V246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!W246*12*(1-$C246)","v":0},{"$f":"+SUMPRODUCT(AE246:AH246,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Jub. 1",null,0,null,null,{"$f":"+K246*Clientes!T246*12*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(M247:P247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K247*Clientes!X247*12*(1-$C247)","v":0},null,{"$f":"IF(Q247=0,0,(IF($AK$3=1,$E247*$F$4*G247/$Q$209,($E247*$F$4*G247-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R247=0,0,IF($AK$3=1,$E247*$F$4*H247/$R$209,($E247*$F$4*H247-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T247*$X247*12*(1-$C247),AM247)","v":0},{"$f":"+$X247*Clientes!U247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!V247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!W247*12*(1-$C247)","v":0},{"$f":"+SUMPRODUCT(AE247:AH247,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Jub. 2",null,0,null,null,{"$f":"+K247*Clientes!T247*12*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(M248:P248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K248*Clientes!X248*12*(1-$C248)","v":0},null,{"$f":"IF(Q248=0,0,(IF($AK$3=1,$E248*$F$4*G248/$Q$209,($E248*$F$4*G248-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R248=0,0,IF($AK$3=1,$E248*$F$4*H248/$R$209,($E248*$F$4*H248-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T248*$X248*12*(1-$C248),AM248)","v":0},{"$f":"+$X248*Clientes!U248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!V248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!W248*12*(1-$C248)","v":0},{"$f":"+SUMPRODUCT(AE248:AH248,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Político",null,0,null,null,{"$f":"+K248*Clientes!T248*12*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(M249:P249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K249*Clientes!X249*12*(1-$C249)","v":0},null,{"$f":"IF(Q249=0,0,(IF($AK$3=1,$E249*$F$4*G249/$Q$209,($E249*$F$4*G249-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R249=0,0,IF($AK$3=1,$E249*$F$4*H249/$R$209,($E249*$F$4*H249-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T249*$X249*12*(1-$C249),AM249)","v":0},{"$f":"+$X249*Clientes!U249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!V249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!W249*12*(1-$C249)","v":0},{"$f":"+SUMPRODUCT(AE249:AH249,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 x1",null,0,null,null,{"$f":"+K249*Clientes!T249*12*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(M250:P250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K250*Clientes!X250*12*(1-$C250)","v":0},null,{"$f":"IF(Q250=0,0,(IF($AK$3=1,$E250*$F$4*G250/$Q$209,($E250*$F$4*G250-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R250=0,0,IF($AK$3=1,$E250*$F$4*H250/$R$209,($E250*$F$4*H250-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T250*$X250*12*(1-$C250),AM250)","v":0},{"$f":"+$X250*Clientes!U250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!V250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!W250*12*(1-$C250)","v":0},{"$f":"+SUMPRODUCT(AE250:AH250,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 x2",null,0,null,null,{"$f":"+K250*Clientes!T250*12*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(M251:P251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K251*Clientes!X251*12*(1-$C251)","v":0},null,{"$f":"IF(Q251=0,0,(IF($AK$3=1,$E251*$F$4*G251/$Q$209,($E251*$F$4*G251-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R251=0,0,IF($AK$3=1,$E251*$F$4*H251/$R$209,($E251*$F$4*H251-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T251*$X251*12*(1-$C251),AM251)","v":0},{"$f":"+$X251*Clientes!U251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!V251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!W251*12*(1-$C251)","v":0},{"$f":"+SUMPRODUCT(AE251:AH251,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Discap.",null,0,null,null,{"$f":"+K251*Clientes!T251*12*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(M252:P252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K252*Clientes!X252*12*(1-$C252)","v":0},null,{"$f":"IF(Q252=0,0,(IF($AK$3=1,$E252*$F$4*G252/$Q$209,($E252*$F$4*G252-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R252=0,0,IF($AK$3=1,$E252*$F$4*H252/$R$209,($E252*$F$4*H252-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T252*$X252*12*(1-$C252),AM252)","v":0},{"$f":"+$X252*Clientes!U252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!V252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!W252*12*(1-$C252)","v":0},{"$f":"+SUMPRODUCT(AE252:AH252,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K252*Clientes!T252*12*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(M253:P253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K253*Clientes!X253*12*(1-$C253)","v":0},null,{"$f":"IF(Q253=0,0,(IF($AK$3=1,$E253*$F$4*G253/$Q$209,($E253*$F$4*G253-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R253=0,0,IF($AK$3=1,$E253*$F$4*H253/$R$209,($E253*$F$4*H253-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T253*$X253*12*(1-$C253),AM253)","v":0},{"$f":"+$X253*Clientes!U253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!V253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!W253*12*(1-$C253)","v":0},{"$f":"+SUMPRODUCT(AE253:AH253,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_4 Cruz Roja",null,0,null,null,{"$f":"+K253*Clientes!T253*12*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5526970438256684E-3,null,1,0,null,0,{"$f":"+K253","v":0},null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,{"$f":"IF(Q254=0,0,(IF($AK$3=1,$E254*$F$4*G254/$Q$209,($E254*$F$4*G254-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R254=0,0,IF($AK$3=1,$E254*$F$4*H254/$R$209,($E254*$F$4*H254-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},0,0,0,{"$f":"+SUM(AE255:AE264)","v":0},0,0,0,{"$f":"+SUM(AI255:AI264)","v":0},null,"X1D_5 (xxx)",null,0,null,null,{"$f":"+SUM(AP255:AP264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5526970438256684E-3,null,1,0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(M255:P255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K255*Clientes!X255*12*(1-$C255)","v":0},null,{"$f":"IF(Q255=0,0,(IF($AK$3=1,$E255*$F$4*G255/$Q$209,($E255*$F$4*G255-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R255=0,0,IF($AK$3=1,$E255*$F$4*H255/$R$209,($E255*$F$4*H255-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T255*$X255*12*(1-$C255),AM255)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE255:AH255,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Regular",null,0,null,null,{"$f":"+K255*Clientes!T255*12*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,4.5526970438256684E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(M256:P256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K256*Clientes!X256*12*(1-$C256)","v":0},null,{"$f":"IF(Q256=0,0,(IF($AK$3=1,$E256*$F$4*G256/$Q$209,($E256*$F$4*G256-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R256=0,0,IF($AK$3=1,$E256*$F$4*H256/$R$209,($E256*$F$4*H256-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T256*$X256*12*(1-$C256),AM256)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE256:AH256,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Agro",null,0,null,null,{"$f":"+K256*Clientes!T256*12*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(M257:P257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K257*Clientes!X257*12*(1-$C257)","v":0},null,{"$f":"IF(Q257=0,0,(IF($AK$3=1,$E257*$F$4*G257/$Q$209,($E257*$F$4*G257-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R257=0,0,IF($AK$3=1,$E257*$F$4*H257/$R$209,($E257*$F$4*H257-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T257*$X257*12*(1-$C257),AM257)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE257:AH257,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Jub. 1",null,0,null,null,{"$f":"+K257*Clientes!T257*12*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.5526970438256684E-3,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(M258:P258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K258*Clientes!X258*12*(1-$C258)","v":0},null,{"$f":"IF(Q258=0,0,(IF($AK$3=1,$E258*$F$4*G258/$Q$209,($E258*$F$4*G258-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R258=0,0,IF($AK$3=1,$E258*$F$4*H258/$R$209,($E258*$F$4*H258-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T258*$X258*12*(1-$C258),AM258)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE258:AH258,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Jub. 2",null,0,null,null,{"$f":"+K258*Clientes!T258*12*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(M259:P259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K259*Clientes!X259*12*(1-$C259)","v":0},null,{"$f":"IF(Q259=0,0,(IF($AK$3=1,$E259*$F$4*G259/$Q$209,($E259*$F$4*G259-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R259=0,0,IF($AK$3=1,$E259*$F$4*H259/$R$209,($E259*$F$4*H259-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T259*$X259*12*(1-$C259),AM259)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE259:AH259,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Político",null,0,null,null,{"$f":"+K259*Clientes!T259*12*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(M260:P260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K260*Clientes!X260*12*(1-$C260)","v":0},null,{"$f":"IF(Q260=0,0,(IF($AK$3=1,$E260*$F$4*G260/$Q$209,($E260*$F$4*G260-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R260=0,0,IF($AK$3=1,$E260*$F$4*H260/$R$209,($E260*$F$4*H260-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T260*$X260*12*(1-$C260),AM260)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE260:AH260,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 x1",null,0,null,null,{"$f":"+K260*Clientes!T260*12*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(M261:P261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K261*Clientes!X261*12*(1-$C261)","v":0},null,{"$f":"IF(Q261=0,0,(IF($AK$3=1,$E261*$F$4*G261/$Q$209,($E261*$F$4*G261-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R261=0,0,IF($AK$3=1,$E261*$F$4*H261/$R$209,($E261*$F$4*H261-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T261*$X261*12*(1-$C261),AM261)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE261:AH261,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 x2",null,0,null,null,{"$f":"+K261*Clientes!T261*12*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(M262:P262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K262*Clientes!X262*12*(1-$C262)","v":0},null,{"$f":"IF(Q262=0,0,(IF($AK$3=1,$E262*$F$4*G262/$Q$209,($E262*$F$4*G262-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R262=0,0,IF($AK$3=1,$E262*$F$4*H262/$R$209,($E262*$F$4*H262-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T262*$X262*12*(1-$C262),AM262)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE262:AH262,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Discap.",null,0,null,null,{"$f":"+K262*Clientes!T262*12*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(M263:P263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K263*Clientes!X263*12*(1-$C263)","v":0},null,{"$f":"IF(Q263=0,0,(IF($AK$3=1,$E263*$F$4*G263/$Q$209,($E263*$F$4*G263-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R263=0,0,IF($AK$3=1,$E263*$F$4*H263/$R$209,($E263*$F$4*H263-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T263*$X263*12*(1-$C263),AM263)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE263:AH263,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Discapacitados 601-más",null,0,null,null,{"$f":"+K263*Clientes!T263*12*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,4.5526970438256684E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(M264:P264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K264*Clientes!X264*12*(1-$C264)","v":0},null,{"$f":"IF(Q264=0,0,(IF($AK$3=1,$E264*$F$4*G264/$Q$209,($E264*$F$4*G264-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R264=0,0,IF($AK$3=1,$E264*$F$4*H264/$R$209,($E264*$F$4*H264-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T264*$X264*12*(1-$C264),AM264)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE264:AH264,PremisaCosto!$F$84:$I$84)","v":0},null,"X1D_5 Cruz Roja",null,0,null,null,{"$f":"+K264*Clientes!T264*12*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,null,0,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},null,{"$f":"+K265*Clientes!X265*12*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,(IF($AK$3=1,$E265*$F$4*G265/$Q$265,($E265*$F$4*G265-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R265=0,0,IF($AK$3=1,$E265*$F$4*H265/$R$265,($E265*$F$4*H265-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+IF($AK$3=1,Clientes!T265*$X265*12*(1-$C265),AM265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0},null,"X2H",null,0,null,null,{"$f":"+K265*Clientes!T265*12*(1-$C265)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,0,null,null,0,{"$f":"+K265","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(M266:P266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K266*Clientes!X266*12*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,(IF($AK$3=1,$E266*$F$4*G266/$Q$265,($E266*$F$4*G266-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R266=0,0,IF($AK$3=1,$E266*$F$4*H266/$R$265,($E266*$F$4*H266-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W266*Energía!Z266*(1-$C266)*1000,AL266)","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T266*$X266*12*(1-$C266),AM266)","v":0},{"$f":"+$X266*Clientes!U266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!V266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!W266*12*(1-$C266)","v":0},{"$f":"+SUMPRODUCT(AE266:AH266,PremisaCosto!$F$84:$I$84)","v":0},null,"X2H Punta",null,0,null,null,{"$f":"+K266*Clientes!T266*12*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,0,null,null,0,{"$f":"+K266","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(M267:P267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K267*Clientes!X267*12*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,(IF($AK$3=1,$E267*$F$4*G267/$Q$265,($E267*$F$4*G267-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R267=0,0,IF($AK$3=1,$E267*$F$4*H267/$R$265,($E267*$F$4*H267-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W267*Energía!Z267*(1-$C267)*1000,AL267)","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T267*$X267*12*(1-$C267),AM267)","v":0},{"$f":"+$X267*Clientes!U267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!V267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!W267*12*(1-$C267)","v":0},{"$f":"+SUMPRODUCT(AE267:AH267,PremisaCosto!$F$84:$I$84)","v":0},null,"X2H Fuera de Punta",null,0,null,null,{"$f":"+K267*Clientes!T267*12*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,null,0,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,(IF($AK$3=1,$E268*$F$4*G268/$Q$268,($E268*$F$4*G268-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R268=0,0,IF($AK$3=1,$E268*$F$4*H268/$R$268,($E268*$F$4*H268-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0},null,"X2D",null,0,null,null,{"$f":"+SUM(AP269,AP280,AP291,AP302,AP313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":0},{"$f":"+H268","v":1},null,0,{"$f":"+K268","v":0},null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,{"$f":"IF(Q269=0,0,(IF($AK$3=1,$E269*$F$4*G269/$Q$268,($E269*$F$4*G269-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R269=0,0,IF($AK$3=1,$E269*$F$4*H269/$R$268,($E269*$F$4*H269-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI270:AI279)","v":0},null,"X2D_1 (0 - 10000)",null,0,null,null,{"$f":"+SUM(AP270:AP279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,{"$f":"+G269","v":0},1,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(M270:P270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K270*Clientes!X270*12*(1-$C270)","v":0},null,{"$f":"IF(Q270=0,0,(IF($AK$3=1,$E270*$F$4*G270/$Q$268,($E270*$F$4*G270-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R270=0,0,IF($AK$3=1,$E270*$F$4*H270/$R$268,($E270*$F$4*H270-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T270*$X270*12*(1-$C270),AM270)","v":0},{"$f":"+$X270*Clientes!U270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!V270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!W270*12*(1-$C270)","v":0},{"$f":"+SUMPRODUCT(AE270:AH270,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Regular",null,0,null,null,{"$f":"+K270*Clientes!T270*12*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J270","v":0},0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(M271:P271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K271*Clientes!X271*12*(1-$C271)","v":0},null,{"$f":"IF(Q271=0,0,(IF($AK$3=1,$E271*$F$4*G271/$Q$268,($E271*$F$4*G271-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R271=0,0,IF($AK$3=1,$E271*$F$4*H271/$R$268,($E271*$F$4*H271-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T271*$X271*12*(1-$C271),AM271)","v":0},{"$f":"+$X271*Clientes!U271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!V271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!W271*12*(1-$C271)","v":0},{"$f":"+SUMPRODUCT(AE271:AH271,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Agro",null,0,null,null,{"$f":"+K271*Clientes!T271*12*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(M272:P272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K272*Clientes!X272*12*(1-$C272)","v":0},null,{"$f":"IF(Q272=0,0,(IF($AK$3=1,$E272*$F$4*G272/$Q$268,($E272*$F$4*G272-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R272=0,0,IF($AK$3=1,$E272*$F$4*H272/$R$268,($E272*$F$4*H272-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T272*$X272*12*(1-$C272),AM272)","v":0},{"$f":"+$X272*Clientes!U272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!V272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!W272*12*(1-$C272)","v":0},{"$f":"+SUMPRODUCT(AE272:AH272,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Jub. 1",null,0,null,null,{"$f":"+K272*Clientes!T272*12*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(M273:P273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K273*Clientes!X273*12*(1-$C273)","v":0},null,{"$f":"IF(Q273=0,0,(IF($AK$3=1,$E273*$F$4*G273/$Q$268,($E273*$F$4*G273-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R273=0,0,IF($AK$3=1,$E273*$F$4*H273/$R$268,($E273*$F$4*H273-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T273*$X273*12*(1-$C273),AM273)","v":0},{"$f":"+$X273*Clientes!U273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!V273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!W273*12*(1-$C273)","v":0},{"$f":"+SUMPRODUCT(AE273:AH273,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Jub. 2",null,0,null,null,{"$f":"+K273*Clientes!T273*12*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(M274:P274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K274*Clientes!X274*12*(1-$C274)","v":0},null,{"$f":"IF(Q274=0,0,(IF($AK$3=1,$E274*$F$4*G274/$Q$268,($E274*$F$4*G274-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R274=0,0,IF($AK$3=1,$E274*$F$4*H274/$R$268,($E274*$F$4*H274-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T274*$X274*12*(1-$C274),AM274)","v":0},{"$f":"+$X274*Clientes!U274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!V274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!W274*12*(1-$C274)","v":0},{"$f":"+SUMPRODUCT(AE274:AH274,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Político",null,0,null,null,{"$f":"+K274*Clientes!T274*12*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(M275:P275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K275*Clientes!X275*12*(1-$C275)","v":0},null,{"$f":"IF(Q275=0,0,(IF($AK$3=1,$E275*$F$4*G275/$Q$268,($E275*$F$4*G275-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R275=0,0,IF($AK$3=1,$E275*$F$4*H275/$R$268,($E275*$F$4*H275-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T275*$X275*12*(1-$C275),AM275)","v":0},{"$f":"+$X275*Clientes!U275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!V275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!W275*12*(1-$C275)","v":0},{"$f":"+SUMPRODUCT(AE275:AH275,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 x1",null,0,null,null,{"$f":"+K275*Clientes!T275*12*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(M276:P276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K276*Clientes!X276*12*(1-$C276)","v":0},null,{"$f":"IF(Q276=0,0,(IF($AK$3=1,$E276*$F$4*G276/$Q$268,($E276*$F$4*G276-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R276=0,0,IF($AK$3=1,$E276*$F$4*H276/$R$268,($E276*$F$4*H276-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T276*$X276*12*(1-$C276),AM276)","v":0},{"$f":"+$X276*Clientes!U276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!V276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!W276*12*(1-$C276)","v":0},{"$f":"+SUMPRODUCT(AE276:AH276,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 x2",null,0,null,null,{"$f":"+K276*Clientes!T276*12*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(M277:P277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K277*Clientes!X277*12*(1-$C277)","v":0},null,{"$f":"IF(Q277=0,0,(IF($AK$3=1,$E277*$F$4*G277/$Q$268,($E277*$F$4*G277-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R277=0,0,IF($AK$3=1,$E277*$F$4*H277/$R$268,($E277*$F$4*H277-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T277*$X277*12*(1-$C277),AM277)","v":0},{"$f":"+$X277*Clientes!U277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!V277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!W277*12*(1-$C277)","v":0},{"$f":"+SUMPRODUCT(AE277:AH277,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Discap.",null,0,null,null,{"$f":"+K277*Clientes!T277*12*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(M278:P278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K278*Clientes!X278*12*(1-$C278)","v":0},null,{"$f":"IF(Q278=0,0,(IF($AK$3=1,$E278*$F$4*G278/$Q$268,($E278*$F$4*G278-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R278=0,0,IF($AK$3=1,$E278*$F$4*H278/$R$268,($E278*$F$4*H278-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T278*$X278*12*(1-$C278),AM278)","v":0},{"$f":"+$X278*Clientes!U278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!V278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!W278*12*(1-$C278)","v":0},{"$f":"+SUMPRODUCT(AE278:AH278,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Discapacitados 601-más",null,0,null,null,{"$f":"+K278*Clientes!T278*12*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(M279:P279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K279*Clientes!X279*12*(1-$C279)","v":0},null,{"$f":"IF(Q279=0,0,(IF($AK$3=1,$E279*$F$4*G279/$Q$268,($E279*$F$4*G279-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R279=0,0,IF($AK$3=1,$E279*$F$4*H279/$R$268,($E279*$F$4*H279-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T279*$X279*12*(1-$C279),AM279)","v":0},{"$f":"+$X279*Clientes!U279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!V279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!W279*12*(1-$C279)","v":0},{"$f":"+SUMPRODUCT(AE279:AH279,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_1 Cruz Roja",null,0,null,null,{"$f":"+K279*Clientes!T279*12*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,{"$f":"+K279","v":0},null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,{"$f":"IF(Q280=0,0,(IF($AK$3=1,$E280*$F$4*G280/$Q$268,($E280*$F$4*G280-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R280=0,0,IF($AK$3=1,$E280*$F$4*H280/$R$268,($E280*$F$4*H280-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI281:AI290)","v":0},null,{"$f":"+A280","v":"X2D_2 (10,001-30,000)"},null,0,null,null,{"$f":"+SUM(AP281:AP290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(M281:P281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K281*Clientes!X281*12*(1-$C281)","v":0},null,{"$f":"IF(Q281=0,0,(IF($AK$3=1,$E281*$F$4*G281/$Q$268,($E281*$F$4*G281-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R281=0,0,IF($AK$3=1,$E281*$F$4*H281/$R$268,($E281*$F$4*H281-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T281*$X281*12*(1-$C281),AM281)","v":0},{"$f":"+$X281*Clientes!U281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!V281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!W281*12*(1-$C281)","v":0},{"$f":"+SUMPRODUCT(AE281:AH281,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Regular",null,0,null,null,{"$f":"+K281*Clientes!T281*12*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J281","v":0},0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(M282:P282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K282*Clientes!X282*12*(1-$C282)","v":0},null,{"$f":"IF(Q282=0,0,(IF($AK$3=1,$E282*$F$4*G282/$Q$268,($E282*$F$4*G282-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R282=0,0,IF($AK$3=1,$E282*$F$4*H282/$R$268,($E282*$F$4*H282-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T282*$X282*12*(1-$C282),AM282)","v":0},{"$f":"+$X282*Clientes!U282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!V282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!W282*12*(1-$C282)","v":0},{"$f":"+SUMPRODUCT(AE282:AH282,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Agro",null,0,null,null,{"$f":"+K282*Clientes!T282*12*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(M283:P283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K283*Clientes!X283*12*(1-$C283)","v":0},null,{"$f":"IF(Q283=0,0,(IF($AK$3=1,$E283*$F$4*G283/$Q$268,($E283*$F$4*G283-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R283=0,0,IF($AK$3=1,$E283*$F$4*H283/$R$268,($E283*$F$4*H283-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T283*$X283*12*(1-$C283),AM283)","v":0},{"$f":"+$X283*Clientes!U283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!V283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!W283*12*(1-$C283)","v":0},{"$f":"+SUMPRODUCT(AE283:AH283,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Jub. 1",null,0,null,null,{"$f":"+K283*Clientes!T283*12*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(M284:P284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K284*Clientes!X284*12*(1-$C284)","v":0},null,{"$f":"IF(Q284=0,0,(IF($AK$3=1,$E284*$F$4*G284/$Q$268,($E284*$F$4*G284-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R284=0,0,IF($AK$3=1,$E284*$F$4*H284/$R$268,($E284*$F$4*H284-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T284*$X284*12*(1-$C284),AM284)","v":0},{"$f":"+$X284*Clientes!U284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!V284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!W284*12*(1-$C284)","v":0},{"$f":"+SUMPRODUCT(AE284:AH284,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Jub. 2",null,0,null,null,{"$f":"+K284*Clientes!T284*12*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(M285:P285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K285*Clientes!X285*12*(1-$C285)","v":0},null,{"$f":"IF(Q285=0,0,(IF($AK$3=1,$E285*$F$4*G285/$Q$268,($E285*$F$4*G285-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R285=0,0,IF($AK$3=1,$E285*$F$4*H285/$R$268,($E285*$F$4*H285-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T285*$X285*12*(1-$C285),AM285)","v":0},{"$f":"+$X285*Clientes!U285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!V285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!W285*12*(1-$C285)","v":0},{"$f":"+SUMPRODUCT(AE285:AH285,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Político",null,0,null,null,{"$f":"+K285*Clientes!T285*12*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G285","v":0},1,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(M286:P286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K286*Clientes!X286*12*(1-$C286)","v":0},null,{"$f":"IF(Q286=0,0,(IF($AK$3=1,$E286*$F$4*G286/$Q$268,($E286*$F$4*G286-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R286=0,0,IF($AK$3=1,$E286*$F$4*H286/$R$268,($E286*$F$4*H286-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T286*$X286*12*(1-$C286),AM286)","v":0},{"$f":"+$X286*Clientes!U286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!V286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!W286*12*(1-$C286)","v":0},{"$f":"+SUMPRODUCT(AE286:AH286,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 x1",null,0,null,null,{"$f":"+K286*Clientes!T286*12*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(M287:P287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K287*Clientes!X287*12*(1-$C287)","v":0},null,{"$f":"IF(Q287=0,0,(IF($AK$3=1,$E287*$F$4*G287/$Q$268,($E287*$F$4*G287-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R287=0,0,IF($AK$3=1,$E287*$F$4*H287/$R$268,($E287*$F$4*H287-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T287*$X287*12*(1-$C287),AM287)","v":0},{"$f":"+$X287*Clientes!U287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!V287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!W287*12*(1-$C287)","v":0},{"$f":"+SUMPRODUCT(AE287:AH287,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 x2",null,0,null,null,{"$f":"+K287*Clientes!T287*12*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(M288:P288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K288*Clientes!X288*12*(1-$C288)","v":0},null,{"$f":"IF(Q288=0,0,(IF($AK$3=1,$E288*$F$4*G288/$Q$268,($E288*$F$4*G288-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R288=0,0,IF($AK$3=1,$E288*$F$4*H288/$R$268,($E288*$F$4*H288-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T288*$X288*12*(1-$C288),AM288)","v":0},{"$f":"+$X288*Clientes!U288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!V288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!W288*12*(1-$C288)","v":0},{"$f":"+SUMPRODUCT(AE288:AH288,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Discap.",null,0,null,null,{"$f":"+K288*Clientes!T288*12*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(M289:P289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K289*Clientes!X289*12*(1-$C289)","v":0},null,{"$f":"IF(Q289=0,0,(IF($AK$3=1,$E289*$F$4*G289/$Q$268,($E289*$F$4*G289-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R289=0,0,IF($AK$3=1,$E289*$F$4*H289/$R$268,($E289*$F$4*H289-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T289*$X289*12*(1-$C289),AM289)","v":0},{"$f":"+$X289*Clientes!U289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!V289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!W289*12*(1-$C289)","v":0},{"$f":"+SUMPRODUCT(AE289:AH289,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K289*Clientes!T289*12*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(M290:P290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K290*Clientes!X290*12*(1-$C290)","v":0},null,{"$f":"IF(Q290=0,0,(IF($AK$3=1,$E290*$F$4*G290/$Q$268,($E290*$F$4*G290-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R290=0,0,IF($AK$3=1,$E290*$F$4*H290/$R$268,($E290*$F$4*H290-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T290*$X290*12*(1-$C290),AM290)","v":0},{"$f":"+$X290*Clientes!U290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!V290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!W290*12*(1-$C290)","v":0},{"$f":"+SUMPRODUCT(AE290:AH290,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_2 Cruz Roja",null,0,null,null,{"$f":"+K290*Clientes!T290*12*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,{"$f":"+K290","v":0},null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,{"$f":"IF(Q291=0,0,(IF($AK$3=1,$E291*$F$4*G291/$Q$268,($E291*$F$4*G291-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R291=0,0,IF($AK$3=1,$E291*$F$4*H291/$R$268,($E291*$F$4*H291-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI292:AI301)","v":0},null,"X2D_3 (30,001-50,000)",null,0,null,null,{"$f":"+SUM(AP292:AP301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(M292:P292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K292*Clientes!X292*12*(1-$C292)","v":0},null,{"$f":"IF(Q292=0,0,(IF($AK$3=1,$E292*$F$4*G292/$Q$268,($E292*$F$4*G292-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R292=0,0,IF($AK$3=1,$E292*$F$4*H292/$R$268,($E292*$F$4*H292-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T292*$X292*12*(1-$C292),AM292)","v":0},{"$f":"+$X292*Clientes!U292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!V292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!W292*12*(1-$C292)","v":0},{"$f":"+SUMPRODUCT(AE292:AH292,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Regular",null,0,null,null,{"$f":"+K292*Clientes!T292*12*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J292","v":0},0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(M293:P293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K293*Clientes!X293*12*(1-$C293)","v":0},null,{"$f":"IF(Q293=0,0,(IF($AK$3=1,$E293*$F$4*G293/$Q$268,($E293*$F$4*G293-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R293=0,0,IF($AK$3=1,$E293*$F$4*H293/$R$268,($E293*$F$4*H293-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T293*$X293*12*(1-$C293),AM293)","v":0},{"$f":"+$X293*Clientes!U293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!V293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!W293*12*(1-$C293)","v":0},{"$f":"+SUMPRODUCT(AE293:AH293,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Agro",null,0,null,null,{"$f":"+K293*Clientes!T293*12*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(M294:P294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K294*Clientes!X294*12*(1-$C294)","v":0},null,{"$f":"IF(Q294=0,0,(IF($AK$3=1,$E294*$F$4*G294/$Q$268,($E294*$F$4*G294-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R294=0,0,IF($AK$3=1,$E294*$F$4*H294/$R$268,($E294*$F$4*H294-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T294*$X294*12*(1-$C294),AM294)","v":0},{"$f":"+$X294*Clientes!U294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!V294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!W294*12*(1-$C294)","v":0},{"$f":"+SUMPRODUCT(AE294:AH294,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Jub. 1",null,0,null,null,{"$f":"+K294*Clientes!T294*12*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(M295:P295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K295*Clientes!X295*12*(1-$C295)","v":0},null,{"$f":"IF(Q295=0,0,(IF($AK$3=1,$E295*$F$4*G295/$Q$268,($E295*$F$4*G295-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R295=0,0,IF($AK$3=1,$E295*$F$4*H295/$R$268,($E295*$F$4*H295-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T295*$X295*12*(1-$C295),AM295)","v":0},{"$f":"+$X295*Clientes!U295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!V295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!W295*12*(1-$C295)","v":0},{"$f":"+SUMPRODUCT(AE295:AH295,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Jub. 2",null,0,null,null,{"$f":"+K295*Clientes!T295*12*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(M296:P296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K296*Clientes!X296*12*(1-$C296)","v":0},null,{"$f":"IF(Q296=0,0,(IF($AK$3=1,$E296*$F$4*G296/$Q$268,($E296*$F$4*G296-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R296=0,0,IF($AK$3=1,$E296*$F$4*H296/$R$268,($E296*$F$4*H296-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T296*$X296*12*(1-$C296),AM296)","v":0},{"$f":"+$X296*Clientes!U296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!V296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!W296*12*(1-$C296)","v":0},{"$f":"+SUMPRODUCT(AE296:AH296,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Político",null,0,null,null,{"$f":"+K296*Clientes!T296*12*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(M297:P297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K297*Clientes!X297*12*(1-$C297)","v":0},null,{"$f":"IF(Q297=0,0,(IF($AK$3=1,$E297*$F$4*G297/$Q$268,($E297*$F$4*G297-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R297=0,0,IF($AK$3=1,$E297*$F$4*H297/$R$268,($E297*$F$4*H297-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T297*$X297*12*(1-$C297),AM297)","v":0},{"$f":"+$X297*Clientes!U297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!V297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!W297*12*(1-$C297)","v":0},{"$f":"+SUMPRODUCT(AE297:AH297,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 x1",null,0,null,null,{"$f":"+K297*Clientes!T297*12*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(M298:P298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K298*Clientes!X298*12*(1-$C298)","v":0},null,{"$f":"IF(Q298=0,0,(IF($AK$3=1,$E298*$F$4*G298/$Q$268,($E298*$F$4*G298-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R298=0,0,IF($AK$3=1,$E298*$F$4*H298/$R$268,($E298*$F$4*H298-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T298*$X298*12*(1-$C298),AM298)","v":0},{"$f":"+$X298*Clientes!U298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!V298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!W298*12*(1-$C298)","v":0},{"$f":"+SUMPRODUCT(AE298:AH298,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 x2",null,0,null,null,{"$f":"+K298*Clientes!T298*12*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,{"$f":"+G298","v":0},1,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(M299:P299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K299*Clientes!X299*12*(1-$C299)","v":0},null,{"$f":"IF(Q299=0,0,(IF($AK$3=1,$E299*$F$4*G299/$Q$268,($E299*$F$4*G299-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R299=0,0,IF($AK$3=1,$E299*$F$4*H299/$R$268,($E299*$F$4*H299-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T299*$X299*12*(1-$C299),AM299)","v":0},{"$f":"+$X299*Clientes!U299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!V299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!W299*12*(1-$C299)","v":0},{"$f":"+SUMPRODUCT(AE299:AH299,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Discap.",null,0,null,null,{"$f":"+K299*Clientes!T299*12*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(M300:P300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K300*Clientes!X300*12*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,(IF($AK$3=1,$E300*$F$4*G300/$Q$268,($E300*$F$4*G300-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R300=0,0,IF($AK$3=1,$E300*$F$4*H300/$R$268,($E300*$F$4*H300-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T300*$X300*12*(1-$C300),AM300)","v":0},{"$f":"+$X300*Clientes!U300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!V300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!W300*12*(1-$C300)","v":0},{"$f":"+SUMPRODUCT(AE300:AH300,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Discapacitados 601-más",null,0,null,null,{"$f":"+K300*Clientes!T300*12*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(M301:P301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K301*Clientes!X301*12*(1-$C301)","v":0},null,{"$f":"IF(Q301=0,0,(IF($AK$3=1,$E301*$F$4*G301/$Q$268,($E301*$F$4*G301-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R301=0,0,IF($AK$3=1,$E301*$F$4*H301/$R$268,($E301*$F$4*H301-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T301*$X301*12*(1-$C301),AM301)","v":0},{"$f":"+$X301*Clientes!U301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!V301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!W301*12*(1-$C301)","v":0},{"$f":"+SUMPRODUCT(AE301:AH301,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_3 Cruz Roja",null,0,null,null,{"$f":"+K301*Clientes!T301*12*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,{"$f":"+H301","v":1},null,0,{"$f":"+K301","v":0},null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,{"$f":"IF(Q302=0,0,(IF($AK$3=1,$E302*$F$4*G302/$Q$268,($E302*$F$4*G302-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R302=0,0,IF($AK$3=1,$E302*$F$4*H302/$R$268,($E302*$F$4*H302-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI303:AI312)","v":0},null,"X2D_4 (50,001-más)",null,0,null,null,{"$f":"+SUM(AP303:AP312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(M303:P303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K303*Clientes!X303*12*(1-$C303)","v":0},null,{"$f":"IF(Q303=0,0,(IF($AK$3=1,$E303*$F$4*G303/$Q$268,($E303*$F$4*G303-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R303=0,0,IF($AK$3=1,$E303*$F$4*H303/$R$268,($E303*$F$4*H303-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T303*$X303*12*(1-$C303),AM303)","v":0},{"$f":"+$X303*Clientes!U303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!V303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!W303*12*(1-$C303)","v":0},{"$f":"+SUMPRODUCT(AE303:AH303,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Regular",null,0,null,null,{"$f":"+K303*Clientes!T303*12*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J303","v":0},0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(M304:P304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K304*Clientes!X304*12*(1-$C304)","v":0},null,{"$f":"IF(Q304=0,0,(IF($AK$3=1,$E304*$F$4*G304/$Q$268,($E304*$F$4*G304-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R304=0,0,IF($AK$3=1,$E304*$F$4*H304/$R$268,($E304*$F$4*H304-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T304*$X304*12*(1-$C304),AM304)","v":0},{"$f":"+$X304*Clientes!U304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!V304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!W304*12*(1-$C304)","v":0},{"$f":"+SUMPRODUCT(AE304:AH304,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Agro",null,0,null,null,{"$f":"+K304*Clientes!T304*12*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(M305:P305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K305*Clientes!X305*12*(1-$C305)","v":0},null,{"$f":"IF(Q305=0,0,(IF($AK$3=1,$E305*$F$4*G305/$Q$268,($E305*$F$4*G305-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R305=0,0,IF($AK$3=1,$E305*$F$4*H305/$R$268,($E305*$F$4*H305-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T305*$X305*12*(1-$C305),AM305)","v":0},{"$f":"+$X305*Clientes!U305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!V305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!W305*12*(1-$C305)","v":0},{"$f":"+SUMPRODUCT(AE305:AH305,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Jub. 1",null,0,null,null,{"$f":"+K305*Clientes!T305*12*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(M306:P306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K306*Clientes!X306*12*(1-$C306)","v":0},null,{"$f":"IF(Q306=0,0,(IF($AK$3=1,$E306*$F$4*G306/$Q$268,($E306*$F$4*G306-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R306=0,0,IF($AK$3=1,$E306*$F$4*H306/$R$268,($E306*$F$4*H306-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T306*$X306*12*(1-$C306),AM306)","v":0},{"$f":"+$X306*Clientes!U306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!V306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!W306*12*(1-$C306)","v":0},{"$f":"+SUMPRODUCT(AE306:AH306,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Jub. 2",null,0,null,null,{"$f":"+K306*Clientes!T306*12*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(M307:P307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K307*Clientes!X307*12*(1-$C307)","v":0},null,{"$f":"IF(Q307=0,0,(IF($AK$3=1,$E307*$F$4*G307/$Q$268,($E307*$F$4*G307-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R307=0,0,IF($AK$3=1,$E307*$F$4*H307/$R$268,($E307*$F$4*H307-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T307*$X307*12*(1-$C307),AM307)","v":0},{"$f":"+$X307*Clientes!U307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!V307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!W307*12*(1-$C307)","v":0},{"$f":"+SUMPRODUCT(AE307:AH307,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Político",null,0,null,null,{"$f":"+K307*Clientes!T307*12*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(M308:P308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K308*Clientes!X308*12*(1-$C308)","v":0},null,{"$f":"IF(Q308=0,0,(IF($AK$3=1,$E308*$F$4*G308/$Q$268,($E308*$F$4*G308-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R308=0,0,IF($AK$3=1,$E308*$F$4*H308/$R$268,($E308*$F$4*H308-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T308*$X308*12*(1-$C308),AM308)","v":0},{"$f":"+$X308*Clientes!U308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!V308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!W308*12*(1-$C308)","v":0},{"$f":"+SUMPRODUCT(AE308:AH308,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 x1",null,0,null,null,{"$f":"+K308*Clientes!T308*12*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(M309:P309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K309*Clientes!X309*12*(1-$C309)","v":0},null,{"$f":"IF(Q309=0,0,(IF($AK$3=1,$E309*$F$4*G309/$Q$268,($E309*$F$4*G309-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R309=0,0,IF($AK$3=1,$E309*$F$4*H309/$R$268,($E309*$F$4*H309-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T309*$X309*12*(1-$C309),AM309)","v":0},{"$f":"+$X309*Clientes!U309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!V309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!W309*12*(1-$C309)","v":0},{"$f":"+SUMPRODUCT(AE309:AH309,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 x2",null,0,null,null,{"$f":"+K309*Clientes!T309*12*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(M310:P310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K310*Clientes!X310*12*(1-$C310)","v":0},null,{"$f":"IF(Q310=0,0,(IF($AK$3=1,$E310*$F$4*G310/$Q$268,($E310*$F$4*G310-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R310=0,0,IF($AK$3=1,$E310*$F$4*H310/$R$268,($E310*$F$4*H310-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T310*$X310*12*(1-$C310),AM310)","v":0},{"$f":"+$X310*Clientes!U310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!V310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!W310*12*(1-$C310)","v":0},{"$f":"+SUMPRODUCT(AE310:AH310,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Discap.",null,0,null,null,{"$f":"+K310*Clientes!T310*12*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(M311:P311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K311*Clientes!X311*12*(1-$C311)","v":0},null,{"$f":"IF(Q311=0,0,(IF($AK$3=1,$E311*$F$4*G311/$Q$268,($E311*$F$4*G311-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R311=0,0,IF($AK$3=1,$E311*$F$4*H311/$R$268,($E311*$F$4*H311-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T311*$X311*12*(1-$C311),AM311)","v":0},{"$f":"+$X311*Clientes!U311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!V311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!W311*12*(1-$C311)","v":0},{"$f":"+SUMPRODUCT(AE311:AH311,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K311*Clientes!T311*12*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(M312:P312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K312*Clientes!X312*12*(1-$C312)","v":0},null,{"$f":"IF(Q312=0,0,(IF($AK$3=1,$E312*$F$4*G312/$Q$268,($E312*$F$4*G312-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R312=0,0,IF($AK$3=1,$E312*$F$4*H312/$R$268,($E312*$F$4*H312-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T312*$X312*12*(1-$C312),AM312)","v":0},{"$f":"+$X312*Clientes!U312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!V312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!W312*12*(1-$C312)","v":0},{"$f":"+SUMPRODUCT(AE312:AH312,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_4 Cruz Roja",null,0,null,null,{"$f":"+K312*Clientes!T312*12*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,{"$f":"+K312","v":0},null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,{"$f":"IF(Q313=0,0,(IF($AK$3=1,$E313*$F$4*G313/$Q$268,($E313*$F$4*G313-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R313=0,0,IF($AK$3=1,$E313*$F$4*H313/$R$268,($E313*$F$4*H313-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI314:AI323)","v":0},null,"X2D_5 (xxx)",null,0,null,null,{"$f":"+SUM(AP314:AP323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J313","v":0},0,null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(M314:P314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K314*Clientes!X314*12*(1-$C314)","v":0},null,{"$f":"IF(Q314=0,0,(IF($AK$3=1,$E314*$F$4*G314/$Q$268,($E314*$F$4*G314-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R314=0,0,IF($AK$3=1,$E314*$F$4*H314/$R$268,($E314*$F$4*H314-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T314*$X314*12*(1-$C314),AM314)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE314:AH314,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Regular",null,0,null,null,{"$f":"+K314*Clientes!T314*12*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,{"$f":"+G314","v":0},{"$f":"+H314","v":1},null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(M315:P315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K315*Clientes!X315*12*(1-$C315)","v":0},null,{"$f":"IF(Q315=0,0,(IF($AK$3=1,$E315*$F$4*G315/$Q$268,($E315*$F$4*G315-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R315=0,0,IF($AK$3=1,$E315*$F$4*H315/$R$268,($E315*$F$4*H315-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T315*$X315*12*(1-$C315),AM315)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE315:AH315,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Agro",null,0,null,null,{"$f":"+K315*Clientes!T315*12*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(M316:P316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K316*Clientes!X316*12*(1-$C316)","v":0},null,{"$f":"IF(Q316=0,0,(IF($AK$3=1,$E316*$F$4*G316/$Q$268,($E316*$F$4*G316-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R316=0,0,IF($AK$3=1,$E316*$F$4*H316/$R$268,($E316*$F$4*H316-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T316*$X316*12*(1-$C316),AM316)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE316:AH316,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Jub. 1",null,0,null,null,{"$f":"+K316*Clientes!T316*12*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(M317:P317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K317*Clientes!X317*12*(1-$C317)","v":0},null,{"$f":"IF(Q317=0,0,(IF($AK$3=1,$E317*$F$4*G317/$Q$268,($E317*$F$4*G317-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R317=0,0,IF($AK$3=1,$E317*$F$4*H317/$R$268,($E317*$F$4*H317-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T317*$X317*12*(1-$C317),AM317)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE317:AH317,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Jub. 2",null,0,null,null,{"$f":"+K317*Clientes!T317*12*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(M318:P318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K318*Clientes!X318*12*(1-$C318)","v":0},null,{"$f":"IF(Q318=0,0,(IF($AK$3=1,$E318*$F$4*G318/$Q$268,($E318*$F$4*G318-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R318=0,0,IF($AK$3=1,$E318*$F$4*H318/$R$268,($E318*$F$4*H318-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T318*$X318*12*(1-$C318),AM318)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE318:AH318,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Político",null,0,null,null,{"$f":"+K318*Clientes!T318*12*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(M319:P319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K319*Clientes!X319*12*(1-$C319)","v":0},null,{"$f":"IF(Q319=0,0,(IF($AK$3=1,$E319*$F$4*G319/$Q$268,($E319*$F$4*G319-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R319=0,0,IF($AK$3=1,$E319*$F$4*H319/$R$268,($E319*$F$4*H319-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T319*$X319*12*(1-$C319),AM319)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE319:AH319,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 x1",null,0,null,null,{"$f":"+K319*Clientes!T319*12*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(M320:P320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K320*Clientes!X320*12*(1-$C320)","v":0},null,{"$f":"IF(Q320=0,0,(IF($AK$3=1,$E320*$F$4*G320/$Q$268,($E320*$F$4*G320-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R320=0,0,IF($AK$3=1,$E320*$F$4*H320/$R$268,($E320*$F$4*H320-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T320*$X320*12*(1-$C320),AM320)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE320:AH320,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 x2",null,0,null,null,{"$f":"+K320*Clientes!T320*12*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(M321:P321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K321*Clientes!X321*12*(1-$C321)","v":0},null,{"$f":"IF(Q321=0,0,(IF($AK$3=1,$E321*$F$4*G321/$Q$268,($E321*$F$4*G321-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R321=0,0,IF($AK$3=1,$E321*$F$4*H321/$R$268,($E321*$F$4*H321-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T321*$X321*12*(1-$C321),AM321)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE321:AH321,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Discap.",null,0,null,null,{"$f":"+K321*Clientes!T321*12*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(M322:P322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K322*Clientes!X322*12*(1-$C322)","v":0},null,{"$f":"IF(Q322=0,0,(IF($AK$3=1,$E322*$F$4*G322/$Q$268,($E322*$F$4*G322-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R322=0,0,IF($AK$3=1,$E322*$F$4*H322/$R$268,($E322*$F$4*H322-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T322*$X322*12*(1-$C322),AM322)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE322:AH322,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Discapacitados 601-más",null,0,null,null,{"$f":"+K322*Clientes!T322*12*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(M323:P323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K323*Clientes!X323*12*(1-$C323)","v":0},null,{"$f":"IF(Q323=0,0,(IF($AK$3=1,$E323*$F$4*G323/$Q$268,($E323*$F$4*G323-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R323=0,0,IF($AK$3=1,$E323*$F$4*H323/$R$268,($E323*$F$4*H323-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T323*$X323*12*(1-$C323),AM323)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE323:AH323,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D_5 Cruz Roja",null,0,null,null,{"$f":"+K323*Clientes!T323*12*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,null,0,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,(IF($AK$3=1,$E324*$F$4*G324/$Q$324,($E324*$F$4*G324-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R324=0,0,IF($AK$3=1,$E324*$F$4*H324/$R$324,($E324*$F$4*H324-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0},null,"X3D",null,0,null,null,{"$f":"+SUM(AP325,AP336,AP347,AP358,AP369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":0},{"$f":"+H324","v":1},null,0,{"$f":"+K324","v":0},null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,{"$f":"IF(Q325=0,0,(IF($AK$3=1,$E325*$F$4*G325/$Q$324,($E325*$F$4*G325-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R325=0,0,IF($AK$3=1,$E325*$F$4*H325/$R$324,($E325*$F$4*H325-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI326:AI335)","v":0},null,"X3D_1 (0-10,000)",null,0,null,null,{"$f":"+SUM(AP326:AP335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,0,1,null,{"$f":"+J325","v":0},0,null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(M326:P326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K326*Clientes!X326*12*(1-$C326)","v":0},null,{"$f":"IF(Q326=0,0,(IF($AK$3=1,$E326*$F$4*G326/$Q$324,($E326*$F$4*G326-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R326=0,0,IF($AK$3=1,$E326*$F$4*H326/$R$324,($E326*$F$4*H326-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T326*$X326*12*(1-$C326),AM326)","v":0},{"$f":"+$X326*Clientes!U326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!V326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!W326*12*(1-$C326)","v":0},{"$f":"+SUMPRODUCT(AE326:AH326,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Regular",null,0,null,null,{"$f":"+K326*Clientes!T326*12*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(M327:P327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K327*Clientes!X327*12*(1-$C327)","v":0},null,{"$f":"IF(Q327=0,0,(IF($AK$3=1,$E327*$F$4*G327/$Q$324,($E327*$F$4*G327-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R327=0,0,IF($AK$3=1,$E327*$F$4*H327/$R$324,($E327*$F$4*H327-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T327*$X327*12*(1-$C327),AM327)","v":0},{"$f":"+$X327*Clientes!U327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!V327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!W327*12*(1-$C327)","v":0},{"$f":"+SUMPRODUCT(AE327:AH327,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Agro",null,0,null,null,{"$f":"+K327*Clientes!T327*12*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(M328:P328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K328*Clientes!X328*12*(1-$C328)","v":0},null,{"$f":"IF(Q328=0,0,(IF($AK$3=1,$E328*$F$4*G328/$Q$324,($E328*$F$4*G328-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R328=0,0,IF($AK$3=1,$E328*$F$4*H328/$R$324,($E328*$F$4*H328-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T328*$X328*12*(1-$C328),AM328)","v":0},{"$f":"+$X328*Clientes!U328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!V328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!W328*12*(1-$C328)","v":0},{"$f":"+SUMPRODUCT(AE328:AH328,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Jub. 1",null,0,null,null,{"$f":"+K328*Clientes!T328*12*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(M329:P329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K329*Clientes!X329*12*(1-$C329)","v":0},null,{"$f":"IF(Q329=0,0,(IF($AK$3=1,$E329*$F$4*G329/$Q$324,($E329*$F$4*G329-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R329=0,0,IF($AK$3=1,$E329*$F$4*H329/$R$324,($E329*$F$4*H329-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T329*$X329*12*(1-$C329),AM329)","v":0},{"$f":"+$X329*Clientes!U329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!V329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!W329*12*(1-$C329)","v":0},{"$f":"+SUMPRODUCT(AE329:AH329,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Jub. 2",null,0,null,null,{"$f":"+K329*Clientes!T329*12*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(M330:P330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K330*Clientes!X330*12*(1-$C330)","v":0},null,{"$f":"IF(Q330=0,0,(IF($AK$3=1,$E330*$F$4*G330/$Q$324,($E330*$F$4*G330-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R330=0,0,IF($AK$3=1,$E330*$F$4*H330/$R$324,($E330*$F$4*H330-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T330*$X330*12*(1-$C330),AM330)","v":0},{"$f":"+$X330*Clientes!U330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!V330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!W330*12*(1-$C330)","v":0},{"$f":"+SUMPRODUCT(AE330:AH330,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Político",null,0,null,null,{"$f":"+K330*Clientes!T330*12*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(M331:P331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K331*Clientes!X331*12*(1-$C331)","v":0},null,{"$f":"IF(Q331=0,0,(IF($AK$3=1,$E331*$F$4*G331/$Q$324,($E331*$F$4*G331-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R331=0,0,IF($AK$3=1,$E331*$F$4*H331/$R$324,($E331*$F$4*H331-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T331*$X331*12*(1-$C331),AM331)","v":0},{"$f":"+$X331*Clientes!U331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!V331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!W331*12*(1-$C331)","v":0},{"$f":"+SUMPRODUCT(AE331:AH331,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 x1",null,0,null,null,{"$f":"+K331*Clientes!T331*12*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(M332:P332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K332*Clientes!X332*12*(1-$C332)","v":0},null,{"$f":"IF(Q332=0,0,(IF($AK$3=1,$E332*$F$4*G332/$Q$324,($E332*$F$4*G332-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R332=0,0,IF($AK$3=1,$E332*$F$4*H332/$R$324,($E332*$F$4*H332-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T332*$X332*12*(1-$C332),AM332)","v":0},{"$f":"+$X332*Clientes!U332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!V332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!W332*12*(1-$C332)","v":0},{"$f":"+SUMPRODUCT(AE332:AH332,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 x2",null,0,null,null,{"$f":"+K332*Clientes!T332*12*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(M333:P333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K333*Clientes!X333*12*(1-$C333)","v":0},null,{"$f":"IF(Q333=0,0,(IF($AK$3=1,$E333*$F$4*G333/$Q$324,($E333*$F$4*G333-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R333=0,0,IF($AK$3=1,$E333*$F$4*H333/$R$324,($E333*$F$4*H333-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T333*$X333*12*(1-$C333),AM333)","v":0},{"$f":"+$X333*Clientes!U333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!V333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!W333*12*(1-$C333)","v":0},{"$f":"+SUMPRODUCT(AE333:AH333,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Discap.",null,0,null,null,{"$f":"+K333*Clientes!T333*12*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(M334:P334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K334*Clientes!X334*12*(1-$C334)","v":0},null,{"$f":"IF(Q334=0,0,(IF($AK$3=1,$E334*$F$4*G334/$Q$324,($E334*$F$4*G334-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R334=0,0,IF($AK$3=1,$E334*$F$4*H334/$R$324,($E334*$F$4*H334-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T334*$X334*12*(1-$C334),AM334)","v":0},{"$f":"+$X334*Clientes!U334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!V334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!W334*12*(1-$C334)","v":0},{"$f":"+SUMPRODUCT(AE334:AH334,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Discapacitados 601-más",null,0,null,null,{"$f":"+K334*Clientes!T334*12*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(M335:P335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K335*Clientes!X335*12*(1-$C335)","v":0},null,{"$f":"IF(Q335=0,0,(IF($AK$3=1,$E335*$F$4*G335/$Q$324,($E335*$F$4*G335-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R335=0,0,IF($AK$3=1,$E335*$F$4*H335/$R$324,($E335*$F$4*H335-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T335*$X335*12*(1-$C335),AM335)","v":0},{"$f":"+$X335*Clientes!U335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!V335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!W335*12*(1-$C335)","v":0},{"$f":"+SUMPRODUCT(AE335:AH335,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_1 Cruz Roja",null,0,null,null,{"$f":"+K335*Clientes!T335*12*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,{"$f":"IF(Q336=0,0,(IF($AK$3=1,$E336*$F$4*G336/$Q$324,($E336*$F$4*G336-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R336=0,0,IF($AK$3=1,$E336*$F$4*H336/$R$324,($E336*$F$4*H336-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI337:AI346)","v":0},null,"X3D_2 (10,001-30,000)",null,0,null,null,{"$f":"+SUM(AP337:AP346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J336","v":0},0,null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(M337:P337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K337*Clientes!X337*12*(1-$C337)","v":0},null,{"$f":"IF(Q337=0,0,(IF($AK$3=1,$E337*$F$4*G337/$Q$324,($E337*$F$4*G337-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R337=0,0,IF($AK$3=1,$E337*$F$4*H337/$R$324,($E337*$F$4*H337-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T337*$X337*12*(1-$C337),AM337)","v":0},{"$f":"+$X337*Clientes!U337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!V337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!W337*12*(1-$C337)","v":0},{"$f":"+SUMPRODUCT(AE337:AH337,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Regular",null,0,null,null,{"$f":"+K337*Clientes!T337*12*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(M338:P338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K338*Clientes!X338*12*(1-$C338)","v":0},null,{"$f":"IF(Q338=0,0,(IF($AK$3=1,$E338*$F$4*G338/$Q$324,($E338*$F$4*G338-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R338=0,0,IF($AK$3=1,$E338*$F$4*H338/$R$324,($E338*$F$4*H338-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T338*$X338*12*(1-$C338),AM338)","v":0},{"$f":"+$X338*Clientes!U338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!V338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!W338*12*(1-$C338)","v":0},{"$f":"+SUMPRODUCT(AE338:AH338,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Agro",null,0,null,null,{"$f":"+K338*Clientes!T338*12*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(M339:P339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K339*Clientes!X339*12*(1-$C339)","v":0},null,{"$f":"IF(Q339=0,0,(IF($AK$3=1,$E339*$F$4*G339/$Q$324,($E339*$F$4*G339-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R339=0,0,IF($AK$3=1,$E339*$F$4*H339/$R$324,($E339*$F$4*H339-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T339*$X339*12*(1-$C339),AM339)","v":0},{"$f":"+$X339*Clientes!U339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!V339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!W339*12*(1-$C339)","v":0},{"$f":"+SUMPRODUCT(AE339:AH339,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Jub. 1",null,0,null,null,{"$f":"+K339*Clientes!T339*12*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(M340:P340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K340*Clientes!X340*12*(1-$C340)","v":0},null,{"$f":"IF(Q340=0,0,(IF($AK$3=1,$E340*$F$4*G340/$Q$324,($E340*$F$4*G340-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R340=0,0,IF($AK$3=1,$E340*$F$4*H340/$R$324,($E340*$F$4*H340-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T340*$X340*12*(1-$C340),AM340)","v":0},{"$f":"+$X340*Clientes!U340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!V340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!W340*12*(1-$C340)","v":0},{"$f":"+SUMPRODUCT(AE340:AH340,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Jub. 2",null,0,null,null,{"$f":"+K340*Clientes!T340*12*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(M341:P341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K341*Clientes!X341*12*(1-$C341)","v":0},null,{"$f":"IF(Q341=0,0,(IF($AK$3=1,$E341*$F$4*G341/$Q$324,($E341*$F$4*G341-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R341=0,0,IF($AK$3=1,$E341*$F$4*H341/$R$324,($E341*$F$4*H341-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T341*$X341*12*(1-$C341),AM341)","v":0},{"$f":"+$X341*Clientes!U341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!V341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!W341*12*(1-$C341)","v":0},{"$f":"+SUMPRODUCT(AE341:AH341,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Político",null,0,null,null,{"$f":"+K341*Clientes!T341*12*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(M342:P342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K342*Clientes!X342*12*(1-$C342)","v":0},null,{"$f":"IF(Q342=0,0,(IF($AK$3=1,$E342*$F$4*G342/$Q$324,($E342*$F$4*G342-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R342=0,0,IF($AK$3=1,$E342*$F$4*H342/$R$324,($E342*$F$4*H342-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T342*$X342*12*(1-$C342),AM342)","v":0},{"$f":"+$X342*Clientes!U342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!V342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!W342*12*(1-$C342)","v":0},{"$f":"+SUMPRODUCT(AE342:AH342,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 x1",null,0,null,null,{"$f":"+K342*Clientes!T342*12*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(M343:P343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K343*Clientes!X343*12*(1-$C343)","v":0},null,{"$f":"IF(Q343=0,0,(IF($AK$3=1,$E343*$F$4*G343/$Q$324,($E343*$F$4*G343-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R343=0,0,IF($AK$3=1,$E343*$F$4*H343/$R$324,($E343*$F$4*H343-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T343*$X343*12*(1-$C343),AM343)","v":0},{"$f":"+$X343*Clientes!U343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!V343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!W343*12*(1-$C343)","v":0},{"$f":"+SUMPRODUCT(AE343:AH343,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 x2",null,0,null,null,{"$f":"+K343*Clientes!T343*12*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(M344:P344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K344*Clientes!X344*12*(1-$C344)","v":0},null,{"$f":"IF(Q344=0,0,(IF($AK$3=1,$E344*$F$4*G344/$Q$324,($E344*$F$4*G344-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R344=0,0,IF($AK$3=1,$E344*$F$4*H344/$R$324,($E344*$F$4*H344-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T344*$X344*12*(1-$C344),AM344)","v":0},{"$f":"+$X344*Clientes!U344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!V344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!W344*12*(1-$C344)","v":0},{"$f":"+SUMPRODUCT(AE344:AH344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A344","v":"X3D_2 Discap."},null,0,null,null,{"$f":"+K344*Clientes!T344*12*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(M345:P345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K345*Clientes!X345*12*(1-$C345)","v":0},null,{"$f":"IF(Q345=0,0,(IF($AK$3=1,$E345*$F$4*G345/$Q$324,($E345*$F$4*G345-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R345=0,0,IF($AK$3=1,$E345*$F$4*H345/$R$324,($E345*$F$4*H345-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T345*$X345*12*(1-$C345),AM345)","v":0},{"$f":"+$X345*Clientes!U345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!V345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!W345*12*(1-$C345)","v":0},{"$f":"+SUMPRODUCT(AE345:AH345,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K345*Clientes!T345*12*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(M346:P346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K346*Clientes!X346*12*(1-$C346)","v":0},null,{"$f":"IF(Q346=0,0,(IF($AK$3=1,$E346*$F$4*G346/$Q$324,($E346*$F$4*G346-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R346=0,0,IF($AK$3=1,$E346*$F$4*H346/$R$324,($E346*$F$4*H346-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T346*$X346*12*(1-$C346),AM346)","v":0},{"$f":"+$X346*Clientes!U346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!V346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!W346*12*(1-$C346)","v":0},{"$f":"+SUMPRODUCT(AE346:AH346,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_2 Cruz Roja",null,0,null,null,{"$f":"+K346*Clientes!T346*12*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,{"$f":"IF(Q347=0,0,(IF($AK$3=1,$E347*$F$4*G347/$Q$324,($E347*$F$4*G347-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R347=0,0,IF($AK$3=1,$E347*$F$4*H347/$R$324,($E347*$F$4*H347-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI348:AI357)","v":0},null,"X3D_3 (30,001-50,000)",null,0,null,null,{"$f":"+SUM(AP348:AP357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J347","v":0},0,null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(M348:P348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K348*Clientes!X348*12*(1-$C348)","v":0},null,{"$f":"IF(Q348=0,0,(IF($AK$3=1,$E348*$F$4*G348/$Q$324,($E348*$F$4*G348-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R348=0,0,IF($AK$3=1,$E348*$F$4*H348/$R$324,($E348*$F$4*H348-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T348*$X348*12*(1-$C348),AM348)","v":0},{"$f":"+$X348*Clientes!U348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!V348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!W348*12*(1-$C348)","v":0},{"$f":"+SUMPRODUCT(AE348:AH348,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Regular",null,0,null,null,{"$f":"+K348*Clientes!T348*12*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(M349:P349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K349*Clientes!X349*12*(1-$C349)","v":0},null,{"$f":"IF(Q349=0,0,(IF($AK$3=1,$E349*$F$4*G349/$Q$324,($E349*$F$4*G349-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R349=0,0,IF($AK$3=1,$E349*$F$4*H349/$R$324,($E349*$F$4*H349-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T349*$X349*12*(1-$C349),AM349)","v":0},{"$f":"+$X349*Clientes!U349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!V349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!W349*12*(1-$C349)","v":0},{"$f":"+SUMPRODUCT(AE349:AH349,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Agro",null,0,null,null,{"$f":"+K349*Clientes!T349*12*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(M350:P350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K350*Clientes!X350*12*(1-$C350)","v":0},null,{"$f":"IF(Q350=0,0,(IF($AK$3=1,$E350*$F$4*G350/$Q$324,($E350*$F$4*G350-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R350=0,0,IF($AK$3=1,$E350*$F$4*H350/$R$324,($E350*$F$4*H350-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T350*$X350*12*(1-$C350),AM350)","v":0},{"$f":"+$X350*Clientes!U350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!V350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!W350*12*(1-$C350)","v":0},{"$f":"+SUMPRODUCT(AE350:AH350,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Jub. 1",null,0,null,null,{"$f":"+K350*Clientes!T350*12*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(M351:P351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K351*Clientes!X351*12*(1-$C351)","v":0},null,{"$f":"IF(Q351=0,0,(IF($AK$3=1,$E351*$F$4*G351/$Q$324,($E351*$F$4*G351-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R351=0,0,IF($AK$3=1,$E351*$F$4*H351/$R$324,($E351*$F$4*H351-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T351*$X351*12*(1-$C351),AM351)","v":0},{"$f":"+$X351*Clientes!U351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!V351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!W351*12*(1-$C351)","v":0},{"$f":"+SUMPRODUCT(AE351:AH351,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Jub. 2",null,0,null,null,{"$f":"+K351*Clientes!T351*12*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(M352:P352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K352*Clientes!X352*12*(1-$C352)","v":0},null,{"$f":"IF(Q352=0,0,(IF($AK$3=1,$E352*$F$4*G352/$Q$324,($E352*$F$4*G352-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R352=0,0,IF($AK$3=1,$E352*$F$4*H352/$R$324,($E352*$F$4*H352-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T352*$X352*12*(1-$C352),AM352)","v":0},{"$f":"+$X352*Clientes!U352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!V352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!W352*12*(1-$C352)","v":0},{"$f":"+SUMPRODUCT(AE352:AH352,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Político",null,0,null,null,{"$f":"+K352*Clientes!T352*12*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(M353:P353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K353*Clientes!X353*12*(1-$C353)","v":0},null,{"$f":"IF(Q353=0,0,(IF($AK$3=1,$E353*$F$4*G353/$Q$324,($E353*$F$4*G353-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R353=0,0,IF($AK$3=1,$E353*$F$4*H353/$R$324,($E353*$F$4*H353-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T353*$X353*12*(1-$C353),AM353)","v":0},{"$f":"+$X353*Clientes!U353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!V353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!W353*12*(1-$C353)","v":0},{"$f":"+SUMPRODUCT(AE353:AH353,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 x1",null,0,null,null,{"$f":"+K353*Clientes!T353*12*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(M354:P354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K354*Clientes!X354*12*(1-$C354)","v":0},null,{"$f":"IF(Q354=0,0,(IF($AK$3=1,$E354*$F$4*G354/$Q$324,($E354*$F$4*G354-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R354=0,0,IF($AK$3=1,$E354*$F$4*H354/$R$324,($E354*$F$4*H354-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T354*$X354*12*(1-$C354),AM354)","v":0},{"$f":"+$X354*Clientes!U354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!V354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!W354*12*(1-$C354)","v":0},{"$f":"+SUMPRODUCT(AE354:AH354,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 x2",null,0,null,null,{"$f":"+K354*Clientes!T354*12*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(M355:P355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K355*Clientes!X355*12*(1-$C355)","v":0},null,{"$f":"IF(Q355=0,0,(IF($AK$3=1,$E355*$F$4*G355/$Q$324,($E355*$F$4*G355-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R355=0,0,IF($AK$3=1,$E355*$F$4*H355/$R$324,($E355*$F$4*H355-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T355*$X355*12*(1-$C355),AM355)","v":0},{"$f":"+$X355*Clientes!U355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!V355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!W355*12*(1-$C355)","v":0},{"$f":"+SUMPRODUCT(AE355:AH355,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Discap.",null,0,null,null,{"$f":"+K355*Clientes!T355*12*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(M356:P356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K356*Clientes!X356*12*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,(IF($AK$3=1,$E356*$F$4*G356/$Q$324,($E356*$F$4*G356-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R356=0,0,IF($AK$3=1,$E356*$F$4*H356/$R$324,($E356*$F$4*H356-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T356*$X356*12*(1-$C356),AM356)","v":0},{"$f":"+$X356*Clientes!U356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!V356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!W356*12*(1-$C356)","v":0},{"$f":"+SUMPRODUCT(AE356:AH356,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Discapacitados 601-más",null,0,null,null,{"$f":"+K356*Clientes!T356*12*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":0},{"$f":"+H356","v":1},null,0,{"$f":"+K356","v":0},null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(M357:P357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K357*Clientes!X357*12*(1-$C357)","v":0},null,{"$f":"IF(Q357=0,0,(IF($AK$3=1,$E357*$F$4*G357/$Q$324,($E357*$F$4*G357-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R357=0,0,IF($AK$3=1,$E357*$F$4*H357/$R$324,($E357*$F$4*H357-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T357*$X357*12*(1-$C357),AM357)","v":0},{"$f":"+$X357*Clientes!U357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!V357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!W357*12*(1-$C357)","v":0},{"$f":"+SUMPRODUCT(AE357:AH357,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_3 Cruz Roja",null,0,null,null,{"$f":"+K357*Clientes!T357*12*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,{"$f":"IF(Q358=0,0,(IF($AK$3=1,$E358*$F$4*G358/$Q$324,($E358*$F$4*G358-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R358=0,0,IF($AK$3=1,$E358*$F$4*H358/$R$324,($E358*$F$4*H358-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI359:AI368)","v":0},null,"X3D_4 (50,001-más)",null,0,null,null,{"$f":"+SUM(AP359:AP368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J358","v":0},0,null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(M359:P359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K359*Clientes!X359*12*(1-$C359)","v":0},null,{"$f":"IF(Q359=0,0,(IF($AK$3=1,$E359*$F$4*G359/$Q$324,($E359*$F$4*G359-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R359=0,0,IF($AK$3=1,$E359*$F$4*H359/$R$324,($E359*$F$4*H359-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T359*$X359*12*(1-$C359),AM359)","v":0},{"$f":"+$X359*Clientes!U359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!V359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!W359*12*(1-$C359)","v":0},{"$f":"+SUMPRODUCT(AE359:AH359,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Regular",null,0,null,null,{"$f":"+K359*Clientes!T359*12*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(M360:P360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K360*Clientes!X360*12*(1-$C360)","v":0},null,{"$f":"IF(Q360=0,0,(IF($AK$3=1,$E360*$F$4*G360/$Q$324,($E360*$F$4*G360-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R360=0,0,IF($AK$3=1,$E360*$F$4*H360/$R$324,($E360*$F$4*H360-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T360*$X360*12*(1-$C360),AM360)","v":0},{"$f":"+$X360*Clientes!U360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!V360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!W360*12*(1-$C360)","v":0},{"$f":"+SUMPRODUCT(AE360:AH360,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Agro",null,0,null,null,{"$f":"+K360*Clientes!T360*12*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(M361:P361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K361*Clientes!X361*12*(1-$C361)","v":0},null,{"$f":"IF(Q361=0,0,(IF($AK$3=1,$E361*$F$4*G361/$Q$324,($E361*$F$4*G361-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R361=0,0,IF($AK$3=1,$E361*$F$4*H361/$R$324,($E361*$F$4*H361-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T361*$X361*12*(1-$C361),AM361)","v":0},{"$f":"+$X361*Clientes!U361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!V361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!W361*12*(1-$C361)","v":0},{"$f":"+SUMPRODUCT(AE361:AH361,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Jub. 1",null,0,null,null,{"$f":"+K361*Clientes!T361*12*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(M362:P362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K362*Clientes!X362*12*(1-$C362)","v":0},null,{"$f":"IF(Q362=0,0,(IF($AK$3=1,$E362*$F$4*G362/$Q$324,($E362*$F$4*G362-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R362=0,0,IF($AK$3=1,$E362*$F$4*H362/$R$324,($E362*$F$4*H362-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T362*$X362*12*(1-$C362),AM362)","v":0},{"$f":"+$X362*Clientes!U362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!V362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!W362*12*(1-$C362)","v":0},{"$f":"+SUMPRODUCT(AE362:AH362,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Jub. 2",null,0,null,null,{"$f":"+K362*Clientes!T362*12*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(M363:P363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K363*Clientes!X363*12*(1-$C363)","v":0},null,{"$f":"IF(Q363=0,0,(IF($AK$3=1,$E363*$F$4*G363/$Q$324,($E363*$F$4*G363-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R363=0,0,IF($AK$3=1,$E363*$F$4*H363/$R$324,($E363*$F$4*H363-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T363*$X363*12*(1-$C363),AM363)","v":0},{"$f":"+$X363*Clientes!U363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!V363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!W363*12*(1-$C363)","v":0},{"$f":"+SUMPRODUCT(AE363:AH363,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Político",null,0,null,null,{"$f":"+K363*Clientes!T363*12*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(M364:P364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K364*Clientes!X364*12*(1-$C364)","v":0},null,{"$f":"IF(Q364=0,0,(IF($AK$3=1,$E364*$F$4*G364/$Q$324,($E364*$F$4*G364-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R364=0,0,IF($AK$3=1,$E364*$F$4*H364/$R$324,($E364*$F$4*H364-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T364*$X364*12*(1-$C364),AM364)","v":0},{"$f":"+$X364*Clientes!U364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!V364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!W364*12*(1-$C364)","v":0},{"$f":"+SUMPRODUCT(AE364:AH364,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 x1",null,0,null,null,{"$f":"+K364*Clientes!T364*12*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(M365:P365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K365*Clientes!X365*12*(1-$C365)","v":0},null,{"$f":"IF(Q365=0,0,(IF($AK$3=1,$E365*$F$4*G365/$Q$324,($E365*$F$4*G365-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R365=0,0,IF($AK$3=1,$E365*$F$4*H365/$R$324,($E365*$F$4*H365-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T365*$X365*12*(1-$C365),AM365)","v":0},{"$f":"+$X365*Clientes!U365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!V365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!W365*12*(1-$C365)","v":0},{"$f":"+SUMPRODUCT(AE365:AH365,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 x2",null,0,null,null,{"$f":"+K365*Clientes!T365*12*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(M366:P366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K366*Clientes!X366*12*(1-$C366)","v":0},null,{"$f":"IF(Q366=0,0,(IF($AK$3=1,$E366*$F$4*G366/$Q$324,($E366*$F$4*G366-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R366=0,0,IF($AK$3=1,$E366*$F$4*H366/$R$324,($E366*$F$4*H366-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T366*$X366*12*(1-$C366),AM366)","v":0},{"$f":"+$X366*Clientes!U366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!V366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!W366*12*(1-$C366)","v":0},{"$f":"+SUMPRODUCT(AE366:AH366,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Discap.",null,0,null,null,{"$f":"+K366*Clientes!T366*12*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(M367:P367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K367*Clientes!X367*12*(1-$C367)","v":0},null,{"$f":"IF(Q367=0,0,(IF($AK$3=1,$E367*$F$4*G367/$Q$324,($E367*$F$4*G367-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R367=0,0,IF($AK$3=1,$E367*$F$4*H367/$R$324,($E367*$F$4*H367-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T367*$X367*12*(1-$C367),AM367)","v":0},{"$f":"+$X367*Clientes!U367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!V367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!W367*12*(1-$C367)","v":0},{"$f":"+SUMPRODUCT(AE367:AH367,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K367*Clientes!T367*12*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(M368:P368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K368*Clientes!X368*12*(1-$C368)","v":0},null,{"$f":"IF(Q368=0,0,(IF($AK$3=1,$E368*$F$4*G368/$Q$324,($E368*$F$4*G368-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R368=0,0,IF($AK$3=1,$E368*$F$4*H368/$R$324,($E368*$F$4*H368-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T368*$X368*12*(1-$C368),AM368)","v":0},{"$f":"+$X368*Clientes!U368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!V368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!W368*12*(1-$C368)","v":0},{"$f":"+SUMPRODUCT(AE368:AH368,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_4 Cruz Roja",null,0,null,null,{"$f":"+K368*Clientes!T368*12*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,{"$f":"IF(Q369=0,0,(IF($AK$3=1,$E369*$F$4*G369/$Q$324,($E369*$F$4*G369-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R369=0,0,IF($AK$3=1,$E369*$F$4*H369/$R$324,($E369*$F$4*H369-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},0,0,0,0,0,0,0,{"$f":"+SUM(AI370:AI379)","v":0},null,"X3D_5 (xxx)",null,0,null,null,{"$f":"+SUM(AP370:AP379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J369","v":0},0,null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(M370:P370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K370*Clientes!X370*12*(1-$C370)","v":0},null,{"$f":"IF(Q370=0,0,(IF($AK$3=1,$E370*$F$4*G370/$Q$324,($E370*$F$4*G370-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R370=0,0,IF($AK$3=1,$E370*$F$4*H370/$R$324,($E370*$F$4*H370-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T370*$X370*12*(1-$C370),AM370)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE370:AH370,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Regular",null,0,null,null,{"$f":"+K370*Clientes!T370*12*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(M371:P371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K371*Clientes!X371*12*(1-$C371)","v":0},null,{"$f":"IF(Q371=0,0,(IF($AK$3=1,$E371*$F$4*G371/$Q$324,($E371*$F$4*G371-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R371=0,0,IF($AK$3=1,$E371*$F$4*H371/$R$324,($E371*$F$4*H371-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T371*$X371*12*(1-$C371),AM371)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE371:AH371,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Agro",null,0,null,null,{"$f":"+K371*Clientes!T371*12*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(M372:P372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K372*Clientes!X372*12*(1-$C372)","v":0},null,{"$f":"IF(Q372=0,0,(IF($AK$3=1,$E372*$F$4*G372/$Q$324,($E372*$F$4*G372-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R372=0,0,IF($AK$3=1,$E372*$F$4*H372/$R$324,($E372*$F$4*H372-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T372*$X372*12*(1-$C372),AM372)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE372:AH372,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Jub. 1",null,0,null,null,{"$f":"+K372*Clientes!T372*12*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(M373:P373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K373*Clientes!X373*12*(1-$C373)","v":0},null,{"$f":"IF(Q373=0,0,(IF($AK$3=1,$E373*$F$4*G373/$Q$324,($E373*$F$4*G373-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R373=0,0,IF($AK$3=1,$E373*$F$4*H373/$R$324,($E373*$F$4*H373-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T373*$X373*12*(1-$C373),AM373)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE373:AH373,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Jub. 2",null,0,null,null,{"$f":"+K373*Clientes!T373*12*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(M374:P374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K374*Clientes!X374*12*(1-$C374)","v":0},null,{"$f":"IF(Q374=0,0,(IF($AK$3=1,$E374*$F$4*G374/$Q$324,($E374*$F$4*G374-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R374=0,0,IF($AK$3=1,$E374*$F$4*H374/$R$324,($E374*$F$4*H374-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T374*$X374*12*(1-$C374),AM374)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE374:AH374,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Político",null,0,null,null,{"$f":"+K374*Clientes!T374*12*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(M375:P375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K375*Clientes!X375*12*(1-$C375)","v":0},null,{"$f":"IF(Q375=0,0,(IF($AK$3=1,$E375*$F$4*G375/$Q$324,($E375*$F$4*G375-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R375=0,0,IF($AK$3=1,$E375*$F$4*H375/$R$324,($E375*$F$4*H375-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T375*$X375*12*(1-$C375),AM375)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE375:AH375,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 x1",null,0,null,null,{"$f":"+K375*Clientes!T375*12*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(M376:P376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K376*Clientes!X376*12*(1-$C376)","v":0},null,{"$f":"IF(Q376=0,0,(IF($AK$3=1,$E376*$F$4*G376/$Q$324,($E376*$F$4*G376-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R376=0,0,IF($AK$3=1,$E376*$F$4*H376/$R$324,($E376*$F$4*H376-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T376*$X376*12*(1-$C376),AM376)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE376:AH376,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 x2",null,0,null,null,{"$f":"+K376*Clientes!T376*12*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(M377:P377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K377*Clientes!X377*12*(1-$C377)","v":0},null,{"$f":"IF(Q377=0,0,(IF($AK$3=1,$E377*$F$4*G377/$Q$324,($E377*$F$4*G377-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R377=0,0,IF($AK$3=1,$E377*$F$4*H377/$R$324,($E377*$F$4*H377-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T377*$X377*12*(1-$C377),AM377)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE377:AH377,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Discap.",null,0,null,null,{"$f":"+K377*Clientes!T377*12*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(M378:P378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K378*Clientes!X378*12*(1-$C378)","v":0},null,{"$f":"IF(Q378=0,0,(IF($AK$3=1,$E378*$F$4*G378/$Q$324,($E378*$F$4*G378-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R378=0,0,IF($AK$3=1,$E378*$F$4*H378/$R$324,($E378*$F$4*H378-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T378*$X378*12*(1-$C378),AM378)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE378:AH378,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Discapacitados 601-más",null,0,null,null,{"$f":"+K378*Clientes!T378*12*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(M379:P379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K379*Clientes!X379*12*(1-$C379)","v":0},null,{"$f":"IF(Q379=0,0,(IF($AK$3=1,$E379*$F$4*G379/$Q$324,($E379*$F$4*G379-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R379=0,0,IF($AK$3=1,$E379*$F$4*H379/$R$324,($E379*$F$4*H379-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Clientes!T379*$X379*12*(1-$C379),AM379)","v":0},null,null,null,{"$f":"+SUMPRODUCT(AE379:AH379,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D_5 Cruz Roja",null,0,null,null,{"$f":"+K379*Clientes!T379*12*(1-$C379)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CCOMV","index":6,"n_rows":381,"n_cols":44,"rows_kept":381,"cut":false,"hidden":false,"merged":[[1,25,2,25],[1,26,2,26],[1,27,2,27],[6,37,6,38],[7,36,8,36],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33]]}
[{"$f":"+\"Cargo de Comercialización Variable\"&\" - \"&PremisaCosto!A2","v":"Cargo de Comercialización Variable - EDEMET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PremisaCosto!A2","v":"EDEMET"},null,null,"Factor de ajuste Cargos Comercialización","EDEMET","EDECHI"]
["Check: VP Costos = VP Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar sig años",null,null,null,null,null,null,null,null,"Recuperación costos 2022/2023","Cuatro años = 1","Factor de ajuste Pliego Vigente",null,null,"Factor de ajuste Jul-Dic 22",1.0066667950597128,1.0077082757068871]
[{"$f":"AI7","v":"OK"},null,null,null,"IMP - Comercialización Variable",{"$f":"+Costos!E16","v":32025918.467107099},{"$f":"+Costos!F16","v":32350406.218320042},{"$f":"+Costos!G16","v":33314938.485217974},{"$f":"+Costos!H16","v":34121562.070720486},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resumen!R3","v":2},"Tres años = 2",{"$f":"IF(AM1=\"EDEMET\",AQ2*AQ3,AR2*AR3)","v":1.0458103288341425},null,null,"Factor de ajuste Ene-Jun 23",1.0388843001145258,1.0419398847130947]
[null,null,null,null,"VP Costos Permitidos",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":111689888.96685253},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31276063.531809639,{"$f":"+SUM(Z10,AE10)","v":26054646.420657322},{"$f":"+Z4-AA4","v":5221417.1111523174},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor ajuste final",1.0458103288341425,1.0499714446144655]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Poner opción 1 en hoja \"Resumen\", celda R3 para ver los ingresos a recuperar"]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR",null,null,null,null,null,null,null,null,null,null,null,null,null,"Para BUSCARV",15,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F4,0)=0,\"OK\",\"Error\")","v":"OK"},null,null,"Tarifa Vigente"]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (VP)","Ingreso por Potencia a Cargo Relativo (VP)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (VP)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (VP)",null,"Categorías ","Ingreso por Energia","Ingreso por Potencia ",null,null,"Ingreso por Potencia Cargo Relativo"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},"por Energía",{"$f":"+Z9","v":"2022/2023"},{"$f":"+AA9","v":"2023/2024"},{"$f":"+AB9","v":"2024/2025"},{"$f":"+AC9","v":"2025/2026"},"por Potencia",null,null,"2022/2023","2022/2023",null,null,"2022/2023"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":26054646.420657322},34383503.163842991,35618297.777631663,36899322.563492954,111689888.96685253,0,0,0,0,0,null,{"$f":"+A10","v":"TOTAL"},26054646.420657326,0,null,null,{"$f":"+SUM(AP11,AP15,AP16,AP20,AP76,AP80,AP136,AP192,AP196,AP209,AP265,AP268,AP324)","v":0}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,3.448548329521037E-7,null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":9.3575459555065557},9.717905579538499,10.097037639881135,10.493130446166639,33.552490270710784,0,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":8.9487924627839206},{"$f":"+SUM(AA12:AA14)","v":11.836225150124314},12.298000827107076,12.780434371780647,38.516798002102938,0,0,0,0,0,null,{"$f":"+A11","v":"ATH"},8.9487924627839206,0,null,null,{"$f":"+SUM(AP12:AP14)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":3.448548329521037E-7},null,1,0,null,6.4900000000000001E-3,0,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":2.1594336820399747},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":2.2425935952781151},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":2.3300856092033388},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":2.4214916414230707},{"$f":"+SUMPRODUCT(M12:P12,PremisaCosto!$F$84:$I$84)","v":7.7428823701640281},{"$f":"+Potencia!X12*$K12*12*1000*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,(IF($AK$3=1,$E12*$F$4*G12/$Q$11,($E12*$F$4*G12-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":1.2179810817514047},{"$f":"IF(R12=0,0,$E11*$F$4*H12/R11)","v":0},null,{"$f":"+J12*T12","v":7.9046972205666175E-3},{"$f":"+U12*K12","v":0},null,{"$f":"+IF($AK$3=1,$W12*Energía!Z12*(1-$C12)*1000,AL12)","v":2.0651059529501352},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":2.7314365731056109},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":2.8380001908708636},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":2.9493310088724569},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":8.8884918466391394},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!X12*$X12*12*1000*(1-$C12)","v":0},null,"ATH Punta",2.0651059529501352,0,null,null,{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":3.448548329521037E-7},null,1,0,null,6.4900000000000001E-3,0,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":3.5990561367332909},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":3.7376559921301924},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":3.8834760153388981},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":4.0358194023717839},{"$f":"+SUMPRODUCT(M13:P13,PremisaCosto!$F$84:$I$84)","v":12.904803950273378},{"$f":"+Potencia!X13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,(IF($AK$3=1,$E13*$F$4*G13/$Q$11,($E13*$F$4*G13-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":1.2179810817514047},{"$f":"IF(R13=0,0,$E10*$F$4*H13/R10)","v":0},null,{"$f":"+J13*T13","v":7.9046972205666175E-3},{"$f":"+U13*K13","v":0},null,{"$f":"+IF($AK$3=1,$W13*Energía!Z13*(1-$C13)*1000,AL13)","v":3.4418432549168925},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":4.552394288509352},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":4.7300003181181065},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":4.9155516814540947},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":14.8141530777319},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!X13*$X13*12*1000*(1-$C13)","v":0},null,{"$f":"+A13","v":"ATH Fuera de Punta Medio"},3.4418432549168925,0,null,null,{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":3.448548329521037E-7},null,1,0,null,6.4900000000000001E-3,0,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":3.5990561367332909},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":3.7376559921301924},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":3.8834760153388981},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":4.0358194023717839},{"$f":"+SUMPRODUCT(M14:P14,PremisaCosto!$F$84:$I$84)","v":12.904803950273378},{"$f":"+Potencia!X14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,(IF($AK$3=1,$E14*$F$4*G14/$Q$11,($E14*$F$4*G14-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":1.2179810817514047},{"$f":"IF(R14=0,0,$E11*$F$4*H14/R11)","v":0},null,7.9046972205666175E-3,0,null,{"$f":"+IF($AK$3=1,$W14*Energía!Z14*(1-$C14)*1000,AL14)","v":3.4418432549168925},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":4.552394288509352},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":4.7300003181181065},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":4.9155516814540947},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":14.8141530777319},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!X14*$X14*12*1000*(1-$C14)","v":0},null,"ATH Fuera de Punta Bajo",3.4418432549168925,0,null,null,{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.1012778137679889E-6,null,1,0,null,6.4900000000000001E-3,0,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":165.55658228973138},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":171.93217563798885},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":178.63989670558931},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":185.64769250910209},{"$f":"+SUMPRODUCT(M15:P15,PremisaCosto!$F$84:$I$84)","v":593.62098171257549},{"$f":"+Potencia!X15*$K15*12*1000*(1-$C15)","v":0},null,{"$f":"IF(Q15=0,0,(IF($AK$3=1,$E15*$F$4*G15/$Q$15,($E15*$F$4*G15-$AL$15*PremisaCosto!$F$84)/($Q$15-$M$15*PremisaCosto!$F$84))))","v":1.2179810817514047},{"$f":"IF(R15=0,0,$E15*$F$4*H15/R15)","v":0},null,7.9046972205666175E-3,0,null,{"$f":"+IF($AK$3=1,$W15*Energía!Z15*(1-$C15)*1000,AL15)","v":158.32478972617707},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":209.41013727143019},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":217.58001463343288},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":226.11537734688835},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":681.45104157566743},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!X15*$X15*12*1000*(1-$C15)","v":0},null,"ATD",158.32478972617707,0,null,null,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.34079812247126E-3,null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":90651.839477645044},94142.746837914689,97815.486454247643,101652.51641669736,325041.39785398066,0,null,{"$f":"IF(Q16=0,0,(IF($AK$3=1,$E16*$F$4*G16/$Q$16,($E16*$F$4*G16-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":-0.34943969815201159},{"$f":"IF(R16=0,0,$E16*$F$4*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":86692.012879519723},{"$f":"+SUM(AA17:AA19)","v":114664.09938854078},{"$f":"+SUM(AB17:AB19)","v":119137.42733509511},{"$f":"+SUM(AC17:AC19)","v":123810.85784088477},{"$f":"+SUM(AD17:AD19)","v":373133.3713594845},0,0,0,0,0,null,"MTH",86692.012879519723,0,null,null,{"$f":"+SUM(AP17:AP19)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":3.34079812247126E-3},null,1,0,null,6.4900000000000001E-3,0,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":22148.591465456673},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":23001.534975569204},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":23898.911398395576},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":24836.432602195964},{"$f":"+SUMPRODUCT(M17:P17,PremisaCosto!$F$84:$I$84)","v":79416.163509982376},{"$f":"+Potencia!X17*$K17*12*1000*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,(IF($AK$3=1,$E17*$F$4*G17/$Q$16,($E17*$F$4*G17-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":1.2179812384904984},{"$f":"IF(R17=0,0,$E16*$F$4*H17/R16)","v":0},null,7.9046982378033342E-3,0,null,{"$f":"+IF($AK$3=1,$W17*Energía!Z17*(1-$C17)*1000,AL17)","v":21181.103390758555},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":28015.438056726292},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":29108.425703592529},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":30250.308940508428},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":91166.307156823008},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!X17*$X17*12*1000*(1-$C17)","v":0},null,"MTH Punta",21181.103390758555,0,null,null,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},null,null,null,{"$f":"+E16","v":3.34079812247126E-3},null,1,0,null,6.4900000000000001E-3,0,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":34251.624006094185},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":35570.605931172744},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":36958.287527926033},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":38408.041907250699},{"$f":"+SUMPRODUCT(M18:P18,PremisaCosto!$F$84:$I$84)","v":122812.61717199915},{"$f":"+Potencia!X18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,(IF($AK$3=1,$E18*$F$4*G18/$Q$16,($E18*$F$4*G18-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":1.2179812384904984},{"$f":"IF(R18=0,0,$E18*$F$4*H18/R15)","v":0},null,{"$f":"+J18*T18","v":7.9046982378033342E-3},{"$f":"+U18*K18","v":0},null,{"$f":"+IF($AK$3=1,$W18*Energía!Z18*(1-$C18)*1000,AL18)","v":32755.454744380582},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":43324.33066590724},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":45014.500815751293},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":46780.274450188168},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":140983.53210133075},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!X18*$X18*12*1000*(1-$C18)","v":0},null,"MTH Fuera de Punta Medio",32755.454744380582,0,null,null,{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":3.34079812247126E-3},null,1,0,null,6.4900000000000001E-3,0,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":34251.624006094185},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":35570.605931172744},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":36958.287527926033},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":38408.041907250699},{"$f":"+SUMPRODUCT(M19:P19,PremisaCosto!$F$84:$I$84)","v":122812.61717199915},{"$f":"+Potencia!X19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,(IF($AK$3=1,$E19*$F$4*G19/$Q$16,($E19*$F$4*G19-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":1.2179812384904984},{"$f":"IF(R19=0,0,$E19*$F$4*H19/R16)","v":0},null,7.9046982378033342E-3,0,null,{"$f":"+IF($AK$3=1,$W19*Energía!Z19*(1-$C19)*1000,AL19)","v":32755.454744380582},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":43324.33066590724},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":45014.500815751293},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":46780.274450188168},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":140983.53210133075},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!X19*$X19*12*1000*(1-$C19)","v":0},null,"MTH Fuera de Punta Bajo",32755.454744380582,0,null,null,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22389196836591951,null,1,0,null,0,0,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":6075274.7998559717},6309217.9344710987,6555344.5301241232,6812479.8041881481,21783464.942353249,0,null,{"$f":"IF(Q20=0,0,(IF($AK$3=1,$E20*$F$4*G20/$Q$20,($E20*$F$4*G20-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":1.2179814565328326},{"$f":"IF(R20=0,0,$E20*$F$4*H20/$R$20)","v":0},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":5809896.4256690964},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":7684510.4494101796},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":7984288.078875117},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":8297474.0745055871},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":25006469.087359615},0,0,0,0,0,null,"MTD",5809896.4256690964,0,null,null,{"$f":"+SUM(AP21,AP32,AP43,AP54,AP65)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.22389196836591951},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,6.4999999999999997E-3,0,null,{"$f":"+SUM(M22:M31)","v":6075274.7998559717},6309217.9344710987,6555344.5301241232,6812479.8041881481,21783464.942353249,0,null,{"$f":"IF(Q21=0,0,(IF($AK$3=1,$E21*$F$4*G21/$Q$20,($E21*$F$4*G21-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":1.2179814565328326},0,null,{"$f":"+W22","v":7.9168794674634117E-3},{"$f":"+X22","v":0},null,{"$f":"+SUM(Z22:Z31)","v":5809896.4256690964},{"$f":"+SUM(AA22:AA31)","v":7684510.4494101796},{"$f":"+SUM(AB22:AB31)","v":7984288.078875117},{"$f":"+SUM(AC22:AC31)","v":8297474.0745055871},{"$f":"+SUM(AD22:AD31)","v":25006469.087359615},0,0,0,0,0,null,"MTD_1 (0-10,000)",0,0,null,null,{"$f":"+SUM(AP22:AP31)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.22389196836591951},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+J21","v":6.4999999999999997E-3},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":5981357.9845220204},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":6211684.3772664759},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":6454005.8218822852},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":6707165.7187352441},{"$f":"+SUMPRODUCT(M22:P22,PremisaCosto!$F$84:$I$84)","v":21446716.071684416},{"$f":"+Potencia!X22*$K22*12*1000*(1-$C22)","v":0},null,{"$f":"IF(Q22=0,0,(IF($AK$3=1,$E22*$F$4*G22/$Q$20,($E22*$F$4*G22-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":1.2179814565328326},0,null,7.9168794674634117E-3,0,null,{"$f":"+IF($AK$3=1,$W22*Energía!Z22*(1-$C22)*1000,AL22)","v":5720082.0562622799},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":7565716.3853452643},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":7860859.4114075676},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":8169203.471312236},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":24619895.952975981},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!X22*$X22*12*1000*(1-$C22)","v":0},null,"MTD_1 Regular",5720082.0562622799,0,null,null,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22389196836591951,null,{"$f":"+G22","v":1},0,null,{"$f":"+J22","v":6.4999999999999997E-3},0,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":93916.815333950944},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":97533.557204623168},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":101338.70824183783},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":105314.08545290367},{"$f":"+SUMPRODUCT(M23:P23,PremisaCosto!$F$84:$I$84)","v":336748.87066883215},{"$f":"+Potencia!X23*$K23*12*1000*(1-$C23)","v":0},null,{"$f":"IF(Q23=0,0,(IF($AK$3=1,$E23*$F$4*G23/$Q$20,($E23*$F$4*G23-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":1.2179814565328326},0,null,7.9168794674634117E-3,0,null,{"$f":"+IF($AK$3=1,$W23*Energía!Z23*(1-$C23)*1000,AL23)","v":89814.36940681671},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":118794.06406491526},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":123428.6674675494},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":128270.60319335081},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":386573.1343836335},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!X23*$X23*12*1000*(1-$C23)","v":0},null,"MTD_1 Agro",89814.36940681671,0,null,null,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(M24:P24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X24*$K24*12*1000*(1-$C24)","v":0},null,{"$f":"IF(Q24=0,0,(IF($AK$3=1,$E24*$F$4*G24/$Q$20,($E24*$F$4*G24-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W24*Energía!Z24*(1-$C24)*1000,AL24)","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!X24*$X24*12*1000*(1-$C24)","v":0},null,"MTD_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(M25:P25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X25*$K25*12*1000*(1-$C25)","v":0},null,{"$f":"IF(Q25=0,0,(IF($AK$3=1,$E25*$F$4*G25/$Q$20,($E25*$F$4*G25-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000,AL25)","v":0},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!X25*$X25*12*1000*(1-$C25)","v":0},null,"MTD_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(M26:P26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X26*$K26*12*1000*(1-$C26)","v":0},null,{"$f":"IF(Q26=0,0,(IF($AK$3=1,$E26*$F$4*G26/$Q$20,($E26*$F$4*G26-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W26*Energía!Z26*(1-$C26)*1000,AL26)","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!X26*$X26*12*1000*(1-$C26)","v":0},null,"MTD_1 Político",0,0,null,null,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(M27:P27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X27*$K27*12*1000*(1-$C27)","v":0},null,{"$f":"IF(Q27=0,0,(IF($AK$3=1,$E27*$F$4*G27/$Q$20,($E27*$F$4*G27-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W27*Energía!Z27*(1-$C27)*1000,AL27)","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!X27*$X27*12*1000*(1-$C27)","v":0},null,"MTD_1 x1",0,0,null,null,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(M28:P28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X28*$K28*12*1000*(1-$C28)","v":0},null,{"$f":"IF(Q28=0,0,(IF($AK$3=1,$E28*$F$4*G28/$Q$20,($E28*$F$4*G28-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000,AL28)","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!X28*$X28*12*1000*(1-$C28)","v":0},null,"MTD_1 x2",0,0,null,null,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(M29:P29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X29*$K29*12*1000*(1-$C29)","v":0},null,{"$f":"IF(Q29=0,0,(IF($AK$3=1,$E29*$F$4*G29/$Q$20,($E29*$F$4*G29-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W29*Energía!Z29*(1-$C29)*1000,AL29)","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!X29*$X29*12*1000*(1-$C29)","v":0},null,"MTD_1 Discap.",0,0,null,null,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(M30:P30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X30*$K30*12*1000*(1-$C30)","v":0},null,{"$f":"IF(Q30=0,0,(IF($AK$3=1,$E30*$F$4*G30/$Q$20,($E30*$F$4*G30-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000,AL30)","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!X30*$X30*12*1000*(1-$C30)","v":0},null,"MTD_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(M31:P31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X31*$K31*12*1000*(1-$C31)","v":0},null,{"$f":"IF(Q31=0,0,(IF($AK$3=1,$E31*$F$4*G31/$Q$20,($E31*$F$4*G31-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W31*Energía!Z31*(1-$C31)*1000,AL31)","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!X31*$X31*12*1000*(1-$C31)","v":0},null,"MTD_1 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,{"$f":"IF(Q32=0,0,(IF($AK$3=1,$E32*$F$4*G32/$Q$20,($E32*$F$4*G32-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,{"$f":"+W33","v":0},{"$f":"+X33","v":0},null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,0,0,0,0,null,"MTD_2 (10,001-30,000)",0,0,null,null,{"$f":"+SUM(AP33:AP42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22389196836591951,null,1,0,null,{"$f":"+J32","v":6.4999999999999997E-3},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(M33:P33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X33*$K33*12*1000*(1-$C33)","v":0},null,{"$f":"IF(Q33=0,0,(IF($AK$3=1,$E33*$F$4*G33/$Q$20,($E33*$F$4*G33-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!X33*$X33*12*1000*(1-$C33)","v":0},null,"MTD_2 Regular",0,0,null,null,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22389196836591951,null,1,0,null,{"$f":"+J33","v":6.4999999999999997E-3},0,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(M34:P34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X34*$K34*12*1000*(1-$C34)","v":0},null,{"$f":"IF(Q34=0,0,(IF($AK$3=1,$E34*$F$4*G34/$Q$20,($E34*$F$4*G34-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!X34*$X34*12*1000*(1-$C34)","v":0},null,"MTD_2 Agro",0,0,null,null,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(M35:P35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X35*$K35*12*1000*(1-$C35)","v":0},null,{"$f":"IF(Q35=0,0,(IF($AK$3=1,$E35*$F$4*G35/$Q$20,($E35*$F$4*G35-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!X35*$X35*12*1000*(1-$C35)","v":0},null,"MTD_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(M36:P36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X36*$K36*12*1000*(1-$C36)","v":0},null,{"$f":"IF(Q36=0,0,(IF($AK$3=1,$E36*$F$4*G36/$Q$20,($E36*$F$4*G36-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!X36*$X36*12*1000*(1-$C36)","v":0},null,"MTD_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(M37:P37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X37*$K37*12*1000*(1-$C37)","v":0},null,{"$f":"IF(Q37=0,0,(IF($AK$3=1,$E37*$F$4*G37/$Q$20,($E37*$F$4*G37-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!X37*$X37*12*1000*(1-$C37)","v":0},null,"MTD_2 Político",0,0,null,null,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(M38:P38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X38*$K38*12*1000*(1-$C38)","v":0},null,{"$f":"IF(Q38=0,0,(IF($AK$3=1,$E38*$F$4*G38/$Q$20,($E38*$F$4*G38-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!X38*$X38*12*1000*(1-$C38)","v":0},null,"MTD_2 x1",0,0,null,null,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22389196836591951,null,{"$f":"+G38","v":1},0,null,6.4999999999999997E-3,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(M39:P39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X39*$K39*12*1000*(1-$C39)","v":0},null,{"$f":"IF(Q39=0,0,(IF($AK$3=1,$E39*$F$4*G39/$Q$20,($E39*$F$4*G39-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!X39*$X39*12*1000*(1-$C39)","v":0},null,"MTD_2 x2",0,0,null,null,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(M40:P40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X40*$K40*12*1000*(1-$C40)","v":0},null,{"$f":"IF(Q40=0,0,(IF($AK$3=1,$E40*$F$4*G40/$Q$20,($E40*$F$4*G40-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!X40*$X40*12*1000*(1-$C40)","v":0},null,"MTD_2 Discap.",0,0,null,null,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(M41:P41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X41*$K41*12*1000*(1-$C41)","v":0},null,{"$f":"IF(Q41=0,0,(IF($AK$3=1,$E41*$F$4*G41/$Q$20,($E41*$F$4*G41-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!X41*$X41*12*1000*(1-$C41)","v":0},null,"MTD_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(M42:P42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X42*$K42*12*1000*(1-$C42)","v":0},null,{"$f":"IF(Q42=0,0,(IF($AK$3=1,$E42*$F$4*G42/$Q$20,($E42*$F$4*G42-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!X42*$X42*12*1000*(1-$C42)","v":0},null,"MTD_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,{"$f":"IF(Q43=0,0,(IF($AK$3=1,$E43*$F$4*G43/$Q$20,($E43*$F$4*G43-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,0,0,0,0,null,"MTD_3 (30,001-50,000)",0,0,null,null,{"$f":"+SUM(AP44:AP53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22389196836591951,null,1,0,null,{"$f":"+J43","v":6.4999999999999997E-3},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(M44:P44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X44*$K44*12*1000*(1-$C44)","v":0},null,{"$f":"IF(Q44=0,0,(IF($AK$3=1,$E44*$F$4*G44/$Q$20,($E44*$F$4*G44-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!X44*$X44*12*1000*(1-$C44)","v":0},null,"MTD_3 Regular",0,0,null,null,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22389196836591951,null,1,0,null,{"$f":"+J44","v":6.4999999999999997E-3},0,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(M45:P45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X45*$K45*12*1000*(1-$C45)","v":0},null,{"$f":"IF(Q45=0,0,(IF($AK$3=1,$E45*$F$4*G45/$Q$20,($E45*$F$4*G45-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!X45*$X45*12*1000*(1-$C45)","v":0},null,"MTD_3 Agro",0,0,null,null,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(M46:P46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X46*$K46*12*1000*(1-$C46)","v":0},null,{"$f":"IF(Q46=0,0,(IF($AK$3=1,$E46*$F$4*G46/$Q$20,($E46*$F$4*G46-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!X46*$X46*12*1000*(1-$C46)","v":0},null,"MTD_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(M47:P47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X47*$K47*12*1000*(1-$C47)","v":0},null,{"$f":"IF(Q47=0,0,(IF($AK$3=1,$E47*$F$4*G47/$Q$20,($E47*$F$4*G47-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!X47*$X47*12*1000*(1-$C47)","v":0},null,"MTD_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(M48:P48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X48*$K48*12*1000*(1-$C48)","v":0},null,{"$f":"IF(Q48=0,0,(IF($AK$3=1,$E48*$F$4*G48/$Q$20,($E48*$F$4*G48-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!X48*$X48*12*1000*(1-$C48)","v":0},null,"MTD_3 Político",0,0,null,null,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(M49:P49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X49*$K49*12*1000*(1-$C49)","v":0},null,{"$f":"IF(Q49=0,0,(IF($AK$3=1,$E49*$F$4*G49/$Q$20,($E49*$F$4*G49-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!X49*$X49*12*1000*(1-$C49)","v":0},null,"MTD_3 x1",0,0,null,null,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(M50:P50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X50*$K50*12*1000*(1-$C50)","v":0},null,{"$f":"IF(Q50=0,0,(IF($AK$3=1,$E50*$F$4*G50/$Q$20,($E50*$F$4*G50-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!X50*$X50*12*1000*(1-$C50)","v":0},null,"MTD_3 x2",0,0,null,null,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(M51:P51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X51*$K51*12*1000*(1-$C51)","v":0},null,{"$f":"IF(Q51=0,0,(IF($AK$3=1,$E51*$F$4*G51/$Q$20,($E51*$F$4*G51-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!X51*$X51*12*1000*(1-$C51)","v":0},null,"MTD_3 Discap.",0,0,null,null,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(M52:P52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,(IF($AK$3=1,$E52*$F$4*G52/$Q$20,($E52*$F$4*G52-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R52=0,0,$E52*$F$4*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!X52*$X52*12*1000*(1-$C52)","v":0},null,"MTD_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(M53:P53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X53*$K53*12*1000*(1-$C53)","v":0},null,{"$f":"IF(Q53=0,0,(IF($AK$3=1,$E53*$F$4*G53/$Q$20,($E53*$F$4*G53-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!X53*$X53*12*1000*(1-$C53)","v":0},null,"MTD_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,{"$f":"IF(Q54=0,0,(IF($AK$3=1,$E54*$F$4*G54/$Q$20,($E54*$F$4*G54-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,0,0,0,0,null,"MTD_4 (50,001-más)",0,0,null,null,{"$f":"+SUM(AP55:AP64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22389196836591951,null,{"$f":"+G54","v":1},0,null,{"$f":"+J54","v":6.4999999999999997E-3},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(M55:P55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X55*$K55*12*1000*(1-$C55)","v":0},null,{"$f":"IF(Q55=0,0,(IF($AK$3=1,$E55*$F$4*G55/$Q$20,($E55*$F$4*G55-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!X55*$X55*12*1000*(1-$C55)","v":0},null,"MTD_4 Regular",0,0,null,null,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22389196836591951,null,1,0,null,{"$f":"+J55","v":6.4999999999999997E-3},0,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(M56:P56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X56*$K56*12*1000*(1-$C56)","v":0},null,{"$f":"IF(Q56=0,0,(IF($AK$3=1,$E56*$F$4*G56/$Q$20,($E56*$F$4*G56-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!X56*$X56*12*1000*(1-$C56)","v":0},null,"MTD_4 Agro",0,0,null,null,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(M57:P57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X57*$K57*12*1000*(1-$C57)","v":0},null,{"$f":"IF(Q57=0,0,(IF($AK$3=1,$E57*$F$4*G57/$Q$20,($E57*$F$4*G57-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!X57*$X57*12*1000*(1-$C57)","v":0},null,"MTD_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(M58:P58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X58*$K58*12*1000*(1-$C58)","v":0},null,{"$f":"IF(Q58=0,0,(IF($AK$3=1,$E58*$F$4*G58/$Q$20,($E58*$F$4*G58-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!X58*$X58*12*1000*(1-$C58)","v":0},null,"MTD_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(M59:P59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X59*$K59*12*1000*(1-$C59)","v":0},null,{"$f":"IF(Q59=0,0,(IF($AK$3=1,$E59*$F$4*G59/$Q$20,($E59*$F$4*G59-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!X59*$X59*12*1000*(1-$C59)","v":0},null,"MTD_4 Político",0,0,null,null,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(M60:P60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X60*$K60*12*1000*(1-$C60)","v":0},null,{"$f":"IF(Q60=0,0,(IF($AK$3=1,$E60*$F$4*G60/$Q$20,($E60*$F$4*G60-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!X60*$X60*12*1000*(1-$C60)","v":0},null,"MTD_4 x1",0,0,null,null,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(M61:P61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X61*$K61*12*1000*(1-$C61)","v":0},null,{"$f":"IF(Q61=0,0,(IF($AK$3=1,$E61*$F$4*G61/$Q$20,($E61*$F$4*G61-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!X61*$X61*12*1000*(1-$C61)","v":0},null,"MTD_4 x2",0,0,null,null,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(M62:P62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X62*$K62*12*1000*(1-$C62)","v":0},null,{"$f":"IF(Q62=0,0,(IF($AK$3=1,$E62*$F$4*G62/$Q$20,($E62*$F$4*G62-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!X62*$X62*12*1000*(1-$C62)","v":0},null,"MTD_4 Discap.",0,0,null,null,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(M63:P63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X63*$K63*12*1000*(1-$C63)","v":0},null,{"$f":"IF(Q63=0,0,(IF($AK$3=1,$E63*$F$4*G63/$Q$20,($E63*$F$4*G63-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!X63*$X63*12*1000*(1-$C63)","v":0},null,"MTD_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22389196836591951,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(M64:P64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X64*$K64*12*1000*(1-$C64)","v":0},null,{"$f":"IF(Q64=0,0,(IF($AK$3=1,$E64*$F$4*G64/$Q$20,($E64*$F$4*G64-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!X64*$X64*12*1000*(1-$C64)","v":0},null,"MTD_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22389196836591951,null,1,0,null,0,0,null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,{"$f":"IF(Q65=0,0,(IF($AK$3=1,$E65*$F$4*G65/$Q$20,($E65*$F$4*G65-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,0,0,0,0,null,"MTD_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP66:AP75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22389196836591951,null,1,0,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(M66:P66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X66*$K66*12*1000*(1-$C66)","v":0},null,{"$f":"IF(Q66=0,0,(IF($AK$3=1,$E66*$F$4*G66/$Q$20,($E66*$F$4*G66-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!X66*$X66*12*1000*(1-$C66)","v":0},null,"MTD_5 Regular",0,0,null,null,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22389196836591951,null,1,0,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(M67:P67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X67*$K67*12*1000*(1-$C67)","v":0},null,{"$f":"IF(Q67=0,0,(IF($AK$3=1,$E67*$F$4*G67/$Q$20,($E67*$F$4*G67-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!X67*$X67*12*1000*(1-$C67)","v":0},null,"MTD_5 Agro",0,0,null,null,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22389196836591951,null,1,0,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(M68:P68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X68*$K68*12*1000*(1-$C68)","v":0},null,{"$f":"IF(Q68=0,0,(IF($AK$3=1,$E68*$F$4*G68/$Q$20,($E68*$F$4*G68-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!X68*$X68*12*1000*(1-$C68)","v":0},null,"MTD_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22389196836591951,null,1,0,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(M69:P69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X69*$K69*12*1000*(1-$C69)","v":0},null,{"$f":"IF(Q69=0,0,(IF($AK$3=1,$E69*$F$4*G69/$Q$20,($E69*$F$4*G69-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!X69*$X69*12*1000*(1-$C69)","v":0},null,"MTD_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22389196836591951,null,1,0,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(M70:P70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X70*$K70*12*1000*(1-$C70)","v":0},null,{"$f":"IF(Q70=0,0,(IF($AK$3=1,$E70*$F$4*G70/$Q$20,($E70*$F$4*G70-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!X70*$X70*12*1000*(1-$C70)","v":0},null,"MTD_5 Político",0,0,null,null,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22389196836591951,null,{"$f":"+G70","v":1},0,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(M71:P71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X71*$K71*12*1000*(1-$C71)","v":0},null,{"$f":"IF(Q71=0,0,(IF($AK$3=1,$E71*$F$4*G71/$Q$20,($E71*$F$4*G71-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!X71*$X71*12*1000*(1-$C71)","v":0},null,"MTD_5 x1",0,0,null,null,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22389196836591951,null,1,0,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(M72:P72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X72*$K72*12*1000*(1-$C72)","v":0},null,{"$f":"IF(Q72=0,0,(IF($AK$3=1,$E72*$F$4*G72/$Q$20,($E72*$F$4*G72-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!X72*$X72*12*1000*(1-$C72)","v":0},null,"MTD_5 x2",0,0,null,null,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22389196836591951,null,1,0,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(M73:P73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X73*$K73*12*1000*(1-$C73)","v":0},null,{"$f":"IF(Q73=0,0,(IF($AK$3=1,$E73*$F$4*G73/$Q$20,($E73*$F$4*G73-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!X73*$X73*12*1000*(1-$C73)","v":0},null,"MTD_5 Discap.",0,0,null,null,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22389196836591951,null,1,0,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(M74:P74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X74*$K74*12*1000*(1-$C74)","v":0},null,{"$f":"IF(Q74=0,0,(IF($AK$3=1,$E74*$F$4*G74/$Q$20,($E74*$F$4*G74-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!X74*$X74*12*1000*(1-$C74)","v":0},null,"MTD_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22389196836591951,null,1,0,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(M75:P75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X75*$K75*12*1000*(1-$C75)","v":0},null,{"$f":"IF(Q75=0,0,(IF($AK$3=1,$E75*$F$4*G75/$Q$20,($E75*$F$4*G75-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!X75*$X75*12*1000*(1-$C75)","v":0},null,"MTD_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7429459420644067E-3,null,1,0,null,0,null,null,{"$f":"+SUM(M77:M79)","v":155925.6312998567},161870.2228272077,168111.43736442141,174624.46653901259,558758.04819795524,0,null,{"$f":"IF(Q76=0,0,(IF($AK$3=1,$E76*$F$4*G76/$Q$76,($E76*$F$4*G76-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":1.2180358462006415},{"$f":"IF(R76=0,0,$E76*$F$4*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":149114.3194316547},{"$f":"+SUM(AA77:AA79)","v":197163.73383602433},204765.7568661792,212698.85986818181,641428.99461180996,0,0,0,0,0,null,"BTH",149114.31943165467,0,null,null,{"$f":"+SUM(AP77:AP79)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":5.7429459420644067E-3},null,1,0,null,6.4900000000000001E-3,0,null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":39183.597595223247},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":40678.345173748159},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":42247.873096307601},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":43885.867331005647},{"$f":"+SUMPRODUCT(M77:P77,PremisaCosto!$F$84:$I$84)","v":140418.95193055779},{"$f":"+Potencia!X77*$K77*12*1000*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,(IF($AK$3=1,$E77*$F$4*G77/$Q$76,($E77*$F$4*G77-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":1.2180358462006415},{"$f":"IF(R77=0,0,$E77*$F$4*H77/R76)","v":0},null,7.9050526418421637E-3,0,null,{"$f":"+IF($AK$3=1,$W77*Energía!Z77*(1-$C77)*1000,AL77)","v":37471.940552833257},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":49547.682585748124},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":51459.423857038346},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":53454.559550770551},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":161194.95877474776},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!X77*$X77*12*1000*(1-$C77)","v":0},null,{"$f":"+A77","v":"BTH Punta"},37471.940552833257,0,null,null,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":5.7429459420644067E-3},null,1,0,null,6.4900000000000001E-3,0,null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":58371.016852316723},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":60595.938826729762},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":62931.782134056906},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":65369.29960400347},{"$f":"+SUMPRODUCT(M78:P78,PremisaCosto!$F$84:$I$84)","v":209169.54813369873},{"$f":"+Potencia!X78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,(IF($AK$3=1,$E78*$F$4*G78/$Q$76,($E78*$F$4*G78-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":1.2180358462006415},{"$f":"IF(R78=0,0,$E78*$F$4*H78/R75)","v":0},null,{"$f":"+J78*T78","v":7.9050526418421637E-3},{"$f":"+U78*K78","v":0},null,{"$f":"+IF($AK$3=1,$W78*Energía!Z78*(1-$C78)*1000,AL78)","v":55821.189439410715},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":73808.025625138107},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":76653.166504570429},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":79622.150158705641},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":240117.01791853108},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!X78*$X78*12*1000*(1-$C78)","v":0},null,{"$f":"+A78","v":"BTH Fuera de Punta Medio"},55821.189439410715,0]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":5.7429459420644067E-3},null,1,0,null,6.4900000000000001E-3,0,null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":58371.016852316723},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":60595.938826729762},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":62931.782134056906},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":65369.29960400347},{"$f":"+SUMPRODUCT(M79:P79,PremisaCosto!$F$84:$I$84)","v":209169.54813369873},{"$f":"+Potencia!X79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,(IF($AK$3=1,$E79*$F$4*G79/$Q$76,($E79*$F$4*G79-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":1.2180358462006415},{"$f":"IF(R79=0,0,$E79*$F$4*H79/R76)","v":0},null,{"$f":"+J79*T79","v":7.9050526418421637E-3},{"$f":"+U79*K79","v":0},null,{"$f":"+IF($AK$3=1,$W79*Energía!Z79*(1-$C79)*1000,AL79)","v":55821.189439410715},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":73808.025625138107},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":76653.166504570429},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":79622.150158705641},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":240117.01791853108},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!X79*$X79*12*1000*(1-$C79)","v":0},null,"BTH Fuera de Punta Bajo",55821.189439410715,0,null,null,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28143218854104118,null,1,0,null,0,null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":7636684.2435500389},7930711.3750648778,8240041.979195198,8563203.0869670734,27381814.461685039,0,null,{"$f":"IF(Q80=0,0,(IF($AK$3=1,$E80*$F$4*G80/$Q$80,($E80*$F$4*G80-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.217982234312224},{"$f":"IF(R80=0,0,$E80*$F$4*H80/$R$80)","v":0},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":7303100.6893454939},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":9659465.560286887},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":10036224.740646688},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":10429829.228733491},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":31433129.889847193},0,0,0,0,0,null,"BTD",7303100.689345493,0,null,null,{"$f":"+SUM(AP81,AP92,AP103,AP114,AP125)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.28143218854104118},null,{"$f":"+G80","v":1},0,null,6.4999999999999997E-3,0,null,{"$f":"+SUM(M82:M91)","v":2036825.2365914152},2115249.806204827,2197756.8238376807,2283953.1698150309,7303181.4098250838,0,null,{"$f":"IF(Q81=0,0,(IF($AK$3=1,$E81*$F$4*G81/$Q$80,($E81*$F$4*G81-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.217982234312224},0,null,7.9168845230294556E-3,0,null,{"$f":"+SUM(Z82:Z91)","v":1947853.2034569054},{"$f":"+SUM(AA82:AA91)","v":2576336.6850898531},{"$f":"+SUM(AB82:AB91)","v":2676828.7667727554},{"$f":"+SUM(AC82:AC91)","v":2781814.3848357974},{"$f":"+SUM(AD82:AD91)","v":8383735.1430462161},0,0,0,0,0,null,"BTD_1 (0-10,000)",0,0,null,null,{"$f":"+SUM(AP82:AP91)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28143218854104118,null,1,0,null,{"$f":"+J81","v":6.4999999999999997E-3},{"$f":"+K81","v":0},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":2017225.2149685081},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":2094894.986640597},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":2176607.8861771054},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":2261974.5886127846},{"$f":"+SUMPRODUCT(M82:P82,PremisaCosto!$F$84:$I$84)","v":7232903.4183586007},{"$f":"+Potencia!X82*$K82*12*1000*(1-$C82)","v":0},null,{"$f":"IF(Q82=0,0,(IF($AK$3=1,$E82*$F$4*G82/$Q$80,($E82*$F$4*G82-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.217982234312224},0,null,7.9168845230294556E-3,0,null,{"$f":"+IF($AK$3=1,$W82*Energía!Z82*(1-$C82)*1000,AL82)","v":1929109.3440515173},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":2551544.8764779908},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":2651069.7364275977},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":2755044.8633960732},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":8303059.0093254969},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!X82*$X82*12*1000*(1-$C82)","v":0},null,"BTD_1 Regular",1929109.3440515173,0,null,null,{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28143218854104118,null,1,0,null,{"$f":"+J82","v":6.4999999999999997E-3},0,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":19484.67436921829},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":20235.030281277097},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":21024.474946986695},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":21849.235988734115},{"$f":"+SUMPRODUCT(M83:P83,PremisaCosto!$F$84:$I$84)","v":69864.401447737706},{"$f":"+Potencia!X83*$K83*12*1000*(1-$C83)","v":0},null,{"$f":"IF(Q83=0,0,(IF($AK$3=1,$E83*$F$4*G83/$Q$80,($E83*$F$4*G83-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.217982234312224},0,null,7.9168845230294556E-3,0,null,{"$f":"+IF($AK$3=1,$W83*Energía!Z83*(1-$C83)*1000,AL83)","v":18633.550715554113},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":24645.907393365389},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":25607.436971172232},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":26611.981267573432},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":80201.350037213648},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!X83*$X83*12*1000*(1-$C83)","v":0},null,"BTD_1 Agro",18633.550715554113,0,null,null,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28143218854104118,null,{"$f":"+G83","v":1},0,null,6.4999999999999997E-3,0,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(M84:P84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X84*$K84*12*1000*(1-$C84)","v":0},null,{"$f":"IF(Q84=0,0,(IF($AK$3=1,$E84*$F$4*G84/$Q$80,($E84*$F$4*G84-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W84*Energía!Z84*(1-$C84)*1000,AL84)","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!X84*$X84*12*1000*(1-$C84)","v":0},null,"BTD_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(M85:P85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X85*$K85*12*1000*(1-$C85)","v":0},null,{"$f":"IF(Q85=0,0,(IF($AK$3=1,$E85*$F$4*G85/$Q$80,($E85*$F$4*G85-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000,AL85)","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!X85*$X85*12*1000*(1-$C85)","v":0},null,"BTD_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":115.34725368883274},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":119.78928295270879},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":124.46271358867347},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":129.34521351206951},{"$f":"+SUMPRODUCT(M86:P86,PremisaCosto!$F$84:$I$84)","v":413.59001874527934},{"$f":"+Potencia!X86*$K86*12*1000*(1-$C86)","v":0},null,{"$f":"IF(Q86=0,0,(IF($AK$3=1,$E86*$F$4*G86/$Q$80,($E86*$F$4*G86-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.217982234312224},0,null,7.9168845230294556E-3,0,null,{"$f":"+IF($AK$3=1,$W86*Energía!Z86*(1-$C86)*1000,AL86)","v":110.30868983400825},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":145.90121849739944},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":151.5933739852949},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":157.54017215102209},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":474.78368350584356},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!X86*$X86*12*1000*(1-$C86)","v":0},null,"BTD_1 Político",110.30868983400825,0,null,null,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.28143218854104118},null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(M87:P87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X87*$K87*12*1000*(1-$C87)","v":0},null,{"$f":"IF(Q87=0,0,(IF($AK$3=1,$E87*$F$4*G87/$Q$80,($E87*$F$4*G87-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W87*Energía!Z87*(1-$C87)*1000,AL87)","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!X87*$X87*12*1000*(1-$C87)","v":0},null,"BTD_1 x1",0,0,null,null,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(M88:P88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X88*$K88*12*1000*(1-$C88)","v":0},null,{"$f":"IF(Q88=0,0,(IF($AK$3=1,$E88*$F$4*G88/$Q$80,($E88*$F$4*G88-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000,AL88)","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!X88*$X88*12*1000*(1-$C88)","v":0},null,"BTD_1 x2",0,0,null,null,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(M89:P89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X89*$K89*12*1000*(1-$C89)","v":0},null,{"$f":"IF(Q89=0,0,(IF($AK$3=1,$E89*$F$4*G89/$Q$80,($E89*$F$4*G89-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W89*Energía!Z89*(1-$C89)*1000,AL89)","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!X89*$X89*12*1000*(1-$C89)","v":0},null,"BTD_1 Discap.",0,0,null,null,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(M90:P90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X90*$K90*12*1000*(1-$C90)","v":0},null,{"$f":"IF(Q90=0,0,(IF($AK$3=1,$E90*$F$4*G90/$Q$80,($E90*$F$4*G90-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000,AL90)","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!X90*$X90*12*1000*(1-$C90)","v":0},null,"BTD_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(M91:P91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X91*$K91*12*1000*(1-$C91)","v":0},null,{"$f":"IF(Q91=0,0,(IF($AK$3=1,$E91*$F$4*G91/$Q$80,($E91*$F$4*G91-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W91*Energía!Z91*(1-$C91)*1000,AL91)","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!X91*$X91*12*1000*(1-$C91)","v":0},null,"BTD_1 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+SUM(M93:M102)","v":2565035.0705373455},2663792.5587842097,2767689.8708369713,2876232.3798925406,9197088.2141295448,0,null,{"$f":"IF(Q92=0,0,(IF($AK$3=1,$E92*$F$4*G92/$Q$80,($E92*$F$4*G92-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.217982234312224},0,null,7.9168845230294556E-3,0,null,{"$f":"+SUM(Z93:Z102)","v":2452989.9047819534},{"$f":"+SUM(AA93:AA102)","v":3244452.0124922674},{"$f":"+SUM(AB93:AB102)","v":3370997.0927653247},{"$f":"+SUM(AC93:AC102)","v":3503199.9404626829},{"$f":"+SUM(AD93:AD102)","v":10557856.007959154},0,0,0,0,0,null,"BTD_2 (10,001-30,000)",0,0,null,null,{"$f":"+SUM(AP93:AP102)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28143218854104118,null,1,0,null,{"$f":"+J92","v":6.4999999999999997E-3},{"$f":"+K92","v":0},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":2550079.5781762525},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":2648261.1295663728},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":2751552.5021282402},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":2859461.9645531164},{"$f":"+SUMPRODUCT(M93:P93,PremisaCosto!$F$84:$I$84)","v":9143463.6832616013},{"$f":"+Potencia!X93*$K93*12*1000*(1-$C93)","v":0},null,{"$f":"IF(Q93=0,0,(IF($AK$3=1,$E93*$F$4*G93/$Q$80,($E93*$F$4*G93-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.217982234312224},0,null,7.9168845230294556E-3,0,null,{"$f":"+IF($AK$3=1,$W93*Energía!Z93*(1-$C93)*1000,AL93)","v":2438687.6937156627},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":3225535.0076314644},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":3351342.0643695439},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":3482773.8725172267},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":10496297.335994599},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!X93*$X93*12*1000*(1-$C93)","v":0},null,"BTD_2 Regular",2438687.6937156627,0,null,null,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28143218854104118,null,1,0,null,{"$f":"+J93","v":6.4999999999999997E-3},0,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":14176.898398693098},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":14722.851557906359},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":15297.245392007897},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":15897.335148217793},{"$f":"+SUMPRODUCT(M94:P94,PremisaCosto!$F$84:$I$84)","v":50832.798241411983},{"$f":"+Potencia!X94*$K94*12*1000*(1-$C94)","v":0},null,{"$f":"IF(Q94=0,0,(IF($AK$3=1,$E94*$F$4*G94/$Q$80,($E94*$F$4*G94-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.217982234312224},0,null,7.9168845230294556E-3,0,null,{"$f":"+IF($AK$3=1,$W94*Energía!Z94*(1-$C94)*1000,AL94)","v":13557.627409911078},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":17932.171635945993},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":18631.773121380153},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":19362.671783436559},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":58353.882100890085},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!X94*$X94*12*1000*(1-$C94)","v":0},null,"BTD_2 Agro",13557.627409911078,0,null,null,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(M95:P95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X95*$K95*12*1000*(1-$C95)","v":0},null,{"$f":"IF(Q95=0,0,(IF($AK$3=1,$E95*$F$4*G95/$Q$80,($E95*$F$4*G95-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W95*Energía!Z95*(1-$C95)*1000,AL95)","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!X95*$X95*12*1000*(1-$C95)","v":0},null,"BTD_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(M96:P96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X96*$K96*12*1000*(1-$C96)","v":0},null,{"$f":"IF(Q96=0,0,(IF($AK$3=1,$E96*$F$4*G96/$Q$80,($E96*$F$4*G96-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W96*((Energía!Z96-Clientes!T96*Límites!$B$14*12)+Clientes!T96*Límites!$B$14*12*(1-$C96))*1000,AL96)","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!X96*$X96*12*1000*(1-$C96)","v":0},null,"BTD_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":778.59396239962098},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":808.57765993078408},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":840.12331672354583},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":873.08019120646941},{"$f":"+SUMPRODUCT(M97:P97,PremisaCosto!$F$84:$I$84)","v":2791.7326265306356},{"$f":"+Potencia!X97*$K97*12*1000*(1-$C97)","v":0},null,{"$f":"IF(Q97=0,0,(IF($AK$3=1,$E97*$F$4*G97/$Q$80,($E97*$F$4*G97-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.217982234312224},0,null,7.9168845230294556E-3,0,null,{"$f":"+IF($AK$3=1,$W97*Energía!Z97*(1-$C97)*1000,AL97)","v":744.58365637955569},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":984.83322485744634},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":1023.2552744007406},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":1063.3961620193991},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":3204.7898636644445},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!X97*$X97*12*1000*(1-$C97)","v":0},null,"BTD_2 Político",744.58365637955569,0,null,null,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(M98:P98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X98*$K98*12*1000*(1-$C98)","v":0},null,{"$f":"IF(Q98=0,0,(IF($AK$3=1,$E98*$F$4*G98/$Q$80,($E98*$F$4*G98-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W98*Energía!Z98*(1-$C98)*1000,AL98)","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!X98*$X98*12*1000*(1-$C98)","v":0},null,"BTD_2 x1",0,0,null,null,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(M99:P99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X99*$K99*12*1000*(1-$C99)","v":0},null,{"$f":"IF(Q99=0,0,(IF($AK$3=1,$E99*$F$4*G99/$Q$80,($E99*$F$4*G99-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W99*((Energía!Z99-Clientes!T99*Límites!$B$16*12)+Clientes!T99*Límites!$B$16*12*(1-$C99))*1000,AL99)","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!X99*$X99*12*1000*(1-$C99)","v":0},null,"BTD_2 x2",0,0,null,null,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28143218854104118,null,{"$f":"+G99","v":1},0,null,6.4999999999999997E-3,0,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(M100:P100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X100*$K100*12*1000*(1-$C100)","v":0},null,{"$f":"IF(Q100=0,0,(IF($AK$3=1,$E100*$F$4*G100/$Q$80,($E100*$F$4*G100-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W100*Energía!Z100*(1-$C100)*1000,AL100)","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!X100*$X100*12*1000*(1-$C100)","v":0},null,"BTD_2 Discap.",0,0,null,null,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(M101:P101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X101*$K101*12*1000*(1-$C101)","v":0},null,{"$f":"IF(Q101=0,0,(IF($AK$3=1,$E101*$F$4*G101/$Q$80,($E101*$F$4*G101-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W101*((Energía!Z101-Clientes!T101*Límites!$B$15*12)+Clientes!T101*Límites!$B$15*12*(1-$C101))*1000,AL101)","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!X101*$X101*12*1000*(1-$C101)","v":0},null,"BTD_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(M102:P102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X102*$K102*12*1000*(1-$C102)","v":0},null,{"$f":"IF(Q102=0,0,(IF($AK$3=1,$E102*$F$4*G102/$Q$80,($E102*$F$4*G102-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W102*Energía!Z102*(1-$C102)*1000,AL102)","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!X102*$X102*12*1000*(1-$C102)","v":0},null,"BTD_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+SUM(M104:M113)","v":1105930.1043428022},1148495.974174557,1193274.1383841708,1240052.5893442477,3965302.2795236018,0,null,{"$f":"IF(Q103=0,0,(IF($AK$3=1,$E103*$F$4*G103/$Q$80,($E103*$F$4*G103-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.217982234312224},0,null,7.9168845230294556E-3,0,null,{"$f":"+SUM(Z104:Z113)","v":1057621.1154558191},{"$f":"+SUM(AA104:AA113)","v":1398847.692723721},{"$f":"+SUM(AB104:AB113)","v":1453386.7012161466},{"$f":"+SUM(AC104:AC113)","v":1510362.0234341654},{"$f":"+SUM(AD104:AD113)","v":4551988.5788490288},0,0,0,0,0,null,"BTD_3 (30,001-50,000)",0,0,null,null,{"$f":"+SUM(AP104:AP113)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28143218854104118,null,1,0,null,{"$f":"+J103","v":6.4999999999999997E-3},{"$f":"+K103","v":0},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":1102238.6317645917},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":1144662.3427785612},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":1189290.9426033534},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":1235913.1383080692},{"$f":"+SUMPRODUCT(M104:P104,PremisaCosto!$F$84:$I$84)","v":3952066.1064549442},{"$f":"+Potencia!X104*$K104*12*1000*(1-$C104)","v":0},null,{"$f":"IF(Q104=0,0,(IF($AK$3=1,$E104*$F$4*G104/$Q$80,($E104*$F$4*G104-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.217982234312224},0,null,7.9168845230294556E-3,0,null,{"$f":"+IF($AK$3=1,$W104*Energía!Z104*(1-$C104)*1000,AL104)","v":1054090.8926664751},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":1394178.3977904965},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":1448535.2395193235},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":1505320.2456122946},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":4536794.0172778312},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!X104*$X104*12*1000*(1-$C104)","v":0},null,"BTD_3 Regular",1054090.8926664751,0,null,null,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28143218854104118,null,1,0,null,{"$f":"+J104","v":6.4999999999999997E-3},0,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":3691.4725782104256},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":3833.6313959959084},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":3983.1957808175134},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":4139.4510361784496},{"$f":"+SUMPRODUCT(M105:P105,PremisaCosto!$F$84:$I$84)","v":13236.173068657517},{"$f":"+Potencia!X105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,(IF($AK$3=1,$E105*$F$4*G105/$Q$80,($E105*$F$4*G105-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.217982234312224},0,null,7.9168845230294556E-3,0,null,{"$f":"+IF($AK$3=1,$W105*Energía!Z105*(1-$C105)*1000,AL105)","v":3530.2227893439954},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":4669.2949332245862},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":4851.4616968231385},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":5041.7778218706771},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":15194.561571197948},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!X105*$X105*12*1000*(1-$C105)","v":0},null,"BTD_3 Agro",3530.2227893439954,0,null,null,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(M106:P106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,(IF($AK$3=1,$E106*$F$4*G106/$Q$80,($E106*$F$4*G106-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W106*Energía!Z106*(1-$C106)*1000,AL106)","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!X106*$X106*12*1000*(1-$C106)","v":0},null,"BTD_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(M107:P107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X107*$K107*12*1000*(1-$C107)","v":0},null,{"$f":"IF(Q107=0,0,(IF($AK$3=1,$E107*$F$4*G107/$Q$80,($E107*$F$4*G107-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W107*((Energía!Z107-Clientes!T107*Límites!$B$14*12)+Clientes!T107*Límites!$B$14*12*(1-$C107))*1000,AL107)","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!X107*$X107*12*1000*(1-$C107)","v":0},null,"BTD_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(M108:P108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X108*$K108*12*1000*(1-$C108)","v":0},null,{"$f":"IF(Q108=0,0,(IF($AK$3=1,$E108*$F$4*G108/$Q$80,($E108*$F$4*G108-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W108*Energía!Z108*(1-$C108)*1000,AL108)","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!X108*$X108*12*1000*(1-$C108)","v":0},null,"BTD_3 Político",0,0,null,null,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(M109:P109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X109*$K109*12*1000*(1-$C109)","v":0},null,{"$f":"IF(Q109=0,0,(IF($AK$3=1,$E109*$F$4*G109/$Q$80,($E109*$F$4*G109-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W109*Energía!Z109*(1-$C109)*1000,AL109)","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!X109*$X109*12*1000*(1-$C109)","v":0},null,"BTD_3 x1",0,0,null,null,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(M110:P110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X110*$K110*12*1000*(1-$C110)","v":0},null,{"$f":"IF(Q110=0,0,(IF($AK$3=1,$E110*$F$4*G110/$Q$80,($E110*$F$4*G110-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W110*((Energía!Z110-Clientes!T110*Límites!$B$16*12)+Clientes!T110*Límites!$B$16*12*(1-$C110))*1000,AL110)","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!X110*$X110*12*1000*(1-$C110)","v":0},null,"BTD_3 x2",0,0,null,null,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(M111:P111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X111*$K111*12*1000*(1-$C111)","v":0},null,{"$f":"IF(Q111=0,0,(IF($AK$3=1,$E111*$F$4*G111/$Q$80,($E111*$F$4*G111-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W111*Energía!Z111*(1-$C111)*1000,AL111)","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!X111*$X111*12*1000*(1-$C111)","v":0},null,"BTD_3 Discap.",0,0,null,null,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(M112:P112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X112*$K112*12*1000*(1-$C112)","v":0},null,{"$f":"IF(Q112=0,0,(IF($AK$3=1,$E112*$F$4*G112/$Q$80,($E112*$F$4*G112-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R112=0,0,$E112*$F$4*H112/$R$80)","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W112*((Energía!Z112-Clientes!T112*Límites!$B$15*12)+Clientes!T112*Límites!$B$15*12*(1-$C112))*1000,AL112)","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!X112*$X112*12*1000*(1-$C112)","v":0},null,"BTD_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(M113:P113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X113*$K113*12*1000*(1-$C113)","v":0},null,{"$f":"IF(Q113=0,0,(IF($AK$3=1,$E113*$F$4*G113/$Q$80,($E113*$F$4*G113-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W113*Energía!Z113*(1-$C113)*1000,AL113)","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!X113*$X113*12*1000*(1-$C113)","v":0},null,"BTD_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+SUM(M115:M124)","v":1928893.8320784755},2003173.0359012838,2081321.1461363756,2162964.9479152546,6916242.5582068097,0,null,{"$f":"IF(Q114=0,0,(IF($AK$3=1,$E114*$F$4*G114/$Q$80,($E114*$F$4*G114-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.217982234312224},0,null,7.9168845230294556E-3,0,null,{"$f":"+SUM(Z115:Z124)","v":1844636.4656508151},{"$f":"+SUM(AA115:AA124)","v":2439829.1699810466},{"$f":"+SUM(AB115:AB124)","v":2535012.1798924613},{"$f":"+SUM(AC115:AC124)","v":2634452.8800008455},{"$f":"+SUM(AD115:AD124)","v":7939550.1599927945},0,0,0,0,0,null,"BTD_4 (50,001-más)",0,0,null,null,{"$f":"+SUM(AP115:AP124)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28143218854104118,null,1,0,null,{"$f":"+J114","v":6.4999999999999997E-3},{"$f":"+K114","v":0},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":1905772.475076549},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":1979161.2741334133},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":2056372.595197526},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":2137037.6998667605},{"$f":"+SUMPRODUCT(M115:P115,PremisaCosto!$F$84:$I$84)","v":6833338.4389493186},{"$f":"+Potencia!X115*$K115*12*1000*(1-$C115)","v":0},null,{"$f":"IF(Q115=0,0,(IF($AK$3=1,$E115*$F$4*G115/$Q$80,($E115*$F$4*G115-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.217982234312224},0,null,7.9168845230294556E-3,0,null,{"$f":"+IF($AK$3=1,$W115*Energía!Z115*(1-$C115)*1000,AL115)","v":1822525.0887735882},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":2410583.2707332429},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":2504625.288077109},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":2602873.9524931731},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":7844379.7706340486},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!X115*$X115*12*1000*(1-$C115)","v":0},null,"BTD_4 Regular",1822525.0887735882,0,null,null,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28143218854104118,null,{"$f":"+G115","v":1},0,null,{"$f":"+J115","v":6.4999999999999997E-3},0,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":23121.357001926524},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":24011.76176787047},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":24948.550938849592},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":25927.248048494333},{"$f":"+SUMPRODUCT(M116:P116,PremisaCosto!$F$84:$I$84)","v":82904.119257491227},{"$f":"+Potencia!X116*$K116*12*1000*(1-$C116)","v":0},null,{"$f":"IF(Q116=0,0,(IF($AK$3=1,$E116*$F$4*G116/$Q$80,($E116*$F$4*G116-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":1.217982234312224},0,null,7.9168845230294556E-3,0,null,{"$f":"+IF($AK$3=1,$W116*Energía!Z116*(1-$C116)*1000,AL116)","v":22111.376877226958},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":29245.899247803714},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":30386.891815352359},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":31578.927507672368},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":95170.389358746324},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!X116*$X116*12*1000*(1-$C116)","v":0},null,"BTD_4 Agro",22111.376877226958,0,null,null,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(M117:P117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X117*$K117*12*1000*(1-$C117)","v":0},null,{"$f":"IF(Q117=0,0,(IF($AK$3=1,$E117*$F$4*G117/$Q$80,($E117*$F$4*G117-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W117*Energía!Z117*(1-$C117)*1000,AL117)","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!X117*$X117*12*1000*(1-$C117)","v":0},null,"BTD_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(M118:P118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X118*$K118*12*1000*(1-$C118)","v":0},null,{"$f":"IF(Q118=0,0,(IF($AK$3=1,$E118*$F$4*G118/$Q$80,($E118*$F$4*G118-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W118*((Energía!Z118-Clientes!T118*Límites!$B$14*12)+Clientes!T118*Límites!$B$14*12*(1-$C118))*1000,AL118)","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!X118*$X118*12*1000*(1-$C118)","v":0},null,"BTD_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(M119:P119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X119*$K119*12*1000*(1-$C119)","v":0},null,{"$f":"IF(Q119=0,0,(IF($AK$3=1,$E119*$F$4*G119/$Q$80,($E119*$F$4*G119-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W119*Energía!Z119*(1-$C119)*1000,AL119)","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!X119*$X119*12*1000*(1-$C119)","v":0},null,"BTD_4 Político",0,0,null,null,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(M120:P120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X120*$K120*12*1000*(1-$C120)","v":0},null,{"$f":"IF(Q120=0,0,(IF($AK$3=1,$E120*$F$4*G120/$Q$80,($E120*$F$4*G120-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W120*Energía!Z120*(1-$C120)*1000,AL120)","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!X120*$X120*12*1000*(1-$C120)","v":0},null,"BTD_4 x1",0,0,null,null,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(M121:P121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X121*$K121*12*1000*(1-$C121)","v":0},null,{"$f":"IF(Q121=0,0,(IF($AK$3=1,$E121*$F$4*G121/$Q$80,($E121*$F$4*G121-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W121*((Energía!Z121-Clientes!T121*Límites!$B$16*12)+Clientes!T121*Límites!$B$16*12*(1-$C121))*1000,AL121)","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!X121*$X121*12*1000*(1-$C121)","v":0},null,"BTD_4 x2",0,0,null,null,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(M122:P122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X122*$K122*12*1000*(1-$C122)","v":0},null,{"$f":"IF(Q122=0,0,(IF($AK$3=1,$E122*$F$4*G122/$Q$80,($E122*$F$4*G122-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W122*Energía!Z122*(1-$C122)*1000,AL122)","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!X122*$X122*12*1000*(1-$C122)","v":0},null,"BTD_4 Discap.",0,0,null,null,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(M123:P123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X123*$K123*12*1000*(1-$C123)","v":0},null,{"$f":"IF(Q123=0,0,(IF($AK$3=1,$E123*$F$4*G123/$Q$80,($E123*$F$4*G123-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W123*((Energía!Z123-Clientes!T123*Límites!$B$15*12)+Clientes!T123*Límites!$B$15*12*(1-$C123))*1000,AL123)","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!X123*$X123*12*1000*(1-$C123)","v":0},null,"BTD_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28143218854104118,null,1,0,null,6.4999999999999997E-3,0,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(M124:P124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X124*$K124*12*1000*(1-$C124)","v":0},null,{"$f":"IF(Q124=0,0,(IF($AK$3=1,$E124*$F$4*G124/$Q$80,($E124*$F$4*G124-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W124*Energía!Z124*(1-$C124)*1000,AL124)","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!X124*$X124*12*1000*(1-$C124)","v":0},null,"BTD_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28143218854104118,null,1,0,null,0,0,null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,{"$f":"IF(Q125=0,0,(IF($AK$3=1,$E125*$F$4*G125/$Q$80,($E125*$F$4*G125-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,0,0,0,0,null,"BTD_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP126:AP135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28143218854104118,null,1,0,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(M126:P126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X126*$K126*12*1000*(1-$C126)","v":0},null,{"$f":"IF(Q126=0,0,(IF($AK$3=1,$E126*$F$4*G126/$Q$80,($E126*$F$4*G126-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W126*Energía!Z126*(1-$C126)*1000,AL126)","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!X126*$X126*12*1000*(1-$C126)","v":0},null,"BTD_5 Regular",0,0,null,null,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28143218854104118,null,1,0,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(M127:P127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X127*$K127*12*1000*(1-$C127)","v":0},null,{"$f":"IF(Q127=0,0,(IF($AK$3=1,$E127*$F$4*G127/$Q$80,($E127*$F$4*G127-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W127*Energía!Z127*(1-$C127)*1000,AL127)","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!X127*$X127*12*1000*(1-$C127)","v":0},null,"BTD_5 Agro",0,0,null,null,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28143218854104118,null,1,0,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(M128:P128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X128*$K128*12*1000*(1-$C128)","v":0},null,{"$f":"IF(Q128=0,0,(IF($AK$3=1,$E128*$F$4*G128/$Q$80,($E128*$F$4*G128-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W128*Energía!Z128*(1-$C128)*1000,AL128)","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!X128*$X128*12*1000*(1-$C128)","v":0},null,"BTD_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28143218854104118,null,1,0,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(M129:P129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X129*$K129*12*1000*(1-$C129)","v":0},null,{"$f":"IF(Q129=0,0,(IF($AK$3=1,$E129*$F$4*G129/$Q$80,($E129*$F$4*G129-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W129*((Energía!Z129-Clientes!T129*Límites!$B$14*12)+Clientes!T129*Límites!$B$14*12*(1-$C129))*1000,AL129)","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!X129*$X129*12*1000*(1-$C129)","v":0},null,"BTD_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28143218854104118,null,1,0,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(M130:P130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X130*$K130*12*1000*(1-$C130)","v":0},null,{"$f":"IF(Q130=0,0,(IF($AK$3=1,$E130*$F$4*G130/$Q$80,($E130*$F$4*G130-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W130*Energía!Z130*(1-$C130)*1000,AL130)","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!X130*$X130*12*1000*(1-$C130)","v":0},null,"BTD_5 Político",0,0,null,null,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28143218854104118,null,1,0,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(M131:P131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X131*$K131*12*1000*(1-$C131)","v":0},null,{"$f":"IF(Q131=0,0,(IF($AK$3=1,$E131*$F$4*G131/$Q$80,($E131*$F$4*G131-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W131*Energía!Z131*(1-$C131)*1000,AL131)","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!X131*$X131*12*1000*(1-$C131)","v":0},null,"BTD_5 x1",0,0,null,null,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28143218854104118,null,{"$f":"+G131","v":1},0,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(M132:P132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X132*$K132*12*1000*(1-$C132)","v":0},null,{"$f":"IF(Q132=0,0,(IF($AK$3=1,$E132*$F$4*G132/$Q$80,($E132*$F$4*G132-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W132*((Energía!Z132-Clientes!T132*Límites!$B$16*12)+Clientes!T132*Límites!$B$16*12*(1-$C132))*1000,AL132)","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!X132*$X132*12*1000*(1-$C132)","v":0},null,"BTD_5 x2",0,0,null,null,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28143218854104118,null,1,0,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(M133:P133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X133*$K133*12*1000*(1-$C133)","v":0},null,{"$f":"IF(Q133=0,0,(IF($AK$3=1,$E133*$F$4*G133/$Q$80,($E133*$F$4*G133-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W133*Energía!Z133*(1-$C133)*1000,AL133)","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!X133*$X133*12*1000*(1-$C133)","v":0},null,"BTD_5 Discap.",0,0,null,null,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28143218854104118,null,1,0,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(M134:P134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X134*$K134*12*1000*(1-$C134)","v":0},null,{"$f":"IF(Q134=0,0,(IF($AK$3=1,$E134*$F$4*G134/$Q$80,($E134*$F$4*G134-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W134*((Energía!Z134-Clientes!T134*Límites!$B$15*12)+Clientes!T134*Límites!$B$15*12*(1-$C134))*1000,AL134)","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!X134*$X134*12*1000*(1-$C134)","v":0},null,"BTD_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28143218854104118,null,1,0,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(M135:P135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X135*$K135*12*1000*(1-$C135)","v":0},null,{"$f":"IF(Q135=0,0,(IF($AK$3=1,$E135*$F$4*G135/$Q$80,($E135*$F$4*G135-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W135*Energía!Z135*(1-$C135)*1000,AL135)","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!X135*$X135*12*1000*(1-$C135)","v":0},null,"BTD_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48327800372728863,null,1,0,null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":13222631.790306527},13659082.278068017,14105231.578727363,14564003.977281621,47019275.009083062,0,null,{"$f":"IF(Q136=0,0,(IF($AK$3=1,$E136*$F$4*G136/$Q$136,($E136*$F$4*G136-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.2188459559938816},{"$f":"IF(R136=0,0,$E136*$F$4*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":12643936.10809217},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":16648317.1972109},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":17192104.468089037},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":17751277.350788515},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":53977266.576423012},0,0,0,0,0,null,"BTS",12643936.10809217,0,null,null,{"$f":"+SUM(AP137,AP148,AP159,AP170,AP181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.48327800372728863},null,{"$f":"+G136","v":1},0,null,6.96E-3,0,null,{"$f":"+SUM(M138:M147)","v":3661984.1588138766},3775507.5711593684,3890592.2236027867,4008385.9529903117,12983899.419022011,0,null,{"$f":"IF(Q137=0,0,(IF($AK$3=1,$E137*$F$4*G137/$Q$136,($E137*$F$4*G137-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.2188459559938816},{"$f":"IF(R137=0,0,IF($AK$3=1,$E137*$F$4*H137/$R$136,($E137*$F$4*H137-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,8.483167853717416E-3,0,null,{"$f":"+SUM(Z138:Z147)","v":3501924.2754508001},{"$f":"+SUM(AA138:AA147)","v":4601762.13493188},{"$f":"+SUM(AB138:AB147)","v":4742032.5981595004},{"$f":"+SUM(AC138:AC147)","v":4885605.0088649234},{"$f":"+SUM(AD138:AD147)","v":14902785.982847273},{"$f":"+SUM(AE138:AE147)","v":0},{"$f":"+SUM(AF138:AF147)","v":0},0,0,0,null,"BTS_1 (0-300)",0,0,null,null,{"$f":"+SUM(AP138:AP147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48327800372728863,null,1,0,null,{"$f":"+J137","v":6.96E-3},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":2959678.0448245904},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":3051770.1672436204},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":3145224.3233571495},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":3240936.419158604},{"$f":"+SUMPRODUCT(M138:P138,PremisaCosto!$F$84:$I$84)","v":10495704.164507868},{"$f":"+Potencia!X138*$K138*12*1000*(1-$C138)","v":0},null,{"$f":"IF(Q138=0,0,(IF($AK$3=1,$E138*$F$4*G138/$Q$136,($E138*$F$4*G138-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.2188459559938816},{"$f":"IF(R138=0,0,IF($AK$3=1,$E138*$F$4*H138/$R$136,($E138*$F$4*H138-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,8.483167853717416E-3,0,null,{"$f":"+IF($AK$3=1,$W138*Energía!Z138*(1-$C138)*1000,AL138)","v":2830315.1066680951},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":3719637.7269676593},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":3833543.9472174537},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":3950202.2481247564},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":12046995.955152486},{"$f":"+IF($AK$3=1,Potencia!T138*$X138*12*1000*(1-$C138),AM138)","v":0},{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+SUMPRODUCT(AE138:AH138,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Regular",2830315.1066680951,0,null,null,{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.48327800372728863,null,1,0,null,{"$f":"+J138","v":6.96E-3},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":1324.6038556512422},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":1377.0275744135017},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":1432.232662007304},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":1489.9719655187762},{"$f":"+SUMPRODUCT(M139:P139,PremisaCosto!$F$84:$I$84)","v":4756.5906811906079},{"$f":"+Potencia!X139*$K139*12*1000*(1-$C139)","v":0},null,{"$f":"IF(Q139=0,0,(IF($AK$3=1,$E139*$F$4*G139/$Q$136,($E139*$F$4*G139-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.2188459559938816},{"$f":"IF(R139=0,0,IF($AK$3=1,$E139*$F$4*H139/$R$136,($E139*$F$4*H139-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,8.483167853717416E-3,0,null,{"$f":"+IF($AK$3=1,$W139*Energía!Z139*(1-$C139)*1000,AL139)","v":1266.7257359786288},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":1678.3844903659603},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":1745.6709881299544},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":1816.0463047168157},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":5463.8529165341142},{"$f":"+IF($AK$3=1,Potencia!T139*$X139*12*1000*(1-$C139),AM139)","v":0},{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+SUMPRODUCT(AE139:AH139,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Agro",1266.7257359786288,0,null,null,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":695829.04114787828},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":717050.12290635752},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":738466.41114532831},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":760328.13549477258},{"$f":"+SUMPRODUCT(M140:P140,PremisaCosto!$F$84:$I$84)","v":2465182.0600158786},{"$f":"+Potencia!X140*$K140*12*1000*(1-$C140)","v":0},null,{"$f":"IF(Q140=0,0,(IF($AK$3=1,$E140*$F$4*G140/$Q$136,($E140*$F$4*G140-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.2188459559938816},{"$f":"IF(R140=0,0,IF($AK$3=1,$E140*$F$4*H140/$R$136,($E140*$F$4*H140-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,8.483167853717416E-3,0,null,{"$f":"+IF($AK$3=1,$W140*Energía!Z140*(1-$C140)*1000,AL140)","v":665415.1821302044},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":873973.64254932967},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":900076.7988617986},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":926722.87317617179},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":2829372.2830872084},{"$f":"+IF($AK$3=1,Potencia!T140*$X140*12*1000*(1-$C140),AM140)","v":0},{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+SUMPRODUCT(AE140:AH140,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 1",665415.1821302044,0,null,null,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(M141:P141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X141*$K141*12*1000*(1-$C141)","v":0},null,{"$f":"IF(Q141=0,0,(IF($AK$3=1,$E141*$F$4*G141/$Q$136,($E141*$F$4*G141-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R141=0,0,IF($AK$3=1,$E141*$F$4*H141/$R$136,($E141*$F$4*H141-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000,AL141)","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T141*$X141*12*1000*(1-$C141),AM141)","v":0},{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+SUMPRODUCT(AE141:AH141,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":27.93168369623471},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":29.046826246420075},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":30.221469856620494},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":31.450466649367481},{"$f":"+SUMPRODUCT(M142:P142,PremisaCosto!$F$84:$I$84)","v":100.34994127825463},{"$f":"+Potencia!X142*$K142*12*1000*(1-$C142)","v":0},null,{"$f":"IF(Q142=0,0,(IF($AK$3=1,$E142*$F$4*G142/$Q$136,($E142*$F$4*G142-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.2188459559938816},{"$f":"IF(R142=0,0,IF($AK$3=1,$E142*$F$4*H142/$R$136,($E142*$F$4*H142-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,8.483167853717416E-3,0,null,{"$f":"+IF($AK$3=1,$W142*Energía!Z142*(1-$C142)*1000,AL142)","v":26.711100374410147},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":35.403606704906046},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":36.835316318932882},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":38.333274089702002},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":115.27436883003762},{"$f":"+IF($AK$3=1,Potencia!T142*$X142*12*1000*(1-$C142),AM142)","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+SUMPRODUCT(AE142:AH142,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A142","v":"BTS_1 Político"},26.711100374410147,0,null,null,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(M143:P143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X143*$K143*12*1000*(1-$C143)","v":0},null,{"$f":"IF(Q143=0,0,(IF($AK$3=1,$E143*$F$4*G143/$Q$136,($E143*$F$4*G143-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R143=0,0,IF($AK$3=1,$E143*$F$4*H143/$R$136,($E143*$F$4*H143-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+IF($AK$3=1,$W143*Energía!Z143*(1-$C143)*1000,AL143)","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T143*$X143*12*1000*(1-$C143),AM143)","v":0},{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+SUMPRODUCT(AE143:AH143,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x1",0,0,null,null,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(M144:P144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X144*$K144*12*1000*(1-$C144)","v":0},null,{"$f":"IF(Q144=0,0,(IF($AK$3=1,$E144*$F$4*G144/$Q$136,($E144*$F$4*G144-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R144=0,0,IF($AK$3=1,$E144*$F$4*H144/$R$136,($E144*$F$4*H144-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000,AL144)","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T144*$X144*12*1000*(1-$C144),AM144)","v":0},{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+SUMPRODUCT(AE144:AH144,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x2",0,0,null,null,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":5124.5373020600355},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":5281.2066087307358},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":5439.0349684451294},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":5599.9759047672824},{"$f":"+SUMPRODUCT(M145:P145,PremisaCosto!$F$84:$I$84)","v":18156.253875796217},{"$f":"+Potencia!X145*$K145*12*1000*(1-$C145)","v":0},null,{"$f":"IF(Q145=0,0,(IF($AK$3=1,$E145*$F$4*G145/$Q$136,($E145*$F$4*G145-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.2188459559938816},{"$f":"IF(R145=0,0,IF($AK$3=1,$E145*$F$4*H145/$R$136,($E145*$F$4*H145-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,8.483167853717416E-3,0,null,{"$f":"+IF($AK$3=1,$W145*Energía!Z145*(1-$C145)*1000,AL145)","v":4900.5498161471969},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":6436.9773178196201},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":6629.3457757986562},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":6825.5079851887804},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":20838.617322214621},{"$f":"+IF($AK$3=1,Potencia!T145*$X145*12*1000*(1-$C145),AM145)","v":0},{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+SUMPRODUCT(AE145:AH145,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discap.",4900.5498161471969,0,null,null,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(M146:P146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X146*$K146*12*1000*(1-$C146)","v":0},null,{"$f":"IF(Q146=0,0,(IF($AK$3=1,$E146*$F$4*G146/$Q$136,($E146*$F$4*G146-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R146=0,0,IF($AK$3=1,$E146*$F$4*H146/$R$136,($E146*$F$4*H146-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000,AL146)","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T146*$X146*12*1000*(1-$C146),AM146)","v":0},{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+SUMPRODUCT(AE146:AH146,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(M147:P147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X147*$K147*12*1000*(1-$C147)","v":0},null,{"$f":"IF(Q147=0,0,(IF($AK$3=1,$E147*$F$4*G147/$Q$136,($E147*$F$4*G147-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R147=0,0,IF($AK$3=1,$E147*$F$4*H147/$R$136,($E147*$F$4*H147-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W147*Energía!Z147*(1-$C147)*1000,AL147)","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T147*$X147*12*1000*(1-$C147),AM147)","v":0},{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+SUMPRODUCT(AE147:AH147,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+SUM(M149:M158)","v":3754268.2109755585},3874160.0111358669,3995625.3830053429,4119890.1349264709,13327675.051093709,0,null,{"$f":"IF(Q148=0,0,(IF($AK$3=1,$E148*$F$4*G148/$Q$136,($E148*$F$4*G148-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.2188459559938816},{"$f":"IF(R148=0,0,IF($AK$3=1,$E148*$F$4*H148/$R$136,($E148*$F$4*H148-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,8.483167853717416E-3,0,null,{"$f":"+SUM(Z149:Z158)","v":3589340.333964285},{"$f":"+SUM(AA149:AA158)","v":4722004.2624461614},{"$f":"+SUM(AB149:AB158)","v":4870051.8397425674},{"$f":"+SUM(AC149:AC158)","v":5021511.430094217},{"$f":"+SUM(AD149:AD158)","v":15297745.153551811},{"$f":"+SUM(AE149:AE158)","v":0},{"$f":"+SUM(AF149:AF158)","v":0},0,0,0,null,"BTS_2 (301-750)",0,0,null,null,{"$f":"+SUM(AP149:AP158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48327800372728863,null,1,0,null,{"$f":"+J148","v":6.96E-3},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":2963569.6376871327},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":3059379.7675722046},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":3156486.9481970384},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":3255853.7986786617},{"$f":"+SUMPRODUCT(M149:P149,PremisaCosto!$F$84:$I$84)","v":10526393.460463943},{"$f":"+Potencia!X149*$K149*12*1000*(1-$C149)","v":0},null,{"$f":"IF(Q149=0,0,(IF($AK$3=1,$E149*$F$4*G149/$Q$136,($E149*$F$4*G149-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.2188459559938816},{"$f":"IF(R149=0,0,IF($AK$3=1,$E149*$F$4*H149/$R$136,($E149*$F$4*H149-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,8.483167853717416E-3,0,null,{"$f":"+IF($AK$3=1,$W149*Energía!Z149*(1-$C149)*1000,AL149)","v":2834048.7302846904},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":3728912.6575548826},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":3847271.3519574297},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":3968384.2358268048},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":12083432.681383194},{"$f":"+IF($AK$3=1,Potencia!T149*$X149*12*1000*(1-$C149),AM149)","v":0},{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+SUMPRODUCT(AE149:AH149,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Regular",2834048.7302846904,0,null,null,{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.48327800372728863,null,1,0,null,{"$f":"+J149","v":6.96E-3},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":3824.7568804802099},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":3973.1740014730417},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":4129.3628708036022},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":4292.5903944047122},{"$f":"+SUMPRODUCT(M150:P150,PremisaCosto!$F$84:$I$84)","v":13719.71779978395},{"$f":"+Potencia!X150*$K150*12*1000*(1-$C150)","v":0},null,{"$f":"IF(Q150=0,0,(IF($AK$3=1,$E150*$F$4*G150/$Q$136,($E150*$F$4*G150-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.2188459559938816},{"$f":"IF(R150=0,0,IF($AK$3=1,$E150*$F$4*H150/$R$136,($E150*$F$4*H150-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,8.483167853717416E-3,0,null,{"$f":"+IF($AK$3=1,$W150*Energía!Z150*(1-$C150)*1000,AL150)","v":3657.6713281356606},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":4842.6870641554451},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":5033.0572359102562},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":5232.0064429583654},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":15758.712147770315},{"$f":"+IF($AK$3=1,Potencia!T150*$X150*12*1000*(1-$C150),AM150)","v":0},{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+SUMPRODUCT(AE150:AH150,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Agro",3657.6713281356606,0,null,null,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":605034.73354910698},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":623662.85753373033},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":642333.38102747092},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":661314.48043668095},{"$f":"+SUMPRODUCT(M151:P151,PremisaCosto!$F$84:$I$84)","v":2144000.1537107211},{"$f":"+Potencia!X151*$K151*12*1000*(1-$C151)","v":0},null,{"$f":"IF(Q151=0,0,(IF($AK$3=1,$E151*$F$4*G151/$Q$136,($E151*$F$4*G151-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.2188459559938816},{"$f":"IF(R151=0,0,IF($AK$3=1,$E151*$F$4*H151/$R$136,($E151*$F$4*H151-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,8.483167853717416E-3,0,null,{"$f":"+IF($AK$3=1,$W151*Energía!Z151*(1-$C151)*1000,AL151)","v":578589.35914357705},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":760148.95180857542},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":782905.44386521017},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":806040.48012044339},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":2460775.4120758986},{"$f":"+IF($AK$3=1,Potencia!T151*$X151*12*1000*(1-$C151),AM151)","v":0},{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+SUMPRODUCT(AE151:AH151,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 1",578589.35914357705,0,null,null,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":175522.60481606115},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":180631.95210562128},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":185966.95229773488},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":191520.63020278377},{"$f":"+SUMPRODUCT(M152:P152,PremisaCosto!$F$84:$I$84)","v":621171.74929994554},{"$f":"+Potencia!X152*$K152*12*1000*(1-$C152)","v":0},null,{"$f":"IF(Q152=0,0,(IF($AK$3=1,$E152*$F$4*G152/$Q$136,($E152*$F$4*G152-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.2188459559938816},{"$f":"IF(R152=0,0,IF($AK$3=1,$E152*$F$4*H152/$R$136,($E152*$F$4*H152-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,8.483167853717416E-3,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000),AL152)","v":167850.75801955399},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":220162.524347217},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":226665.06775660126},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":233434.14561206265},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":712892.11721846578},{"$f":"+IF($AK$3=1,Potencia!T152*$X152*12*1000*(1-$C152),AM152)","v":0},{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+SUMPRODUCT(AE152:AH152,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 2",167850.75801955399,0,null,null,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.48327800372728863,null,{"$f":"+G152","v":1},0,null,6.96E-3,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":154.81068889409468},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":160.81853108289243},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":167.14098762892729},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":173.74838925467932},{"$f":"+SUMPRODUCT(M153:P153,PremisaCosto!$F$84:$I$84)","v":555.32127827716045},{"$f":"+Potencia!X153*$K153*12*1000*(1-$C153)","v":0},null,{"$f":"IF(Q153=0,0,(IF($AK$3=1,$E153*$F$4*G153/$Q$136,($E153*$F$4*G153-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.2188459559938816},{"$f":"IF(R153=0,0,IF($AK$3=1,$E153*$F$4*H153/$R$136,($E153*$F$4*H153-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,8.483167853717416E-3,0,null,{"$f":"+IF($AK$3=1,$W153*Energía!Z153*(1-$C153)*1000,AL153)","v":148.04773524169366},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":196.01301625925976},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":203.71911685234139},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":211.77252160351668},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":637.85208389792706},{"$f":"+IF($AK$3=1,Potencia!T153*$X153*12*1000*(1-$C153),AM153)","v":0},{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+SUMPRODUCT(AE153:AH153,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Político",148.04773524169366,0,null,null,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(M154:P154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X154*$K154*12*1000*(1-$C154)","v":0},null,{"$f":"IF(Q154=0,0,(IF($AK$3=1,$E154*$F$4*G154/$Q$136,($E154*$F$4*G154-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R154=0,0,IF($AK$3=1,$E154*$F$4*H154/$R$136,($E154*$F$4*H154-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W154*Energía!Z154*(1-$C154)*1000,AL154)","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T154*$X154*12*1000*(1-$C154),AM154)","v":0},{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+SUMPRODUCT(AE154:AH154,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x1",0,0,null,null,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(M155:P155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X155*$K155*12*1000*(1-$C155)","v":0},null,{"$f":"IF(Q155=0,0,(IF($AK$3=1,$E155*$F$4*G155/$Q$136,($E155*$F$4*G155-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R155=0,0,IF($AK$3=1,$E155*$F$4*H155/$R$136,($E155*$F$4*H155-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W155*((Energía!Z155-Clientes!T155*Límites!$B$16*12)+Clientes!T155*Límites!$B$16*12*(1-$C155))*1000,AL155)","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T155*$X155*12*1000*(1-$C155),AM155)","v":0},{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+SUMPRODUCT(AE155:AH155,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x2",0,0,null,null,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":6161.6673538835958},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":6351.4413917542934},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":6541.5976246662012},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":6734.8868246851071},{"$f":"+SUMPRODUCT(M156:P156,PremisaCosto!$F$84:$I$84)","v":21834.64854103743},{"$f":"+Potencia!X156*$K156*12*1000*(1-$C156)","v":0},null,{"$f":"IF(Q156=0,0,(IF($AK$3=1,$E156*$F$4*G156/$Q$136,($E156*$F$4*G156-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.2188459559938816},{"$f":"IF(R156=0,0,IF($AK$3=1,$E156*$F$4*H156/$R$136,($E156*$F$4*H156-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,8.483167853717416E-3,0,null,{"$f":"+IF($AK$3=1,$W156*Energía!Z156*(1-$C156)*1000,AL156)","v":5045.7674530859094},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":7741.4286550718716},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":7973.1998105635821},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":8208.789570343919},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":24248.378642582429},{"$f":"+IF($AK$3=1,Potencia!T156*$X156*12*1000*(1-$C156),AM156)","v":0},{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+SUMPRODUCT(AE156:AH156,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discap.",5045.7674530859094,0,null,null,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(M157:P157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X157*$K157*12*1000*(1-$C157)","v":0},null,{"$f":"IF(Q157=0,0,(IF($AK$3=1,$E157*$F$4*G157/$Q$136,($E157*$F$4*G157-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R157=0,0,IF($AK$3=1,$E157*$F$4*H157/$R$136,($E157*$F$4*H157-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W157*((Energía!Z157-Clientes!T157*Límites!$B$15*12)+Clientes!T157*Límites!$B$15*12*(1-$C157))*1000,AL157)","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T157*$X157*12*1000*(1-$C157),AM157)","v":0},{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+SUMPRODUCT(AE157:AH157,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(M158:P158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X158*$K158*12*1000*(1-$C158)","v":0},null,{"$f":"IF(Q158=0,0,(IF($AK$3=1,$E158*$F$4*G158/$Q$136,($E158*$F$4*G158-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R158=0,0,IF($AK$3=1,$E158*$F$4*H158/$R$136,($E158*$F$4*H158-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W158*Energía!Z158*(1-$C158)*1000,AL158)","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T158*$X158*12*1000*(1-$C158),AM158)","v":0},{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+SUMPRODUCT(AE158:AH158,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+SUM(M160:M169)","v":5806379.4205170935},6009414.695772781,6219013.9721192326,6435727.8893648386,20707700.538967341,0,null,{"$f":"IF(Q159=0,0,(IF($AK$3=1,$E159*$F$4*G159/$Q$136,($E159*$F$4*G159-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.2188459559938816},{"$f":"IF(R159=0,0,IF($AK$3=1,$E159*$F$4*H159/$R$136,($E159*$F$4*H159-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,8.483167853717416E-3,0,null,{"$f":"+SUM(Z160:Z169)","v":5552671.4986770861},{"$f":"+SUM(AA160:AA169)","v":7324550.7998328572},{"$f":"+SUM(AB160:AB169)","v":7580020.0301869716},{"$f":"+SUM(AC160:AC169)","v":7844160.9118293738},{"$f":"+SUM(AD160:AD169)","v":23776735.440023929},{"$f":"+SUM(AE160:AE169)","v":0},0,0,0,0,null,"BTS_3 (751-más)",0,0,null,null,{"$f":"+SUM(AP160:AP169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48327800372728863,null,1,0,null,{"$f":"+J159","v":6.96E-3},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":5304014.0352634145},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":5491748.2007378228},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":5685719.0319125224},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":5886367.4940425986},{"$f":"+SUMPRODUCT(M160:P160,PremisaCosto!$F$84:$I$84)","v":18927500.208613608},{"$f":"+Potencia!X160*$K160*12*1000*(1-$C160)","v":0},null,{"$f":"IF(Q160=0,0,(IF($AK$3=1,$E160*$F$4*G160/$Q$136,($E160*$F$4*G160-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.2188459559938816},{"$f":"IF(R160=0,0,IF($AK$3=1,$E160*$F$4*H160/$R$136,($E160*$F$4*H160-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,8.483167853717416E-3,0,null,{"$f":"+IF($AK$3=1,$W160*Energía!Z160*(1-$C160)*1000,AL160)","v":5072263.285958048},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":6693595.0858059712},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":6930015.6489640241},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":7174575.2156076618},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":21733509.169612557},{"$f":"+IF($AK$3=1,Potencia!T160*$X160*12*1000*(1-$C160),AM160)","v":0},{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+SUMPRODUCT(AE160:AH160,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Regular",5072263.285958048,0,null,null,{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.48327800372728863,null,1,0,null,{"$f":"+J160","v":6.96E-3},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":21638.860756158618},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":22473.775243380827},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":23352.240567935347},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":24270.077820501767},{"$f":"+SUMPRODUCT(M161:P161,PremisaCosto!$F$84:$I$84)","v":77596.48968354406},{"$f":"+Potencia!X161*$K161*12*1000*(1-$C161)","v":0},null,{"$f":"IF(Q161=0,0,(IF($AK$3=1,$E161*$F$4*G161/$Q$136,($E161*$F$4*G161-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.2188459559938816},{"$f":"IF(R161=0,0,IF($AK$3=1,$E161*$F$4*H161/$R$136,($E161*$F$4*H161-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,8.483167853717416E-3,0,null,{"$f":"+IF($AK$3=1,$W161*Energía!Z161*(1-$C161)*1000,AL161)","v":20693.619129739163},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":27392.070071310132},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":28462.783979624259},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":29581.486203175376},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":89127.08785028405},{"$f":"+IF($AK$3=1,Potencia!T161*$X161*12*1000*(1-$C161),AM161)","v":0},{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+SUMPRODUCT(AE161:AH161,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Agro",20693.619129739163,0,null,null,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(M162:P162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X162*$K162*12*1000*(1-$C162)","v":0},null,{"$f":"IF(Q162=0,0,(IF($AK$3=1,$E162*$F$4*G162/$Q$136,($E162*$F$4*G162-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R162=0,0,IF($AK$3=1,$E162*$F$4*H162/$R$136,($E162*$F$4*H162-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W162*Energía!Z162*(1-$C162)*1000,AL162)","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T162*$X162*12*1000*(1-$C162),AM162)","v":0},{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+SUMPRODUCT(AE162:AH162,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":478973.4400255598},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":493386.90945293027},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":508082.78518512478},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":523174.6359288345},{"$f":"+SUMPRODUCT(M163:P163,PremisaCosto!$F$84:$I$84)","v":1696394.0745733958},{"$f":"+Potencia!X163*$K163*12*1000*(1-$C163)","v":0},null,{"$f":"IF(Q163=0,0,(IF($AK$3=1,$E163*$F$4*G163/$Q$136,($E163*$F$4*G163-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.2188459559938816},{"$f":"IF(R163=0,0,IF($AK$3=1,$E163*$F$4*H163/$R$136,($E163*$F$4*H163-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,8.483167853717416E-3,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000),AL163)","v":458038.13311418839},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":601362.63932702353},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":619274.6480329975},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":637669.28928043123},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":1946972.0994681763},{"$f":"+IF($AK$3=1,Potencia!T163*$X163*12*1000*(1-$C163),AM163)","v":0},{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+SUMPRODUCT(AE163:AH163,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 2",458038.13311418839,0,null,null,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":45.334395845667537},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":47.093389937627023},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":48.944486144772014},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":50.878994026122669},{"$f":"+SUMPRODUCT(M164:P164,PremisaCosto!$F$84:$I$84)","v":162.61732474191825},{"$f":"+Potencia!X164*$K164*12*1000*(1-$C164)","v":0},null,{"$f":"IF(Q164=0,0,(IF($AK$3=1,$E164*$F$4*G164/$Q$136,($E164*$F$4*G164-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.2188459559938816},{"$f":"IF(R164=0,0,IF($AK$3=1,$E164*$F$4*H164/$R$136,($E164*$F$4*H164-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,8.483167853717416E-3,0,null,{"$f":"+IF($AK$3=1,$W164*Energía!Z164*(1-$C164)*1000,AL164)","v":43.35395248834751},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":57.399587879519643},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":59.655789005753938},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":62.01365611377647},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":186.78509452959915},{"$f":"+IF($AK$3=1,Potencia!T164*$X164*12*1000*(1-$C164),AM164)","v":0},{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+SUMPRODUCT(AE164:AH164,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Político",43.35395248834751,0,null,null,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(M165:P165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X165*$K165*12*1000*(1-$C165)","v":0},null,{"$f":"IF(Q165=0,0,(IF($AK$3=1,$E165*$F$4*G165/$Q$136,($E165*$F$4*G165-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R165=0,0,IF($AK$3=1,$E165*$F$4*H165/$R$136,($E165*$F$4*H165-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W165*Energía!Z165*(1-$C165)*1000,AL165)","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T165*$X165*12*1000*(1-$C165),AM165)","v":0},{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+SUMPRODUCT(AE165:AH165,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x1",0,0,null,null,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(M166:P166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X166*$K166*12*1000*(1-$C166)","v":0},null,{"$f":"IF(Q166=0,0,(IF($AK$3=1,$E166*$F$4*G166/$Q$136,($E166*$F$4*G166-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R166=0,0,IF($AK$3=1,$E166*$F$4*H166/$R$136,($E166*$F$4*H166-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W166*((Energía!Z166-Clientes!T166*Límites!$B$16*12)+Clientes!T166*Límites!$B$16*12*(1-$C166))*1000,AL166)","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T166*$X166*12*1000*(1-$C166),AM166)","v":0},{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+SUMPRODUCT(AE166:AH166,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x2",0,0,null,null,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+SUMPRODUCT(M167:P167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X167*$K167*12*1000*(1-$C167)","v":0},null,{"$f":"IF(Q167=0,0,(IF($AK$3=1,$E167*$F$4*G167/$Q$136,($E167*$F$4*G167-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R167=0,0,IF($AK$3=1,$E167*$F$4*H167/$R$136,($E167*$F$4*H167-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W167*Energía!Z167*(1-$C167)*1000,AL167)","v":0},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T167*$X167*12*1000*(1-$C167),AM167)","v":0},{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+SUMPRODUCT(AE167:AH167,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discap.",0,0,null,null,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48327800372728863,null,1,0,null,6.96E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":1707.7500761155834},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":1758.7169487098331},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":1810.969967504742},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":1864.8025788768439},{"$f":"+SUMPRODUCT(M168:P168,PremisaCosto!$F$84:$I$84)","v":6047.1487720499499},{"$f":"+Potencia!X168*$K168*12*1000*(1-$C168)","v":0},null,{"$f":"IF(Q168=0,0,(IF($AK$3=1,$E168*$F$4*G168/$Q$136,($E168*$F$4*G168-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":1.2188459559938816},{"$f":"IF(R168=0,0,IF($AK$3=1,$E168*$F$4*H168/$R$136,($E168*$F$4*H168-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,8.483167853717416E-3,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000),AL168)","v":1633.1065226236562},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":2143.6050406728787},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":2207.2934213195263},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":2272.9070819910025},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":6940.2979983822015},{"$f":"+IF($AK$3=1,Potencia!T168*$X168*12*1000*(1-$C168),AM168)","v":0},{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+SUMPRODUCT(AE168:AH168,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discapacitados 601-más",1633.1065226236562,0,null,null,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.48327800372728863,null,{"$f":"+G168","v":1},0,null,6.96E-3,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(M169:P169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X169*$K169*12*1000*(1-$C169)","v":0},null,{"$f":"IF(Q169=0,0,(IF($AK$3=1,$E169*$F$4*G169/$Q$136,($E169*$F$4*G169-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R169=0,0,IF($AK$3=1,$E169*$F$4*H169/$R$136,($E169*$F$4*H169-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W169*Energía!Z169*(1-$C169)*1000,AL169)","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T169*$X169*12*1000*(1-$C169),AM169)","v":0},{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+SUMPRODUCT(AE169:AH169,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48327800372728863,null,1,0,null,0,0,null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,{"$f":"IF(Q170=0,0,(IF($AK$3=1,$E170*$F$4*G170/$Q$136,($E170*$F$4*G170-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R170=0,0,IF($AK$3=1,$E170*$F$4*H170/$R$136,($E170*$F$4*H170-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,0,0,0,0,null,"BTS_4 (xxx)",0,0,null,null,{"$f":"+SUM(AP171:AP180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48327800372728863,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(M171:P171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X171*$K171*12*1000*(1-$C171)","v":0},null,{"$f":"IF(Q171=0,0,(IF($AK$3=1,$E171*$F$4*G171/$Q$136,($E171*$F$4*G171-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R171=0,0,IF($AK$3=1,$E171*$F$4*H171/$R$136,($E171*$F$4*H171-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W171*Energía!Z171*(1-$C171)*1000,AL171)","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T171*$X171*12*1000*(1-$C171),AM171)","v":0},{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+SUMPRODUCT(AE171:AH171,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Regular",0,0,null,null,{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.48327800372728863,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(M172:P172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X172*$K172*12*1000*(1-$C172)","v":0},null,{"$f":"IF(Q172=0,0,(IF($AK$3=1,$E172*$F$4*G172/$Q$136,($E172*$F$4*G172-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R172=0,0,IF($AK$3=1,$E172*$F$4*H172/$R$136,($E172*$F$4*H172-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W172*Energía!Z172*(1-$C172)*1000,AL172)","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T172*$X172*12*1000*(1-$C172),AM172)","v":0},{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+SUMPRODUCT(AE172:AH172,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Agro",0,0,null,null,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48327800372728863,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(M173:P173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X173*$K173*12*1000*(1-$C173)","v":0},null,{"$f":"IF(Q173=0,0,(IF($AK$3=1,$E173*$F$4*G173/$Q$136,($E173*$F$4*G173-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R173=0,0,IF($AK$3=1,$E173*$F$4*H173/$R$136,($E173*$F$4*H173-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W173*Energía!Z173*(1-$C173)*1000,AL173)","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T173*$X173*12*1000*(1-$C173),AM173)","v":0},{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+SUMPRODUCT(AE173:AH173,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48327800372728863,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(M174:P174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X174*$K174*12*1000*(1-$C174)","v":0},null,{"$f":"IF(Q174=0,0,(IF($AK$3=1,$E174*$F$4*G174/$Q$136,($E174*$F$4*G174-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R174=0,0,IF($AK$3=1,$E174*$F$4*H174/$R$136,($E174*$F$4*H174-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W174*((Energía!Z174-Clientes!T174*Límites!$B$14*12)+Clientes!T174*Límites!$B$14*12*(1-$C174))*1000,AL174)","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T174*$X174*12*1000*(1-$C174),AM174)","v":0},{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+SUMPRODUCT(AE174:AH174,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.48327800372728863,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(M175:P175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X175*$K175*12*1000*(1-$C175)","v":0},null,{"$f":"IF(Q175=0,0,(IF($AK$3=1,$E175*$F$4*G175/$Q$136,($E175*$F$4*G175-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R175=0,0,IF($AK$3=1,$E175*$F$4*H175/$R$136,($E175*$F$4*H175-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W175*Energía!Z175*(1-$C175)*1000,AL175)","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T175*$X175*12*1000*(1-$C175),AM175)","v":0},{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+SUMPRODUCT(AE175:AH175,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Político",0,0,null,null,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48327800372728863,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(M176:P176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X176*$K176*12*1000*(1-$C176)","v":0},null,{"$f":"IF(Q176=0,0,(IF($AK$3=1,$E176*$F$4*G176/$Q$136,($E176*$F$4*G176-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R176=0,0,IF($AK$3=1,$E176*$F$4*H176/$R$136,($E176*$F$4*H176-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W176*Energía!Z176*(1-$C176)*1000,AL176)","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T176*$X176*12*1000*(1-$C176),AM176)","v":0},{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+SUMPRODUCT(AE176:AH176,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x1",0,0,null,null,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48327800372728863,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(M177:P177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X177*$K177*12*1000*(1-$C177)","v":0},null,{"$f":"IF(Q177=0,0,(IF($AK$3=1,$E177*$F$4*G177/$Q$136,($E177*$F$4*G177-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R177=0,0,IF($AK$3=1,$E177*$F$4*H177/$R$136,($E177*$F$4*H177-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W177*((Energía!Z177-Clientes!T177*Límites!$B$16*12)+Clientes!T177*Límites!$B$16*12*(1-$C177))*1000,AL177)","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T177*$X177*12*1000*(1-$C177),AM177)","v":0},{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+SUMPRODUCT(AE177:AH177,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x2",0,0,null,null,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48327800372728863,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(M178:P178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X178*$K178*12*1000*(1-$C178)","v":0},null,{"$f":"IF(Q178=0,0,(IF($AK$3=1,$E178*$F$4*G178/$Q$136,($E178*$F$4*G178-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R178=0,0,IF($AK$3=1,$E178*$F$4*H178/$R$136,($E178*$F$4*H178-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W178*Energía!Z178*(1-$C178)*1000,AL178)","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T178*$X178*12*1000*(1-$C178),AM178)","v":0},{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+SUMPRODUCT(AE178:AH178,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discap.",0,0,null,null,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48327800372728863,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(M179:P179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X179*$K179*12*1000*(1-$C179)","v":0},null,{"$f":"IF(Q179=0,0,(IF($AK$3=1,$E179*$F$4*G179/$Q$136,($E179*$F$4*G179-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R179=0,0,IF($AK$3=1,$E179*$F$4*H179/$R$136,($E179*$F$4*H179-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W179*((Energía!Z179-Clientes!T179*Límites!$B$15*12)+Clientes!T179*Límites!$B$15*12*(1-$C179))*1000,AL179)","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T179*$X179*12*1000*(1-$C179),AM179)","v":0},{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+SUMPRODUCT(AE179:AH179,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.48327800372728863,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(M180:P180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X180*$K180*12*1000*(1-$C180)","v":0},null,{"$f":"IF(Q180=0,0,(IF($AK$3=1,$E180*$F$4*G180/$Q$136,($E180*$F$4*G180-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R180=0,0,IF($AK$3=1,$E180*$F$4*H180/$R$136,($E180*$F$4*H180-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W180*Energía!Z180*(1-$C180)*1000,AL180)","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T180*$X180*12*1000*(1-$C180),AM180)","v":0},{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+SUMPRODUCT(AE180:AH180,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48327800372728863,null,1,0,null,0,0,null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,{"$f":"IF(Q181=0,0,(IF($AK$3=1,$E181*$F$4*G181/$Q$136,($E181*$F$4*G181-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R181=0,0,IF($AK$3=1,$E181*$F$4*H181/$R$136,($E181*$F$4*H181-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,0,0,0,0,null,"BTS_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP182:AP191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48327800372728863,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(M182:P182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X182*$K182*12*1000*(1-$C182)","v":0},null,{"$f":"IF(Q182=0,0,(IF($AK$3=1,$E182*$F$4*G182/$Q$136,($E182*$F$4*G182-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R182=0,0,IF($AK$3=1,$E182*$F$4*H182/$R$136,($E182*$F$4*H182-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W182*Energía!Z182*(1-$C182)*1000,AL182)","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T182*$X182*12*1000*(1-$C182),AM182)","v":0},{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+SUMPRODUCT(AE182:AH182,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Regular",0,0,null,null,{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.48327800372728863,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(M183:P183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X183*$K183*12*1000*(1-$C183)","v":0},null,{"$f":"IF(Q183=0,0,(IF($AK$3=1,$E183*$F$4*G183/$Q$136,($E183*$F$4*G183-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R183=0,0,IF($AK$3=1,$E183*$F$4*H183/$R$136,($E183*$F$4*H183-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W183*Energía!Z183*(1-$C183)*1000,AL183)","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T183*$X183*12*1000*(1-$C183),AM183)","v":0},{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+SUMPRODUCT(AE183:AH183,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Agro",0,0,null,null,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48327800372728863,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(M184:P184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X184*$K184*12*1000*(1-$C184)","v":0},null,{"$f":"IF(Q184=0,0,(IF($AK$3=1,$E184*$F$4*G184/$Q$136,($E184*$F$4*G184-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R184=0,0,IF($AK$3=1,$E184*$F$4*H184/$R$136,($E184*$F$4*H184-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W184*Energía!Z184*(1-$C184)*1000,AL184)","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T184*$X184*12*1000*(1-$C184),AM184)","v":0},{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+SUMPRODUCT(AE184:AH184,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48327800372728863,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(M185:P185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X185*$K185*12*1000*(1-$C185)","v":0},null,{"$f":"IF(Q185=0,0,(IF($AK$3=1,$E185*$F$4*G185/$Q$136,($E185*$F$4*G185-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R185=0,0,IF($AK$3=1,$E185*$F$4*H185/$R$136,($E185*$F$4*H185-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W185*((Energía!Z185-Clientes!T185*Límites!$B$14*12)+Clientes!T185*Límites!$B$14*12*(1-$C185))*1000,AL185)","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T185*$X185*12*1000*(1-$C185),AM185)","v":0},{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+SUMPRODUCT(AE185:AH185,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.48327800372728863,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(M186:P186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X186*$K186*12*1000*(1-$C186)","v":0},null,{"$f":"IF(Q186=0,0,(IF($AK$3=1,$E186*$F$4*G186/$Q$136,($E186*$F$4*G186-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R186=0,0,IF($AK$3=1,$E186*$F$4*H186/$R$136,($E186*$F$4*H186-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W186*Energía!Z186*(1-$C186)*1000,AL186)","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T186*$X186*12*1000*(1-$C186),AM186)","v":0},{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+SUMPRODUCT(AE186:AH186,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Político",0,0,null,null,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48327800372728863,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(M187:P187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X187*$K187*12*1000*(1-$C187)","v":0},null,{"$f":"IF(Q187=0,0,(IF($AK$3=1,$E187*$F$4*G187/$Q$136,($E187*$F$4*G187-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R187=0,0,IF($AK$3=1,$E187*$F$4*H187/$R$136,($E187*$F$4*H187-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W187*Energía!Z187*(1-$C187)*1000,AL187)","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T187*$X187*12*1000*(1-$C187),AM187)","v":0},{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+SUMPRODUCT(AE187:AH187,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x1",0,0,null,null,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48327800372728863,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(M188:P188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X188*$K188*12*1000*(1-$C188)","v":0},null,{"$f":"IF(Q188=0,0,(IF($AK$3=1,$E188*$F$4*G188/$Q$136,($E188*$F$4*G188-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R188=0,0,IF($AK$3=1,$E188*$F$4*H188/$R$136,($E188*$F$4*H188-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W188*((Energía!Z188-Clientes!T188*Límites!$B$16*12)+Clientes!T188*Límites!$B$16*12*(1-$C188))*1000,AL188)","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T188*$X188*12*1000*(1-$C188),AM188)","v":0},{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+SUMPRODUCT(AE188:AH188,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x2",0,0,null,null,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48327800372728863,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(M189:P189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X189*$K189*12*1000*(1-$C189)","v":0},null,{"$f":"IF(Q189=0,0,(IF($AK$3=1,$E189*$F$4*G189/$Q$136,($E189*$F$4*G189-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R189=0,0,IF($AK$3=1,$E189*$F$4*H189/$R$136,($E189*$F$4*H189-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W189*Energía!Z189*(1-$C189)*1000,AL189)","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T189*$X189*12*1000*(1-$C189),AM189)","v":0},{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+SUMPRODUCT(AE189:AH189,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discap.",0,0,null,null,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48327800372728863,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(M190:P190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X190*$K190*12*1000*(1-$C190)","v":0},null,{"$f":"IF(Q190=0,0,(IF($AK$3=1,$E190*$F$4*G190/$Q$136,($E190*$F$4*G190-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R190=0,0,IF($AK$3=1,$E190*$F$4*H190/$R$136,($E190*$F$4*H190-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W190*((Energía!Z190-Clientes!T190*Límites!$B$15*12)+Clientes!T190*Límites!$B$15*12*(1-$C190))*1000,AL190)","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T190*$X190*12*1000*(1-$C190),AM190)","v":0},{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+SUMPRODUCT(AE190:AH190,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.48327800372728863,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(M191:P191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X191*$K191*12*1000*(1-$C191)","v":0},null,{"$f":"IF(Q191=0,0,(IF($AK$3=1,$E191*$F$4*G191/$Q$136,($E191*$F$4*G191-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R191=0,0,IF($AK$3=1,$E191*$F$4*H191/$R$136,($E191*$F$4*H191-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W191*Energía!Z191*(1-$C191)*1000,AL191)","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T191*$X191*12*1000*(1-$C191),AM191)","v":0},{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+SUMPRODUCT(AE191:AH191,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(M192:P192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,(IF($AK$3=1,$E192*$F$4*G192/$Q$192,($E192*$F$4*G192-$AL$192*PremisaCosto!$F$84)/($Q$192-$M$192*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R192=0,0,$E192*$F$4*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!X192*$X192*12*1000*(1-$C192)","v":0},null,"Alumbrado Público",0,0,null,null,{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},0,0,0,0,0,null,{"$f":"IF(Q193=0,0,(IF($AK$3=1,$E193*$F$4*G193/$Q$193,($E193*$F$4*G193-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R193=0,0,$E193*$F$4*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!U193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!V193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!W193*$X193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!X193*$X193*12*1000*(1-$C193)","v":0},null,"GRANDES CLIENTES",0,0,null,null,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.22389196836591951},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(M194:P194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"IF(Q194=0,0,(IF($AK$3=1,$E194*$F$4*G194/$Q$193,($E194*$F$4*G194-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U20","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W194*Energía!Z194*(1-$C194)*1000,AL194)","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!X194*$X194*12*1000*(1-$C194)","v":0},null,"MTD_GC",0,0,null,null,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.28143218854104118},null,{"$f":"+G80","v":1},{"$f":"+H80","v":0},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(M195:P195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"IF(Q195=0,0,(IF($AK$3=1,$E195*$F$4*G195/$Q$193,($E195*$F$4*G195-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U80","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W195*Energía!Z195*(1-$C195)*1000,AL195)","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!X195*$X195*12*1000*(1-$C195)","v":0},null,"BTD_GC",0,0,null,null,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.865411052115859E-5,null,1,0,null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":1427.6854008926825},{"$f":"+SUM(N197,N201,N205)","v":1474.8516977704658},1522.7785095004269,1571.8887241401114,5076.2089169405554,0,null,{"$f":"IF(Q196=0,0,(IF($AK$3=1,$E196*$F$4*G196/$Q$196,($E196*$F$4*G196-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.1648595587328945},{"$f":"IF(R196=0,0,$E196*$F$4*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":0},1717.9950978613651,1773.8231026246019,1831.0296055790627,{"$f":"+SUM(AD197,AD201,AD205)","v":4317.2733122206482},{"$f":"+SUM(AE197,AE201,AE205)","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0},null,"BTSH",0,0,null,null,{"$f":"+Potencia!T196*$K196*12*1000*(1-$C196)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":3.865411052115859E-5},null,{"$f":"+G196","v":1},{"$f":"+H196","v":0},null,0,0,null,{"$f":"+SUM(M198:M200)","v":1427.6854008926825},{"$f":"+SUM(N198:N200)","v":1474.8516977704658},1522.7785095004269,1571.8887241401114,5076.2089169405554,0,null,{"$f":"IF(Q197=0,0,(IF($AK$3=1,$E197*$F$4*G197/$Q$196,($E197*$F$4*G197-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.1648595587328945},{"$f":"IF(R197=0,0,$E197*$F$4*H197/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":0},{"$f":"+SUM(AA198:AA200)","v":1717.9950978613651},1773.8231026246019,1831.0296055790627,4317.2733122206482,0,0,0,0,0,null,"BTSH_1",0,0,null,null,{"$f":"+Potencia!T197*$K197*12*1000*(1-$C197)","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":3.865411052115859E-5},null,{"$f":"+G197","v":1},{"$f":"+H197","v":0},null,6.96E-3,0,null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":285.53708017853654},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":294.97033955409319},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":304.55570190008535},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":314.37774482802229},{"$f":"+SUMPRODUCT(M198:P198,PremisaCosto!$F$84:$I$84)","v":1015.2417833881111},{"$f":"+Potencia!X198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,(IF($AK$3=1,$E198*$F$4*G198/$Q$196,($E198*$F$4*G198-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.1648595587328945},{"$f":"IF(R198=0,0,$E198*$F$4*H198/$R$196)","v":0},null,{"$f":"+J198*T198","v":8.1074225287809457E-3},{"$f":"+U198*K198","v":0},null,{"$f":"+IF($AK$3=1,$W198*Energía!Z198*(1-$C198)*1000,AL198)","v":0},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":343.59901957227299},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":354.76462052492036},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":366.20592111581254},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":863.45466244412978},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!X198*$X198*12*1000*(1-$C198)","v":0},null,{"$f":"+A198","v":"BTSH_1 Punta"},0,0,null,null,{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.865411052115859E-5,null,1,0,null,6.96E-3,0,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":571.07416035707308},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":589.94067910818637},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":609.11140380017071},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":628.75548965604457},{"$f":"+SUMPRODUCT(M199:P199,PremisaCosto!$F$84:$I$84)","v":2030.4835667762222},{"$f":"+Potencia!X199*$K199*12*1000*(1-$C199)","v":0},null,{"$f":"IF(Q199=0,0,(IF($AK$3=1,$E199*$F$4*G199/$Q$196,($E199*$F$4*G199-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.1648595587328945},0,null,8.1074225287809457E-3,0,null,{"$f":"+IF($AK$3=1,$W199*Energía!Z199*(1-$C199)*1000,AL199)","v":0},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":687.19803914454599},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":709.52924104984072},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":732.41184223162509},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":1726.9093248882596},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!X199*$X199*12*1000*(1-$C199)","v":0},null,"BTSH_1 Fuera de Punta Medio",0,0,null,null,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.865411052115859E-5,null,1,0,null,6.96E-3,0,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":571.07416035707308},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":589.94067910818637},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":609.11140380017071},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":628.75548965604457},{"$f":"+SUMPRODUCT(M200:P200,PremisaCosto!$F$84:$I$84)","v":2030.4835667762222},{"$f":"+Potencia!X200*$K200*12*1000*(1-$C200)","v":0},null,{"$f":"IF(Q200=0,0,(IF($AK$3=1,$E200*$F$4*G200/$Q$196,($E200*$F$4*G200-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":1.1648595587328945},0,null,8.1074225287809457E-3,0,null,{"$f":"+IF($AK$3=1,$W200*Energía!Z200*(1-$C200)*1000,AL200)","v":0},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":687.19803914454599},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":709.52924104984072},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":732.41184223162509},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":1726.9093248882596},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!X200*$X200*12*1000*(1-$C200)","v":0},null,"BTSH_1 Fuera de Punta Bajo",0,0,null,null,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.865411052115859E-5,null,1,0,null,0,0,null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+SUM(R202:R204)","v":0},null,{"$f":"IF(Q201=0,0,(IF($AK$3=1,$E201*$F$4*G201/$Q$196,($E201*$F$4*G201-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+SUM(AE202:AE204)","v":0},{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},{"$f":"+SUM(AH202:AH204)","v":0},{"$f":"+SUM(AI202:AI204)","v":0},null,"BTSH_2",0,0,null,null,{"$f":"+Potencia!T201*$K201*12*1000*(1-$C201)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.865411052115859E-5,null,1,0,null,6.96E-3,0,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(M202:P202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X202*$K202*12*1000*(1-$C202)","v":0},null,{"$f":"IF(Q202=0,0,(IF($AK$3=1,$E202*$F$4*G202/$Q$196,($E202*$F$4*G202-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W202*Energía!Z202*(1-$C202)*1000,AL202)","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!X202*$X202*12*1000*(1-$C202)","v":0},null,"BTSH_2 Punta",0,0,null,null,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.865411052115859E-5,null,1,0,null,6.96E-3,0,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(M203:P203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X203*$K203*12*1000*(1-$C203)","v":0},null,{"$f":"IF(Q203=0,0,(IF($AK$3=1,$E203*$F$4*G203/$Q$196,($E203*$F$4*G203-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W203*Energía!Z203*(1-$C203)*1000,AL203)","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!X203*$X203*12*1000*(1-$C203)","v":0},null,"BTSH_2 Fuera de Punta Medio",0,0,null,null,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.865411052115859E-5,null,1,0,null,6.96E-3,0,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(M204:P204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X204*$K204*12*1000*(1-$C204)","v":0},null,{"$f":"IF(Q204=0,0,(IF($AK$3=1,$E204*$F$4*G204/$Q$196,($E204*$F$4*G204-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W204*Energía!Z204*(1-$C204)*1000,AL204)","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!X204*$X204*12*1000*(1-$C204)","v":0},null,"BTSH_2 Fuera de Punta Bajo",0,0,null,null,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.865411052115859E-5,null,1,0,null,0,0,null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+SUM(R206:R208)","v":0},null,{"$f":"IF(Q205=0,0,(IF($AK$3=1,$E205*$F$4*G205/$Q$196,($E205*$F$4*G205-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+SUM(AE206:AE208)","v":0},{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},{"$f":"+SUM(AH206:AH208)","v":0},{"$f":"+SUM(AI206:AI208)","v":0},null,"BTSH_3",0,0,null,null,{"$f":"+Potencia!T205*$K205*12*1000*(1-$C205)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.865411052115859E-5,null,1,0,null,6.96E-3,0,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(M206:P206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X206*$K206*12*1000*(1-$C206)","v":0},null,{"$f":"IF(Q206=0,0,(IF($AK$3=1,$E206*$F$4*G206/$Q$196,($E206*$F$4*G206-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W206*Energía!Z206*(1-$C206)*1000,AL206)","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!X206*$X206*12*1000*(1-$C206)","v":0},null,"BTSH_3 Punta",0,0,null,null,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.865411052115859E-5,null,1,0,null,6.96E-3,0,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(M207:P207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X207*$K207*12*1000*(1-$C207)","v":0},null,{"$f":"IF(Q207=0,0,(IF($AK$3=1,$E207*$F$4*G207/$Q$196,($E207*$F$4*G207-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W207*Energía!Z207*(1-$C207)*1000,AL207)","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!X207*$X207*12*1000*(1-$C207)","v":0},null,"BTSH_3 Fuera de Punta Medio",0,0,null,null,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.865411052115859E-5,null,1,0,null,6.96E-3,0,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(M208:P208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X208*$K208*12*1000*(1-$C208)","v":0},null,{"$f":"IF(Q208=0,0,(IF($AK$3=1,$E208*$F$4*G208/$Q$196,($E208*$F$4*G208-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W208*Energía!Z208*(1-$C208)*1000,AL208)","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!X208*$X208*12*1000*(1-$C208)","v":0},null,"BTSH_3 Fuera de Punta Bajo",0,0,null,null,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2689950580472087E-3,null,1,0,null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":64561.472859923873},66532.225349738335,68534.580464259299,70586.71191565039,228774.07987740476,0,null,{"$f":"IF(Q209=0,0,(IF($AK$3=1,$E209*$F$4*G209/$Q$209,($E209*$F$4*G209-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.1639905601095659},{"$f":"IF(R209=0,0,$E209*$F$4*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":61739.591657198202},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":77442.882250177805},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":79773.604701467295},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":82162.266338990477},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":253423.80609962987},0,0,0,0,0,null,"BTS Prepago",61739.591657198209,0,null,null,{"$f":"+SUM(AP210,AP221,AP232,AP243,AP254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.2689950580472087E-3},null,{"$f":"+G209","v":1},0,null,7.3699999999999998E-3,0,null,{"$f":"+SUM(M211:M220)","v":64561.472859923873},66532.225349738335,68534.580464259299,70586.71191565039,228774.07987740476,0,null,{"$f":"IF(Q210=0,0,(IF($AK$3=1,$E210*$F$4*G210/$Q$209,($E210*$F$4*G210-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.1639905601095659},0,null,8.5786104280075014E-3,0,null,{"$f":"+SUM(Z211:Z220)","v":61739.591657198202},{"$f":"+SUM(AA211:AA220)","v":77442.882250177805},{"$f":"+SUM(AB211:AB220)","v":79773.604701467295},{"$f":"+SUM(AC211:AC220)","v":82162.266338990477},{"$f":"+SUM(AD211:AD220)","v":253423.80609962987},0,0,0,0,0,null,"BTS Prep",0,0,null,null,{"$f":"+Potencia!T210*$K210*12*1000*(1-$C210)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.2689950580472087E-3},null,1,0,null,{"$f":"+J210","v":7.3699999999999998E-3},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":53307.207672368117},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":54937.285567781444},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":56593.962919433339},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":58292.099754792638},{"$f":"+SUMPRODUCT(M211:P211,PremisaCosto!$F$84:$I$84)","v":188909.50731473952},{"$f":"+Potencia!X211*$K211*12*1000*(1-$C211)","v":0},null,{"$f":"IF(Q211=0,0,(IF($AK$3=1,$E211*$F$4*G211/$Q$209,($E211*$F$4*G211-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.1639905601095659},0,null,8.5786104280075014E-3,0,null,{"$f":"+IF($AK$3=1,$W211*Energía!Z211*(1-$C211)*1000,AL211)","v":50977.236619228235},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":63946.481798941109},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":65874.838597411217},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":67851.453843543786},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":209264.79196764619},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!X211*$X211*12*1000*(1-$C211)","v":0},null,"BTS Prepago Regular",50977.236619228235,0,null,null,{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2689950580472087E-3,null,1,0,null,{"$f":"+J211","v":7.3699999999999998E-3},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(M212:P212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X212*$K212*12*1000*(1-$C212)","v":0},null,{"$f":"IF(Q212=0,0,(IF($AK$3=1,$E212*$F$4*G212/$Q$209,($E212*$F$4*G212-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W212*Energía!Z212*(1-$C212)*1000,AL212)","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!X212*$X212*12*1000*(1-$C212)","v":0},null,"BTS Prepago Agro",0,0,null,null,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2689950580472087E-3,null,1,0,null,7.3699999999999998E-3,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":11186.107089278416},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":11524.71848967275},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":11868.302758338403},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":12220.153511627748},{"$f":"+SUMPRODUCT(M213:P213,PremisaCosto!$F$84:$I$84)","v":39623.144676505697},{"$f":"+Potencia!X213*$K213*12*1000*(1-$C213)","v":0},null,{"$f":"IF(Q213=0,0,(IF($AK$3=1,$E213*$F$4*G213/$Q$209,($E213*$F$4*G213-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.1639905601095659},0,null,8.5786104280075014E-3,0,null,{"$f":"+IF($AK$3=1,$W213*Energía!Z213*(1-$C213)*1000,AL213)","v":10697.176046703191},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":13414.663529899257},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":13814.592375228227},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":14224.143330624463},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":43891.578242133968},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!X213*$X213*12*1000*(1-$C213)","v":0},null,"BTS Prepago Jub. 1",10697.176046703191,0,null,null,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2689950580472087E-3,null,1,0,null,7.3699999999999998E-3,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(M214:P214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X214*$K214*12*1000*(1-$C214)","v":0},null,{"$f":"IF(Q214=0,0,(IF($AK$3=1,$E214*$F$4*G214/$Q$209,($E214*$F$4*G214-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000,AL214)","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!X214*$X214*12*1000*(1-$C214)","v":0},null,"BTS Prepago Jub. 2",0,0,null,null,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2689950580472087E-3,null,1,0,null,7.3699999999999998E-3,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(M215:P215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X215*$K215*12*1000*(1-$C215)","v":0},null,{"$f":"IF(Q215=0,0,(IF($AK$3=1,$E215*$F$4*G215/$Q$209,($E215*$F$4*G215-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W215*Energía!Z215*(1-$C215)*1000,AL215)","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!X215*$X215*12*1000*(1-$C215)","v":0},null,"BTS Prepago Político",0,0,null,null,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2689950580472087E-3,null,1,0,null,7.3699999999999998E-3,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(M216:P216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X216*$K216*12*1000*(1-$C216)","v":0},null,{"$f":"IF(Q216=0,0,(IF($AK$3=1,$E216*$F$4*G216/$Q$209,($E216*$F$4*G216-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W216*Energía!Z216*(1-$C216)*1000,AL216)","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!X216*$X216*12*1000*(1-$C216)","v":0},null,{"$f":"+A216","v":"BTS Prepago x1"},0,0,null,null,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2689950580472087E-3,null,1,0,null,7.3699999999999998E-3,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(M217:P217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X217*$K217*12*1000*(1-$C217)","v":0},null,{"$f":"IF(Q217=0,0,(IF($AK$3=1,$E217*$F$4*G217/$Q$209,($E217*$F$4*G217-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+IF($AK$3=1,$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000,AL217)","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!X217*$X217*12*1000*(1-$C217)","v":0},null,"BTS Prepago x2",0,0,null,null,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2689950580472087E-3,null,1,0,null,7.3699999999999998E-3,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":68.158098277348373},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":70.221292284138116},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":72.314786487560326},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":74.458649230000901},{"$f":"+SUMPRODUCT(M218:P218,PremisaCosto!$F$84:$I$84)","v":241.42788615955212},{"$f":"+Potencia!X218*$K218*12*1000*(1-$C218)","v":0},null,{"$f":"IF(Q218=0,0,(IF($AK$3=1,$E218*$F$4*G218/$Q$209,($E218*$F$4*G218-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":1.1639905601095659},0,null,8.5786104280075014E-3,0,null,{"$f":"+IF($AK$3=1,$W218*Energía!Z218*(1-$C218)*1000,AL218)","v":65.178991266775483},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":81.736921337431482},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":84.173728827859023},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":86.669164822230442},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":267.43588984970728},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!X218*$X218*12*1000*(1-$C218)","v":0},null,"BTS Prepago Discap.",65.178991266775483,0,null,null,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2689950580472087E-3,null,1,0,null,7.3699999999999998E-3,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(M219:P219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X219*$K219*12*1000*(1-$C219)","v":0},null,{"$f":"IF(Q219=0,0,(IF($AK$3=1,$E219*$F$4*G219/$Q$209,($E219*$F$4*G219-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000,AL219)","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!X219*$X219*12*1000*(1-$C219)","v":0},null,"BTS Prepago Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2689950580472087E-3,null,1,0,null,7.3699999999999998E-3,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(M220:P220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X220*$K220*12*1000*(1-$C220)","v":0},null,{"$f":"IF(Q220=0,0,(IF($AK$3=1,$E220*$F$4*G220/$Q$209,($E220*$F$4*G220-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W220*Energía!Z220*(1-$C220)*1000,AL220)","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!X220*$X220*12*1000*(1-$C220)","v":0},null,"BTS Prepago Cruz Roja",0,0,null,null,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,{"$f":"IF(Q221=0,0,(IF($AK$3=1,$E221*$F$4*G221/$Q$209,($E221*$F$4*G221-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,0,0,0,0,null,"X1D_2 (10,001-30,000)",0,0,null,null,{"$f":"+SUM(AP222:AP231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2689950580472087E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(M222:P222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X222*$K222*12*1000*(1-$C222)","v":0},null,{"$f":"IF(Q222=0,0,(IF($AK$3=1,$E222*$F$4*G222/$Q$209,($E222*$F$4*G222-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!X222*$X222*12*1000*(1-$C222)","v":0},null,"X1D_2 Regular",0,0,null,null,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2689950580472087E-3,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(M223:P223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X223*$K223*12*1000*(1-$C223)","v":0},null,{"$f":"IF(Q223=0,0,(IF($AK$3=1,$E223*$F$4*G223/$Q$209,($E223*$F$4*G223-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!X223*$X223*12*1000*(1-$C223)","v":0},null,"X1D_2 Agro",0,0,null,null,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(M224:P224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X224*$K224*12*1000*(1-$C224)","v":0},null,{"$f":"IF(Q224=0,0,(IF($AK$3=1,$E224*$F$4*G224/$Q$209,($E224*$F$4*G224-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!X224*$X224*12*1000*(1-$C224)","v":0},null,"X1D_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(M225:P225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X225*$K225*12*1000*(1-$C225)","v":0},null,{"$f":"IF(Q225=0,0,(IF($AK$3=1,$E225*$F$4*G225/$Q$209,($E225*$F$4*G225-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!X225*$X225*12*1000*(1-$C225)","v":0},null,"X1D_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2689950580472087E-3,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(M226:P226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X226*$K226*12*1000*(1-$C226)","v":0},null,{"$f":"IF(Q226=0,0,(IF($AK$3=1,$E226*$F$4*G226/$Q$209,($E226*$F$4*G226-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!X226*$X226*12*1000*(1-$C226)","v":0},null,"X1D_2 Político",0,0,null,null,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(M227:P227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X227*$K227*12*1000*(1-$C227)","v":0},null,{"$f":"IF(Q227=0,0,(IF($AK$3=1,$E227*$F$4*G227/$Q$209,($E227*$F$4*G227-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!X227*$X227*12*1000*(1-$C227)","v":0},null,"X1D_2 x1",0,0,null,null,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(M228:P228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X228*$K228*12*1000*(1-$C228)","v":0},null,{"$f":"IF(Q228=0,0,(IF($AK$3=1,$E228*$F$4*G228/$Q$209,($E228*$F$4*G228-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!X228*$X228*12*1000*(1-$C228)","v":0},null,"X1D_2 x2",0,0,null,null,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(M229:P229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X229*$K229*12*1000*(1-$C229)","v":0},null,{"$f":"IF(Q229=0,0,(IF($AK$3=1,$E229*$F$4*G229/$Q$209,($E229*$F$4*G229-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!X229*$X229*12*1000*(1-$C229)","v":0},null,"X1D_2 Discap.",0,0,null,null,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(M230:P230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X230*$K230*12*1000*(1-$C230)","v":0},null,{"$f":"IF(Q230=0,0,(IF($AK$3=1,$E230*$F$4*G230/$Q$209,($E230*$F$4*G230-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!X230*$X230*12*1000*(1-$C230)","v":0},null,"X1D_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(M231:P231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X231*$K231*12*1000*(1-$C231)","v":0},null,{"$f":"IF(Q231=0,0,(IF($AK$3=1,$E231*$F$4*G231/$Q$209,($E231*$F$4*G231-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!X231*$X231*12*1000*(1-$C231)","v":0},null,"X1D_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,{"$f":"IF(Q232=0,0,(IF($AK$3=1,$E232*$F$4*G232/$Q$209,($E232*$F$4*G232-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,0,0,0,0,null,"X1D_3 (30,001-50,000)",0,0,null,null,{"$f":"+SUM(AP233:AP242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2689950580472087E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(M233:P233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X233*$K233*12*1000*(1-$C233)","v":0},null,{"$f":"IF(Q233=0,0,(IF($AK$3=1,$E233*$F$4*G233/$Q$209,($E233*$F$4*G233-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!X233*$X233*12*1000*(1-$C233)","v":0},null,"X1D_3 Regular",0,0,null,null,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2689950580472087E-3,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(M234:P234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X234*$K234*12*1000*(1-$C234)","v":0},null,{"$f":"IF(Q234=0,0,(IF($AK$3=1,$E234*$F$4*G234/$Q$209,($E234*$F$4*G234-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!X234*$X234*12*1000*(1-$C234)","v":0},null,"X1D_3 Agro",0,0,null,null,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(M235:P235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X235*$K235*12*1000*(1-$C235)","v":0},null,{"$f":"IF(Q235=0,0,(IF($AK$3=1,$E235*$F$4*G235/$Q$209,($E235*$F$4*G235-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!X235*$X235*12*1000*(1-$C235)","v":0},null,"X1D_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(M236:P236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X236*$K236*12*1000*(1-$C236)","v":0},null,{"$f":"IF(Q236=0,0,(IF($AK$3=1,$E236*$F$4*G236/$Q$209,($E236*$F$4*G236-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!X236*$X236*12*1000*(1-$C236)","v":0},null,"X1D_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(M237:P237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X237*$K237*12*1000*(1-$C237)","v":0},null,{"$f":"IF(Q237=0,0,(IF($AK$3=1,$E237*$F$4*G237/$Q$209,($E237*$F$4*G237-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!X237*$X237*12*1000*(1-$C237)","v":0},null,"X1D_3 Político",0,0,null,null,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(M238:P238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X238*$K238*12*1000*(1-$C238)","v":0},null,{"$f":"IF(Q238=0,0,(IF($AK$3=1,$E238*$F$4*G238/$Q$209,($E238*$F$4*G238-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!X238*$X238*12*1000*(1-$C238)","v":0},null,"X1D_3 x1",0,0,null,null,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(M239:P239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X239*$K239*12*1000*(1-$C239)","v":0},null,{"$f":"IF(Q239=0,0,(IF($AK$3=1,$E239*$F$4*G239/$Q$209,($E239*$F$4*G239-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!X239*$X239*12*1000*(1-$C239)","v":0},null,"X1D_3 x2",0,0,null,null,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(M240:P240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X240*$K240*12*1000*(1-$C240)","v":0},null,{"$f":"IF(Q240=0,0,(IF($AK$3=1,$E240*$F$4*G240/$Q$209,($E240*$F$4*G240-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!X240*$X240*12*1000*(1-$C240)","v":0},null,"X1D_3 Discap.",0,0,null,null,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(M241:P241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,(IF($AK$3=1,$E241*$F$4*G241/$Q$209,($E241*$F$4*G241-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R241=0,0,$E241*$F$4*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!X241*$X241*12*1000*(1-$C241)","v":0},null,"X1D_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2689950580472087E-3,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(M242:P242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X242*$K242*12*1000*(1-$C242)","v":0},null,{"$f":"IF(Q242=0,0,(IF($AK$3=1,$E242*$F$4*G242/$Q$209,($E242*$F$4*G242-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!X242*$X242*12*1000*(1-$C242)","v":0},null,"X1D_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,{"$f":"IF(Q243=0,0,(IF($AK$3=1,$E243*$F$4*G243/$Q$209,($E243*$F$4*G243-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,0,0,0,0,null,"X1D_4 (50,001-más)",0,0,null,null,{"$f":"+SUM(AP244:AP253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2689950580472087E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(M244:P244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X244*$K244*12*1000*(1-$C244)","v":0},null,{"$f":"IF(Q244=0,0,(IF($AK$3=1,$E244*$F$4*G244/$Q$209,($E244*$F$4*G244-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!X244*$X244*12*1000*(1-$C244)","v":0},null,"X1D_4 Regular",0,0,null,null,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2689950580472087E-3,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(M245:P245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X245*$K245*12*1000*(1-$C245)","v":0},null,{"$f":"IF(Q245=0,0,(IF($AK$3=1,$E245*$F$4*G245/$Q$209,($E245*$F$4*G245-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!X245*$X245*12*1000*(1-$C245)","v":0},null,"X1D_4 Agro",0,0,null,null,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(M246:P246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X246*$K246*12*1000*(1-$C246)","v":0},null,{"$f":"IF(Q246=0,0,(IF($AK$3=1,$E246*$F$4*G246/$Q$209,($E246*$F$4*G246-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!X246*$X246*12*1000*(1-$C246)","v":0},null,"X1D_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(M247:P247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X247*$K247*12*1000*(1-$C247)","v":0},null,{"$f":"IF(Q247=0,0,(IF($AK$3=1,$E247*$F$4*G247/$Q$209,($E247*$F$4*G247-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!X247*$X247*12*1000*(1-$C247)","v":0},null,"X1D_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(M248:P248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X248*$K248*12*1000*(1-$C248)","v":0},null,{"$f":"IF(Q248=0,0,(IF($AK$3=1,$E248*$F$4*G248/$Q$209,($E248*$F$4*G248-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!X248*$X248*12*1000*(1-$C248)","v":0},null,"X1D_4 Político",0,0,null,null,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(M249:P249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X249*$K249*12*1000*(1-$C249)","v":0},null,{"$f":"IF(Q249=0,0,(IF($AK$3=1,$E249*$F$4*G249/$Q$209,($E249*$F$4*G249-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!X249*$X249*12*1000*(1-$C249)","v":0},null,"X1D_4 x1",0,0,null,null,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(M250:P250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X250*$K250*12*1000*(1-$C250)","v":0},null,{"$f":"IF(Q250=0,0,(IF($AK$3=1,$E250*$F$4*G250/$Q$209,($E250*$F$4*G250-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!X250*$X250*12*1000*(1-$C250)","v":0},null,"X1D_4 x2",0,0,null,null,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(M251:P251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X251*$K251*12*1000*(1-$C251)","v":0},null,{"$f":"IF(Q251=0,0,(IF($AK$3=1,$E251*$F$4*G251/$Q$209,($E251*$F$4*G251-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!X251*$X251*12*1000*(1-$C251)","v":0},null,"X1D_4 Discap.",0,0,null,null,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(M252:P252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X252*$K252*12*1000*(1-$C252)","v":0},null,{"$f":"IF(Q252=0,0,(IF($AK$3=1,$E252*$F$4*G252/$Q$209,($E252*$F$4*G252-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!X252*$X252*12*1000*(1-$C252)","v":0},null,"X1D_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(M253:P253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X253*$K253*12*1000*(1-$C253)","v":0},null,{"$f":"IF(Q253=0,0,(IF($AK$3=1,$E253*$F$4*G253/$Q$209,($E253*$F$4*G253-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!X253*$X253*12*1000*(1-$C253)","v":0},null,"X1D_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,{"$f":"IF(Q254=0,0,(IF($AK$3=1,$E254*$F$4*G254/$Q$209,($E254*$F$4*G254-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,0,0,0,0,null,"X1D_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP255:AP264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2689950580472087E-3,null,1,0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(M255:P255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X255*$K255*12*1000*(1-$C255)","v":0},null,{"$f":"IF(Q255=0,0,(IF($AK$3=1,$E255*$F$4*G255/$Q$209,($E255*$F$4*G255-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X255*$X255*12*1000*(1-$C255)","v":0},null,"X1D_5 Regular",0,0,null,null,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2689950580472087E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(M256:P256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X256*$K256*12*1000*(1-$C256)","v":0},null,{"$f":"IF(Q256=0,0,(IF($AK$3=1,$E256*$F$4*G256/$Q$209,($E256*$F$4*G256-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X256*$X256*12*1000*(1-$C256)","v":0},null,"X1D_5 Agro",0,0,null,null,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(M257:P257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X257*$K257*12*1000*(1-$C257)","v":0},null,{"$f":"IF(Q257=0,0,(IF($AK$3=1,$E257*$F$4*G257/$Q$209,($E257*$F$4*G257-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X257*$X257*12*1000*(1-$C257)","v":0},null,"X1D_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2689950580472087E-3,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(M258:P258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X258*$K258*12*1000*(1-$C258)","v":0},null,{"$f":"IF(Q258=0,0,(IF($AK$3=1,$E258*$F$4*G258/$Q$209,($E258*$F$4*G258-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X258*$X258*12*1000*(1-$C258)","v":0},null,"X1D_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(M259:P259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X259*$K259*12*1000*(1-$C259)","v":0},null,{"$f":"IF(Q259=0,0,(IF($AK$3=1,$E259*$F$4*G259/$Q$209,($E259*$F$4*G259-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X259*$X259*12*1000*(1-$C259)","v":0},null,"X1D_5 Político",0,0,null,null,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(M260:P260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X260*$K260*12*1000*(1-$C260)","v":0},null,{"$f":"IF(Q260=0,0,(IF($AK$3=1,$E260*$F$4*G260/$Q$209,($E260*$F$4*G260-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X260*$X260*12*1000*(1-$C260)","v":0},null,"X1D_5 x1",0,0,null,null,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(M261:P261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X261*$K261*12*1000*(1-$C261)","v":0},null,{"$f":"IF(Q261=0,0,(IF($AK$3=1,$E261*$F$4*G261/$Q$209,($E261*$F$4*G261-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X261*$X261*12*1000*(1-$C261)","v":0},null,"X1D_5 x2",0,0,null,null,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(M262:P262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X262*$K262*12*1000*(1-$C262)","v":0},null,{"$f":"IF(Q262=0,0,(IF($AK$3=1,$E262*$F$4*G262/$Q$209,($E262*$F$4*G262-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X262*$X262*12*1000*(1-$C262)","v":0},null,"X1D_5 Discap.",0,0,null,null,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(M263:P263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X263*$K263*12*1000*(1-$C263)","v":0},null,{"$f":"IF(Q263=0,0,(IF($AK$3=1,$E263*$F$4*G263/$Q$209,($E263*$F$4*G263-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X263*$X263*12*1000*(1-$C263)","v":0},null,"X1D_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2689950580472087E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(M264:P264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X264*$K264*12*1000*(1-$C264)","v":0},null,{"$f":"IF(Q264=0,0,(IF($AK$3=1,$E264*$F$4*G264/$Q$209,($E264*$F$4*G264-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X264*$X264*12*1000*(1-$C264)","v":0},null,"X1D_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},null,{"$f":"+SUM(R266:R267)","v":0},null,{"$f":"IF(Q265=0,0,(IF($AK$3=1,$E265*$F$4*G265/$Q$265,($E265*$F$4*G265-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R265=0,0,$E265*$F$4*H265/R265)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+Potencia!T265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0},null,"X2H",0,0,null,null,{"$f":"+Potencia!AE265*$X265*12*1000*(1-$C265)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,1,0,null,0,0,null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(M266:P266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,(IF($AK$3=1,$E266*$F$4*G266/$Q$265,($E266*$F$4*G266-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R266=0,0,$E266*$F$4*H266/R265)","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W266*Energía!Z266*(1-$C266)*1000,AL266)","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!X266*$X266*12*1000*(1-$C266)","v":0},null,"X2H Punta",0,0,null,null,{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,1,0,null,0,0,null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(M267:P267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,(IF($AK$3=1,$E267*$F$4*G267/$Q$265,($E267*$F$4*G267-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R267=0,0,$E267*$F$4*H267/R265)","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W267*Energía!Z267*(1-$C267)*1000,AL267)","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!X267*$X267*12*1000*(1-$C267)","v":0},null,"X2H Fuera de Punta",0,0,null,null,{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,(IF($AK$3=1,$E268*$F$4*G268/$Q$268,($E268*$F$4*G268-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R268=0,0,$E268*$F$4*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},0,0,0,0,0,0,0,0,null,"X2D",0,0,null,null,{"$f":"+SUM(AP269,AP280,AP291,AP302,AP313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,0,0,null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,{"$f":"IF(Q269=0,0,(IF($AK$3=1,$E269*$F$4*G269/$Q$268,($E269*$F$4*G269-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},0,0,0,0,0,0,0,0,null,"X2D_1 (0 - 10000)",0,0,null,null,{"$f":"+SUM(AP270:AP279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(M270:P270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X270*$K270*12*1000*(1-$C270)","v":0},null,{"$f":"IF(Q270=0,0,(IF($AK$3=1,$E270*$F$4*G270/$Q$268,($E270*$F$4*G270-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!X270*$X270*12*1000*(1-$C270)","v":0},null,"X2D_1 Regular",0,0,null,null,{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(M271:P271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X271*$K271*12*1000*(1-$C271)","v":0},null,{"$f":"IF(Q271=0,0,(IF($AK$3=1,$E271*$F$4*G271/$Q$268,($E271*$F$4*G271-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!X271*$X271*12*1000*(1-$C271)","v":0},null,"X2D_1 Agro",0,0,null,null,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(M272:P272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X272*$K272*12*1000*(1-$C272)","v":0},null,{"$f":"IF(Q272=0,0,(IF($AK$3=1,$E272*$F$4*G272/$Q$268,($E272*$F$4*G272-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!X272*$X272*12*1000*(1-$C272)","v":0},null,"X2D_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(M273:P273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X273*$K273*12*1000*(1-$C273)","v":0},null,{"$f":"IF(Q273=0,0,(IF($AK$3=1,$E273*$F$4*G273/$Q$268,($E273*$F$4*G273-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!X273*$X273*12*1000*(1-$C273)","v":0},null,"X2D_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(M274:P274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X274*$K274*12*1000*(1-$C274)","v":0},null,{"$f":"IF(Q274=0,0,(IF($AK$3=1,$E274*$F$4*G274/$Q$268,($E274*$F$4*G274-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!X274*$X274*12*1000*(1-$C274)","v":0},null,"X2D_1 Político",0,0,null,null,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(M275:P275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X275*$K275*12*1000*(1-$C275)","v":0},null,{"$f":"IF(Q275=0,0,(IF($AK$3=1,$E275*$F$4*G275/$Q$268,($E275*$F$4*G275-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!X275*$X275*12*1000*(1-$C275)","v":0},null,"X2D_1 x1",0,0,null,null,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(M276:P276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X276*$K276*12*1000*(1-$C276)","v":0},null,{"$f":"IF(Q276=0,0,(IF($AK$3=1,$E276*$F$4*G276/$Q$268,($E276*$F$4*G276-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,{"$f":"+J276*T276","v":0},{"$f":"+U276*K276","v":0},null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!X276*$X276*12*1000*(1-$C276)","v":0},null,"X2D_1 x2",0,0,null,null,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(M277:P277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X277*$K277*12*1000*(1-$C277)","v":0},null,{"$f":"IF(Q277=0,0,(IF($AK$3=1,$E277*$F$4*G277/$Q$268,($E277*$F$4*G277-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!X277*$X277*12*1000*(1-$C277)","v":0},null,"X2D_1 Discap.",0,0,null,null,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(M278:P278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X278*$K278*12*1000*(1-$C278)","v":0},null,{"$f":"IF(Q278=0,0,(IF($AK$3=1,$E278*$F$4*G278/$Q$268,($E278*$F$4*G278-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!X278*$X278*12*1000*(1-$C278)","v":0},null,"X2D_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(M279:P279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X279*$K279*12*1000*(1-$C279)","v":0},null,{"$f":"IF(Q279=0,0,(IF($AK$3=1,$E279*$F$4*G279/$Q$268,($E279*$F$4*G279-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!X279*$X279*12*1000*(1-$C279)","v":0},null,"X2D_1 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,{"$f":"IF(Q280=0,0,(IF($AK$3=1,$E280*$F$4*G280/$Q$268,($E280*$F$4*G280-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"+A280","v":"X2D_2 (10,001-30,000)"},0,0,null,null,{"$f":"+SUM(AP281:AP290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(M281:P281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X281*$K281*12*1000*(1-$C281)","v":0},null,{"$f":"IF(Q281=0,0,(IF($AK$3=1,$E281*$F$4*G281/$Q$268,($E281*$F$4*G281-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!X281*$X281*12*1000*(1-$C281)","v":0},null,"X2D_2 Regular",0,0,null,null,{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(M282:P282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X282*$K282*12*1000*(1-$C282)","v":0},null,{"$f":"IF(Q282=0,0,(IF($AK$3=1,$E282*$F$4*G282/$Q$268,($E282*$F$4*G282-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!X282*$X282*12*1000*(1-$C282)","v":0},null,"X2D_2 Agro",0,0,null,null,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(M283:P283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X283*$K283*12*1000*(1-$C283)","v":0},null,{"$f":"IF(Q283=0,0,(IF($AK$3=1,$E283*$F$4*G283/$Q$268,($E283*$F$4*G283-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!X283*$X283*12*1000*(1-$C283)","v":0},null,"X2D_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(M284:P284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X284*$K284*12*1000*(1-$C284)","v":0},null,{"$f":"IF(Q284=0,0,(IF($AK$3=1,$E284*$F$4*G284/$Q$268,($E284*$F$4*G284-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!X284*$X284*12*1000*(1-$C284)","v":0},null,"X2D_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(M285:P285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X285*$K285*12*1000*(1-$C285)","v":0},null,{"$f":"IF(Q285=0,0,(IF($AK$3=1,$E285*$F$4*G285/$Q$268,($E285*$F$4*G285-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!X285*$X285*12*1000*(1-$C285)","v":0},null,"X2D_2 Político",0,0,null,null,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(M286:P286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X286*$K286*12*1000*(1-$C286)","v":0},null,{"$f":"IF(Q286=0,0,(IF($AK$3=1,$E286*$F$4*G286/$Q$268,($E286*$F$4*G286-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!X286*$X286*12*1000*(1-$C286)","v":0},null,"X2D_2 x1",0,0,null,null,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(M287:P287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X287*$K287*12*1000*(1-$C287)","v":0},null,{"$f":"IF(Q287=0,0,(IF($AK$3=1,$E287*$F$4*G287/$Q$268,($E287*$F$4*G287-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!X287*$X287*12*1000*(1-$C287)","v":0},null,"X2D_2 x2",0,0,null,null,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(M288:P288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X288*$K288*12*1000*(1-$C288)","v":0},null,{"$f":"IF(Q288=0,0,(IF($AK$3=1,$E288*$F$4*G288/$Q$268,($E288*$F$4*G288-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!X288*$X288*12*1000*(1-$C288)","v":0},null,"X2D_2 Discap.",0,0,null,null,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(M289:P289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X289*$K289*12*1000*(1-$C289)","v":0},null,{"$f":"IF(Q289=0,0,(IF($AK$3=1,$E289*$F$4*G289/$Q$268,($E289*$F$4*G289-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!X289*$X289*12*1000*(1-$C289)","v":0},null,"X2D_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(M290:P290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X290*$K290*12*1000*(1-$C290)","v":0},null,{"$f":"IF(Q290=0,0,(IF($AK$3=1,$E290*$F$4*G290/$Q$268,($E290*$F$4*G290-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!X290*$X290*12*1000*(1-$C290)","v":0},null,"X2D_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,{"$f":"IF(Q291=0,0,(IF($AK$3=1,$E291*$F$4*G291/$Q$268,($E291*$F$4*G291-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},0,0,0,0,0,0,0,0,null,"X2D_3 (30,001-50,000)",0,0,null,null,{"$f":"+SUM(AP292:AP301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(M292:P292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X292*$K292*12*1000*(1-$C292)","v":0},null,{"$f":"IF(Q292=0,0,(IF($AK$3=1,$E292*$F$4*G292/$Q$268,($E292*$F$4*G292-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!X292*$X292*12*1000*(1-$C292)","v":0},null,"X2D_3 Regular",0,0,null,null,{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(M293:P293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X293*$K293*12*1000*(1-$C293)","v":0},null,{"$f":"IF(Q293=0,0,(IF($AK$3=1,$E293*$F$4*G293/$Q$268,($E293*$F$4*G293-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!X293*$X293*12*1000*(1-$C293)","v":0},null,"X2D_3 Agro",0,0,null,null,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(M294:P294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X294*$K294*12*1000*(1-$C294)","v":0},null,{"$f":"IF(Q294=0,0,(IF($AK$3=1,$E294*$F$4*G294/$Q$268,($E294*$F$4*G294-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!X294*$X294*12*1000*(1-$C294)","v":0},null,"X2D_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(M295:P295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X295*$K295*12*1000*(1-$C295)","v":0},null,{"$f":"IF(Q295=0,0,(IF($AK$3=1,$E295*$F$4*G295/$Q$268,($E295*$F$4*G295-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!X295*$X295*12*1000*(1-$C295)","v":0},null,"X2D_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(M296:P296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X296*$K296*12*1000*(1-$C296)","v":0},null,{"$f":"IF(Q296=0,0,(IF($AK$3=1,$E296*$F$4*G296/$Q$268,($E296*$F$4*G296-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!X296*$X296*12*1000*(1-$C296)","v":0},null,"X2D_3 Político",0,0,null,null,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(M297:P297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X297*$K297*12*1000*(1-$C297)","v":0},null,{"$f":"IF(Q297=0,0,(IF($AK$3=1,$E297*$F$4*G297/$Q$268,($E297*$F$4*G297-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!X297*$X297*12*1000*(1-$C297)","v":0},null,"X2D_3 x1",0,0,null,null,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(M298:P298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X298*$K298*12*1000*(1-$C298)","v":0},null,{"$f":"IF(Q298=0,0,(IF($AK$3=1,$E298*$F$4*G298/$Q$268,($E298*$F$4*G298-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!X298*$X298*12*1000*(1-$C298)","v":0},null,"X2D_3 x2",0,0,null,null,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(M299:P299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X299*$K299*12*1000*(1-$C299)","v":0},null,{"$f":"IF(Q299=0,0,(IF($AK$3=1,$E299*$F$4*G299/$Q$268,($E299*$F$4*G299-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!X299*$X299*12*1000*(1-$C299)","v":0},null,"X2D_3 Discap.",0,0,null,null,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(M300:P300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,(IF($AK$3=1,$E300*$F$4*G300/$Q$268,($E300*$F$4*G300-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R300=0,0,$E300*$F$4*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!X300*$X300*12*1000*(1-$C300)","v":0},null,"X2D_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(M301:P301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X301*$K301*12*1000*(1-$C301)","v":0},null,{"$f":"IF(Q301=0,0,(IF($AK$3=1,$E301*$F$4*G301/$Q$268,($E301*$F$4*G301-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!X301*$X301*12*1000*(1-$C301)","v":0},null,"X2D_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,{"$f":"IF(Q302=0,0,(IF($AK$3=1,$E302*$F$4*G302/$Q$268,($E302*$F$4*G302-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},0,0,0,0,0,0,0,0,null,"X2D_4 (50,001-más)",0,0,null,null,{"$f":"+SUM(AP303:AP312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(M303:P303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X303*$K303*12*1000*(1-$C303)","v":0},null,{"$f":"IF(Q303=0,0,(IF($AK$3=1,$E303*$F$4*G303/$Q$268,($E303*$F$4*G303-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!X303*$X303*12*1000*(1-$C303)","v":0},null,"X2D_4 Regular",0,0,null,null,{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(M304:P304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X304*$K304*12*1000*(1-$C304)","v":0},null,{"$f":"IF(Q304=0,0,(IF($AK$3=1,$E304*$F$4*G304/$Q$268,($E304*$F$4*G304-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!X304*$X304*12*1000*(1-$C304)","v":0},null,"X2D_4 Agro",0,0,null,null,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(M305:P305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X305*$K305*12*1000*(1-$C305)","v":0},null,{"$f":"IF(Q305=0,0,(IF($AK$3=1,$E305*$F$4*G305/$Q$268,($E305*$F$4*G305-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!X305*$X305*12*1000*(1-$C305)","v":0},null,"X2D_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(M306:P306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X306*$K306*12*1000*(1-$C306)","v":0},null,{"$f":"IF(Q306=0,0,(IF($AK$3=1,$E306*$F$4*G306/$Q$268,($E306*$F$4*G306-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!X306*$X306*12*1000*(1-$C306)","v":0},null,"X2D_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(M307:P307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X307*$K307*12*1000*(1-$C307)","v":0},null,{"$f":"IF(Q307=0,0,(IF($AK$3=1,$E307*$F$4*G307/$Q$268,($E307*$F$4*G307-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!X307*$X307*12*1000*(1-$C307)","v":0},null,"X2D_4 Político",0,0,null,null,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(M308:P308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X308*$K308*12*1000*(1-$C308)","v":0},null,{"$f":"IF(Q308=0,0,(IF($AK$3=1,$E308*$F$4*G308/$Q$268,($E308*$F$4*G308-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!X308*$X308*12*1000*(1-$C308)","v":0},null,"X2D_4 x1",0,0,null,null,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(M309:P309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X309*$K309*12*1000*(1-$C309)","v":0},null,{"$f":"IF(Q309=0,0,(IF($AK$3=1,$E309*$F$4*G309/$Q$268,($E309*$F$4*G309-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!X309*$X309*12*1000*(1-$C309)","v":0},null,"X2D_4 x2",0,0,null,null,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(M310:P310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X310*$K310*12*1000*(1-$C310)","v":0},null,{"$f":"IF(Q310=0,0,(IF($AK$3=1,$E310*$F$4*G310/$Q$268,($E310*$F$4*G310-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!X310*$X310*12*1000*(1-$C310)","v":0},null,"X2D_4 Discap.",0,0,null,null,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(M311:P311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X311*$K311*12*1000*(1-$C311)","v":0},null,{"$f":"IF(Q311=0,0,(IF($AK$3=1,$E311*$F$4*G311/$Q$268,($E311*$F$4*G311-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!X311*$X311*12*1000*(1-$C311)","v":0},null,"X2D_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(M312:P312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X312*$K312*12*1000*(1-$C312)","v":0},null,{"$f":"IF(Q312=0,0,(IF($AK$3=1,$E312*$F$4*G312/$Q$268,($E312*$F$4*G312-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!X312*$X312*12*1000*(1-$C312)","v":0},null,"X2D_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,{"$f":"IF(Q313=0,0,(IF($AK$3=1,$E313*$F$4*G313/$Q$268,($E313*$F$4*G313-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},0,0,0,0,0,0,0,0,null,"X2D_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP314:AP323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(M314:P314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X314*$K314*12*1000*(1-$C314)","v":0},null,{"$f":"IF(Q314=0,0,(IF($AK$3=1,$E314*$F$4*G314/$Q$268,($E314*$F$4*G314-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X314*$X314*12*1000*(1-$C314)","v":0},null,"X2D_5 Regular",0,0,null,null,{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(M315:P315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X315*$K315*12*1000*(1-$C315)","v":0},null,{"$f":"IF(Q315=0,0,(IF($AK$3=1,$E315*$F$4*G315/$Q$268,($E315*$F$4*G315-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X315*$X315*12*1000*(1-$C315)","v":0},null,"X2D_5 Agro",0,0,null,null,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(M316:P316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X316*$K316*12*1000*(1-$C316)","v":0},null,{"$f":"IF(Q316=0,0,(IF($AK$3=1,$E316*$F$4*G316/$Q$268,($E316*$F$4*G316-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X316*$X316*12*1000*(1-$C316)","v":0},null,"X2D_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(M317:P317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X317*$K317*12*1000*(1-$C317)","v":0},null,{"$f":"IF(Q317=0,0,(IF($AK$3=1,$E317*$F$4*G317/$Q$268,($E317*$F$4*G317-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X317*$X317*12*1000*(1-$C317)","v":0},null,"X2D_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(M318:P318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X318*$K318*12*1000*(1-$C318)","v":0},null,{"$f":"IF(Q318=0,0,(IF($AK$3=1,$E318*$F$4*G318/$Q$268,($E318*$F$4*G318-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X318*$X318*12*1000*(1-$C318)","v":0},null,"X2D_5 Político",0,0,null,null,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(M319:P319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X319*$K319*12*1000*(1-$C319)","v":0},null,{"$f":"IF(Q319=0,0,(IF($AK$3=1,$E319*$F$4*G319/$Q$268,($E319*$F$4*G319-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X319*$X319*12*1000*(1-$C319)","v":0},null,"X2D_5 x1",0,0,null,null,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(M320:P320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X320*$K320*12*1000*(1-$C320)","v":0},null,{"$f":"IF(Q320=0,0,(IF($AK$3=1,$E320*$F$4*G320/$Q$268,($E320*$F$4*G320-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X320*$X320*12*1000*(1-$C320)","v":0},null,"X2D_5 x2",0,0,null,null,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(M321:P321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X321*$K321*12*1000*(1-$C321)","v":0},null,{"$f":"IF(Q321=0,0,(IF($AK$3=1,$E321*$F$4*G321/$Q$268,($E321*$F$4*G321-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X321*$X321*12*1000*(1-$C321)","v":0},null,"X2D_5 Discap.",0,0,null,null,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(M322:P322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X322*$K322*12*1000*(1-$C322)","v":0},null,{"$f":"IF(Q322=0,0,(IF($AK$3=1,$E322*$F$4*G322/$Q$268,($E322*$F$4*G322-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X322*$X322*12*1000*(1-$C322)","v":0},null,"X2D_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(M323:P323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X323*$K323*12*1000*(1-$C323)","v":0},null,{"$f":"IF(Q323=0,0,(IF($AK$3=1,$E323*$F$4*G323/$Q$268,($E323*$F$4*G323-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X323*$X323*12*1000*(1-$C323)","v":0},null,"X2D_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,(IF($AK$3=1,$E324*$F$4*G324/$Q$324,($E324*$F$4*G324-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R324=0,0,$E324*$F$4*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},0,0,0,0,0,0,0,0,null,"X3D",0,0,null,null,{"$f":"+SUM(AP325,AP336,AP347,AP358,AP369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,0,0,null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,{"$f":"IF(Q325=0,0,(IF($AK$3=1,$E325*$F$4*G325/$Q$324,($E325*$F$4*G325-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},0,0,0,0,0,0,0,0,null,"X3D_1 (0-10,000)",0,0,null,null,{"$f":"+SUM(AP326:AP335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(M326:P326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X326*$K326*12*1000*(1-$C326)","v":0},null,{"$f":"IF(Q326=0,0,(IF($AK$3=1,$E326*$F$4*G326/$Q$324,($E326*$F$4*G326-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!X326*$X326*12*1000*(1-$C326)","v":0},null,"X3D_1 Regular",0,0,null,null,{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(M327:P327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X327*$K327*12*1000*(1-$C327)","v":0},null,{"$f":"IF(Q327=0,0,(IF($AK$3=1,$E327*$F$4*G327/$Q$324,($E327*$F$4*G327-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!X327*$X327*12*1000*(1-$C327)","v":0},null,"X3D_1 Agro",0,0,null,null,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(M328:P328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X328*$K328*12*1000*(1-$C328)","v":0},null,{"$f":"IF(Q328=0,0,(IF($AK$3=1,$E328*$F$4*G328/$Q$324,($E328*$F$4*G328-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!X328*$X328*12*1000*(1-$C328)","v":0},null,"X3D_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(M329:P329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X329*$K329*12*1000*(1-$C329)","v":0},null,{"$f":"IF(Q329=0,0,(IF($AK$3=1,$E329*$F$4*G329/$Q$324,($E329*$F$4*G329-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!X329*$X329*12*1000*(1-$C329)","v":0},null,"X3D_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(M330:P330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X330*$K330*12*1000*(1-$C330)","v":0},null,{"$f":"IF(Q330=0,0,(IF($AK$3=1,$E330*$F$4*G330/$Q$324,($E330*$F$4*G330-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!X330*$X330*12*1000*(1-$C330)","v":0},null,"X3D_1 Político",0,0,null,null,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(M331:P331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X331*$K331*12*1000*(1-$C331)","v":0},null,{"$f":"IF(Q331=0,0,(IF($AK$3=1,$E331*$F$4*G331/$Q$324,($E331*$F$4*G331-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!X331*$X331*12*1000*(1-$C331)","v":0},null,"X3D_1 x1",0,0,null,null,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(M332:P332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X332*$K332*12*1000*(1-$C332)","v":0},null,{"$f":"IF(Q332=0,0,(IF($AK$3=1,$E332*$F$4*G332/$Q$324,($E332*$F$4*G332-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!X332*$X332*12*1000*(1-$C332)","v":0},null,"X3D_1 x2",0,0,null,null,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(M333:P333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X333*$K333*12*1000*(1-$C333)","v":0},null,{"$f":"IF(Q333=0,0,(IF($AK$3=1,$E333*$F$4*G333/$Q$324,($E333*$F$4*G333-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!X333*$X333*12*1000*(1-$C333)","v":0},null,"X3D_1 Discap.",0,0,null,null,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(M334:P334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X334*$K334*12*1000*(1-$C334)","v":0},null,{"$f":"IF(Q334=0,0,(IF($AK$3=1,$E334*$F$4*G334/$Q$324,($E334*$F$4*G334-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!X334*$X334*12*1000*(1-$C334)","v":0},null,"X3D_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(M335:P335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X335*$K335*12*1000*(1-$C335)","v":0},null,{"$f":"IF(Q335=0,0,(IF($AK$3=1,$E335*$F$4*G335/$Q$324,($E335*$F$4*G335-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!X335*$X335*12*1000*(1-$C335)","v":0},null,"X3D_1 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,{"$f":"IF(Q336=0,0,(IF($AK$3=1,$E336*$F$4*G336/$Q$324,($E336*$F$4*G336-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},0,0,0,0,0,0,0,0,null,"X3D_2 (10,001-30,000)",0,0,null,null,{"$f":"+SUM(AP337:AP346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(M337:P337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X337*$K337*12*1000*(1-$C337)","v":0},null,{"$f":"IF(Q337=0,0,(IF($AK$3=1,$E337*$F$4*G337/$Q$324,($E337*$F$4*G337-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!X337*$X337*12*1000*(1-$C337)","v":0},null,"X3D_2 Regular",0,0,null,null,{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(M338:P338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X338*$K338*12*1000*(1-$C338)","v":0},null,{"$f":"IF(Q338=0,0,(IF($AK$3=1,$E338*$F$4*G338/$Q$324,($E338*$F$4*G338-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!X338*$X338*12*1000*(1-$C338)","v":0},null,"X3D_2 Agro",0,0,null,null,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(M339:P339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X339*$K339*12*1000*(1-$C339)","v":0},null,{"$f":"IF(Q339=0,0,(IF($AK$3=1,$E339*$F$4*G339/$Q$324,($E339*$F$4*G339-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!X339*$X339*12*1000*(1-$C339)","v":0},null,"X3D_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(M340:P340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X340*$K340*12*1000*(1-$C340)","v":0},null,{"$f":"IF(Q340=0,0,(IF($AK$3=1,$E340*$F$4*G340/$Q$324,($E340*$F$4*G340-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!X340*$X340*12*1000*(1-$C340)","v":0},null,"X3D_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(M341:P341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X341*$K341*12*1000*(1-$C341)","v":0},null,{"$f":"IF(Q341=0,0,(IF($AK$3=1,$E341*$F$4*G341/$Q$324,($E341*$F$4*G341-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!X341*$X341*12*1000*(1-$C341)","v":0},null,"X3D_2 Político",0,0,null,null,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(M342:P342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X342*$K342*12*1000*(1-$C342)","v":0},null,{"$f":"IF(Q342=0,0,(IF($AK$3=1,$E342*$F$4*G342/$Q$324,($E342*$F$4*G342-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!X342*$X342*12*1000*(1-$C342)","v":0},null,"X3D_2 x1",0,0,null,null,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(M343:P343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X343*$K343*12*1000*(1-$C343)","v":0},null,{"$f":"IF(Q343=0,0,(IF($AK$3=1,$E343*$F$4*G343/$Q$324,($E343*$F$4*G343-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!X343*$X343*12*1000*(1-$C343)","v":0},null,"X3D_2 x2",0,0,null,null,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(M344:P344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X344*$K344*12*1000*(1-$C344)","v":0},null,{"$f":"IF(Q344=0,0,(IF($AK$3=1,$E344*$F$4*G344/$Q$324,($E344*$F$4*G344-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!X344*$X344*12*1000*(1-$C344)","v":0},null,{"$f":"+A344","v":"X3D_2 Discap."},0,0,null,null,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(M345:P345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X345*$K345*12*1000*(1-$C345)","v":0},null,{"$f":"IF(Q345=0,0,(IF($AK$3=1,$E345*$F$4*G345/$Q$324,($E345*$F$4*G345-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!X345*$X345*12*1000*(1-$C345)","v":0},null,"X3D_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(M346:P346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X346*$K346*12*1000*(1-$C346)","v":0},null,{"$f":"IF(Q346=0,0,(IF($AK$3=1,$E346*$F$4*G346/$Q$324,($E346*$F$4*G346-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!X346*$X346*12*1000*(1-$C346)","v":0},null,"X3D_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,{"$f":"IF(Q347=0,0,(IF($AK$3=1,$E347*$F$4*G347/$Q$324,($E347*$F$4*G347-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},0,0,0,0,0,0,0,0,null,"X3D_3 (30,001-50,000)",0,0,null,null,{"$f":"+SUM(AP348:AP357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(M348:P348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X348*$K348*12*1000*(1-$C348)","v":0},null,{"$f":"IF(Q348=0,0,(IF($AK$3=1,$E348*$F$4*G348/$Q$324,($E348*$F$4*G348-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!X348*$X348*12*1000*(1-$C348)","v":0},null,"X3D_3 Regular",0,0,null,null,{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(M349:P349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X349*$K349*12*1000*(1-$C349)","v":0},null,{"$f":"IF(Q349=0,0,(IF($AK$3=1,$E349*$F$4*G349/$Q$324,($E349*$F$4*G349-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!X349*$X349*12*1000*(1-$C349)","v":0},null,"X3D_3 Agro",0,0,null,null,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(M350:P350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X350*$K350*12*1000*(1-$C350)","v":0},null,{"$f":"IF(Q350=0,0,(IF($AK$3=1,$E350*$F$4*G350/$Q$324,($E350*$F$4*G350-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!X350*$X350*12*1000*(1-$C350)","v":0},null,"X3D_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(M351:P351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X351*$K351*12*1000*(1-$C351)","v":0},null,{"$f":"IF(Q351=0,0,(IF($AK$3=1,$E351*$F$4*G351/$Q$324,($E351*$F$4*G351-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!X351*$X351*12*1000*(1-$C351)","v":0},null,"X3D_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(M352:P352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X352*$K352*12*1000*(1-$C352)","v":0},null,{"$f":"IF(Q352=0,0,(IF($AK$3=1,$E352*$F$4*G352/$Q$324,($E352*$F$4*G352-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!X352*$X352*12*1000*(1-$C352)","v":0},null,"X3D_3 Político",0,0,null,null,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(M353:P353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X353*$K353*12*1000*(1-$C353)","v":0},null,{"$f":"IF(Q353=0,0,(IF($AK$3=1,$E353*$F$4*G353/$Q$324,($E353*$F$4*G353-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!X353*$X353*12*1000*(1-$C353)","v":0},null,"X3D_3 x1",0,0,null,null,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(M354:P354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X354*$K354*12*1000*(1-$C354)","v":0},null,{"$f":"IF(Q354=0,0,(IF($AK$3=1,$E354*$F$4*G354/$Q$324,($E354*$F$4*G354-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!X354*$X354*12*1000*(1-$C354)","v":0},null,"X3D_3 x2",0,0,null,null,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(M355:P355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X355*$K355*12*1000*(1-$C355)","v":0},null,{"$f":"IF(Q355=0,0,(IF($AK$3=1,$E355*$F$4*G355/$Q$324,($E355*$F$4*G355-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!X355*$X355*12*1000*(1-$C355)","v":0},null,"X3D_3 Discap.",0,0,null,null,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(M356:P356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,(IF($AK$3=1,$E356*$F$4*G356/$Q$324,($E356*$F$4*G356-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R356=0,0,$E356*$F$4*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!X356*$X356*12*1000*(1-$C356)","v":0},null,"X3D_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(M357:P357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X357*$K357*12*1000*(1-$C357)","v":0},null,{"$f":"IF(Q357=0,0,(IF($AK$3=1,$E357*$F$4*G357/$Q$324,($E357*$F$4*G357-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!X357*$X357*12*1000*(1-$C357)","v":0},null,"X3D_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,{"$f":"IF(Q358=0,0,(IF($AK$3=1,$E358*$F$4*G358/$Q$324,($E358*$F$4*G358-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},0,0,0,0,0,0,0,0,null,"X3D_4 (50,001-más)",0,0,null,null,{"$f":"+SUM(AP359:AP368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(M359:P359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X359*$K359*12*1000*(1-$C359)","v":0},null,{"$f":"IF(Q359=0,0,(IF($AK$3=1,$E359*$F$4*G359/$Q$324,($E359*$F$4*G359-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!X359*$X359*12*1000*(1-$C359)","v":0},null,"X3D_4 Regular",0,0,null,null,{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(M360:P360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X360*$K360*12*1000*(1-$C360)","v":0},null,{"$f":"IF(Q360=0,0,(IF($AK$3=1,$E360*$F$4*G360/$Q$324,($E360*$F$4*G360-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!X360*$X360*12*1000*(1-$C360)","v":0},null,"X3D_4 Agro",0,0,null,null,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(M361:P361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X361*$K361*12*1000*(1-$C361)","v":0},null,{"$f":"IF(Q361=0,0,(IF($AK$3=1,$E361*$F$4*G361/$Q$324,($E361*$F$4*G361-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!X361*$X361*12*1000*(1-$C361)","v":0},null,"X3D_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(M362:P362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X362*$K362*12*1000*(1-$C362)","v":0},null,{"$f":"IF(Q362=0,0,(IF($AK$3=1,$E362*$F$4*G362/$Q$324,($E362*$F$4*G362-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!X362*$X362*12*1000*(1-$C362)","v":0},null,"X3D_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(M363:P363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X363*$K363*12*1000*(1-$C363)","v":0},null,{"$f":"IF(Q363=0,0,(IF($AK$3=1,$E363*$F$4*G363/$Q$324,($E363*$F$4*G363-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!X363*$X363*12*1000*(1-$C363)","v":0},null,"X3D_4 Político",0,0,null,null,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(M364:P364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X364*$K364*12*1000*(1-$C364)","v":0},null,{"$f":"IF(Q364=0,0,(IF($AK$3=1,$E364*$F$4*G364/$Q$324,($E364*$F$4*G364-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!X364*$X364*12*1000*(1-$C364)","v":0},null,"X3D_4 x1",0,0,null,null,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(M365:P365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X365*$K365*12*1000*(1-$C365)","v":0},null,{"$f":"IF(Q365=0,0,(IF($AK$3=1,$E365*$F$4*G365/$Q$324,($E365*$F$4*G365-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!X365*$X365*12*1000*(1-$C365)","v":0},null,"X3D_4 x2",0,0,null,null,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(M366:P366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X366*$K366*12*1000*(1-$C366)","v":0},null,{"$f":"IF(Q366=0,0,(IF($AK$3=1,$E366*$F$4*G366/$Q$324,($E366*$F$4*G366-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!X366*$X366*12*1000*(1-$C366)","v":0},null,"X3D_4 Discap.",0,0,null,null,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(M367:P367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X367*$K367*12*1000*(1-$C367)","v":0},null,{"$f":"IF(Q367=0,0,(IF($AK$3=1,$E367*$F$4*G367/$Q$324,($E367*$F$4*G367-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!X367*$X367*12*1000*(1-$C367)","v":0},null,"X3D_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(M368:P368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X368*$K368*12*1000*(1-$C368)","v":0},null,{"$f":"IF(Q368=0,0,(IF($AK$3=1,$E368*$F$4*G368/$Q$324,($E368*$F$4*G368-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!X368*$X368*12*1000*(1-$C368)","v":0},null,"X3D_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,{"$f":"IF(Q369=0,0,(IF($AK$3=1,$E369*$F$4*G369/$Q$324,($E369*$F$4*G369-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},0,0,0,0,0,0,0,0,null,"X3D_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP370:AP379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(M370:P370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X370*$K370*12*1000*(1-$C370)","v":0},null,{"$f":"IF(Q370=0,0,(IF($AK$3=1,$E370*$F$4*G370/$Q$324,($E370*$F$4*G370-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X370*$X370*12*1000*(1-$C370)","v":0},null,"X3D_5 Regular",0,0,null,null,{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(M371:P371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X371*$K371*12*1000*(1-$C371)","v":0},null,{"$f":"IF(Q371=0,0,(IF($AK$3=1,$E371*$F$4*G371/$Q$324,($E371*$F$4*G371-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X371*$X371*12*1000*(1-$C371)","v":0},null,"X3D_5 Agro",0,0,null,null,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(M372:P372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X372*$K372*12*1000*(1-$C372)","v":0},null,{"$f":"IF(Q372=0,0,(IF($AK$3=1,$E372*$F$4*G372/$Q$324,($E372*$F$4*G372-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X372*$X372*12*1000*(1-$C372)","v":0},null,"X3D_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(M373:P373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X373*$K373*12*1000*(1-$C373)","v":0},null,{"$f":"IF(Q373=0,0,(IF($AK$3=1,$E373*$F$4*G373/$Q$324,($E373*$F$4*G373-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X373*$X373*12*1000*(1-$C373)","v":0},null,"X3D_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(M374:P374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X374*$K374*12*1000*(1-$C374)","v":0},null,{"$f":"IF(Q374=0,0,(IF($AK$3=1,$E374*$F$4*G374/$Q$324,($E374*$F$4*G374-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X374*$X374*12*1000*(1-$C374)","v":0},null,"X3D_5 Político",0,0,null,null,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(M375:P375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X375*$K375*12*1000*(1-$C375)","v":0},null,{"$f":"IF(Q375=0,0,(IF($AK$3=1,$E375*$F$4*G375/$Q$324,($E375*$F$4*G375-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X375*$X375*12*1000*(1-$C375)","v":0},null,"X3D_5 x1",0,0,null,null,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(M376:P376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X376*$K376*12*1000*(1-$C376)","v":0},null,{"$f":"IF(Q376=0,0,(IF($AK$3=1,$E376*$F$4*G376/$Q$324,($E376*$F$4*G376-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X376*$X376*12*1000*(1-$C376)","v":0},null,"X3D_5 x2",0,0,null,null,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(M377:P377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X377*$K377*12*1000*(1-$C377)","v":0},null,{"$f":"IF(Q377=0,0,(IF($AK$3=1,$E377*$F$4*G377/$Q$324,($E377*$F$4*G377-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X377*$X377*12*1000*(1-$C377)","v":0},null,"X3D_5 Discap.",0,0,null,null,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(M378:P378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X378*$K378*12*1000*(1-$C378)","v":0},null,{"$f":"IF(Q378=0,0,(IF($AK$3=1,$E378*$F$4*G378/$Q$324,($E378*$F$4*G378-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X378*$X378*12*1000*(1-$C378)","v":0},null,"X3D_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(M379:P379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X379*$K379*12*1000*(1-$C379)","v":0},null,{"$f":"IF(Q379=0,0,(IF($AK$3=1,$E379*$F$4*G379/$Q$324,($E379*$F$4*G379-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+Potencia!X379*$X379*12*1000*(1-$C379)","v":0},null,"X3D_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CSERAP","index":7,"n_rows":381,"n_cols":44,"rows_kept":381,"cut":false,"hidden":false,"merged":[[1,25,2,25],[1,26,2,26],[1,27,2,27],[6,37,6,38],[7,36,8,36],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33]]}
[{"$f":"+\"Cargo por el Servicio de AP\"&\" - \"&PremisaCosto!A2","v":"Cargo por el Servicio de AP - EDEMET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PremisaCosto!A2","v":"EDEMET"},null,null,"Factor de ajuste Cargos Servicio AP","EDEMET","EDECHI"]
["Check: VP Costos = VP Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar sig años",null,null,null,null,null,null,null,null,"Recuperación costos 2022/2023","Cuatro años = 1","Factor de ajuste Pliego Vigente",null,null,"Factor de ajuste Jul-Dic 22",1.0015935598124361,1.0016290642532131]
[{"$f":"AI7","v":"OK"},null,null,null,"IMP - Servicio de AP",{"$f":"+Costos!E26","v":5496400.9701798968},{"$f":"+Costos!F26","v":5834845.5140915923},{"$f":"+Costos!G26","v":6260719.6726427376},{"$f":"+Costos!H26","v":6653538.6528111044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resumen!R3","v":2},"Tres años = 2",{"$f":"IF(AM1=\"EDEMET\",AQ2*AQ3,AR2*AR3)","v":1.0109028608351007},null,null,"Factor de ajuste Ene-Jun 23",1.0092944896974057,1.0088635603561682]
[null,null,null,null,"VP Costos Permitidos",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":20452384.061673008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5727089.4029948376,{"$f":"+SUM(Z10,AE10)","v":5903291.171594155},{"$f":"+Z4-AA4","v":-176201.76859931741},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor ajuste final",1.0109028608351007,1.0105070639187137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Poner opción 1 en hoja \"Resumen\", celda R3 para ver los ingresos a recuperar"]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR",null,null,null,null,null,null,null,null,null,null,null,null,null,"Para BUSCARV",15,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F4,4)=0,\"OK\",\"Error\")","v":"OK"},null,null,"Tarifa Vigente"]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (VP)","Ingreso por Potencia a Cargo Relativo (VP)",null,"Multiplicador Energía","Multiplicador Clientes",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (VP)","Ingresos con Tarifa a Aplicar por Clientes",null,null,null,"Ingresos (VP)",null,"Categorías ","Ingreso por Energia","Ingreso por Potencia ",null,null,"Ingreso por Potencia Cargo Relativo"]
[null,null,null,null,null,null,"Energía","Clientes",null,"Energía","Cliente",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,null,null,null,null,null,"por Energía ($/kWh)","por Clientes ($/mes)",null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},"por Energía",{"$f":"+Z9","v":"2022/2023"},{"$f":"+AA9","v":"2023/2024"},{"$f":"+AB9","v":"2024/2025"},{"$f":"+AC9","v":"2025/2026"},"por Clientes",null,null,"2022/2023","2022/2023",null,null,"2022/2023"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":5903291.171594155},{"$f":"+SUM(AA11,AA15,AA16,AA20,AA76,AA80,AA136,AA192,AA196,AA209,AA265,AA268,AA324)","v":5865221.5881396197},6075948.3066008287,6294573.0316405753,20452384.061673004,0,0,0,0,0,null,{"$f":"+A10","v":"TOTAL"},5903291.171594155,0,null,null,{"$f":"+SUM(AP11,AP15,AP16,AP20,AP76,AP80,AP136,AP192,AP196,AP209,AP265,AP268,AP324)","v":0}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,3.4452508295770969E-7,null,null,0,null,null,0,null,{"$f":"+SUM(M12:M14)","v":2.0474137529767811},{"$f":"+SUM(N12:N14)","v":2.126259772410581},{"$f":"+SUM(O12:O14)","v":2.2092131661989542},{"$f":"+SUM(P12:P14)","v":2.2958775398392337},{"$f":"+SUM(Q12:Q14)","v":7.3412228327287092},{"$f":"+K11*Clientes!X11*12*(1-$C11)","v":0},null,null,{"$f":"IF(R11=0,0,$E11*$F$4*H11/R11)","v":0},null,{"$f":"+J11*T11","v":0},{"$f":"+U11*K11","v":0},null,{"$f":"+SUM(Z12:Z14)","v":2.0255901896503721},{"$f":"+SUM(AA12:AA14)","v":2.0179330454248472},{"$f":"+SUM(AB12:AB14)","v":2.0966602060134711},{"$f":"+SUM(AC12:AC14)","v":2.1789092828661545},{"$f":"+SUM(AD12:AD14)","v":7.0463593155308315},{"$f":"+$X11*Clientes!T11*12*(1-$C11)","v":0},{"$f":"+$X11*Clientes!U11*12*(1-$C11)","v":0},{"$f":"+$X11*Clientes!V11*12*(1-$C11)","v":0},{"$f":"+$X11*Clientes!W11*12*(1-$C11)","v":0},{"$f":"+SUM(AI12:AI14)","v":0},null,{"$f":"+A11","v":"ATH"},2.0255901896503716,0,null,null,{"$f":"+SUM(AP12:AP14)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":3.4452508295770969E-7},null,1,null,null,1.42E-3,null,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0.47248009684079567},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0.49067533209474945},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0.50981842296898938},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0.52981789380905409},{"$f":"+SUMPRODUCT(M12:P12,PremisaCosto!$F$84:$I$84)","v":1.6941283460143173},{"$f":"+K12*Clientes!X12*12*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,(IF($AK$3=1,$E12*$F$4*G12/$Q$11,($E12*$F$4*G12-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0.9490529198777431},{"$f":"IF(R12=0,0,$E12*$F$4*H12/R12)","v":0},null,{"$f":"+J12*T12","v":1.3476551462263953E-3},{"$f":"+U12*K12","v":0},null,{"$f":"+IF($AK$3=1,$W12*Energía!Z12*(1-$C12)*1000,AL12)","v":0.46744388991931657},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":0.46567685663650321},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":0.48384466292618561},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":0.50282521912295874},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":1.6260829189686532},{"$f":"+$X12*Clientes!T12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!U12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!V12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!W12*12*(1-$C12)","v":0},{"$f":"+$X12*Clientes!X12*12*(1-$C12)","v":0},null,"ATH Punta",0.46744388991931657,0,null,null,{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":3.4452508295770969E-7},null,1,null,null,1.42E-3,null,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":0.78746682806799284},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":0.81779222015791575},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":0.84969737161498238},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":0.88302982301508992},{"$f":"+SUMPRODUCT(M13:P13,PremisaCosto!$F$84:$I$84)","v":2.8235472433571958},{"$f":"+K13*Clientes!X13*12*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,(IF($AK$3=1,$E13*$F$4*G13/$Q$11,($E13*$F$4*G13-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0.9490529198777431},{"$f":"IF(R13=0,0,$E13*$F$4*H13/R13)","v":0},null,{"$f":"+J13*T13","v":1.3476551462263953E-3},{"$f":"+U13*K13","v":0},null,{"$f":"+IF($AK$3=1,$W13*Energía!Z13*(1-$C13)*1000,AL13)","v":0.77907314986552767},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":0.77612809439417207},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":0.80640777154364274},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":0.83804203187159776},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":2.710138198281089},{"$f":"+$X13*Clientes!T13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!U13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!V13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!W13*12*(1-$C13)","v":0},{"$f":"+$X13*Clientes!X13*12*(1-$C13)","v":0},null,{"$f":"+A13","v":"ATH Fuera de Punta Medio"},0.77907314986552767,0,null,null,{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":3.4452508295770969E-7},null,1,null,null,1.42E-3,null,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":0.78746682806799284},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":0.81779222015791575},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":0.84969737161498238},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":0.88302982301508992},{"$f":"+SUMPRODUCT(M14:P14,PremisaCosto!$F$84:$I$84)","v":2.8235472433571958},{"$f":"+K14*Clientes!X14*12*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,(IF($AK$3=1,$E14*$F$4*G14/$Q$11,($E14*$F$4*G14-$AL$11*PremisaCosto!$F$84)/($Q$11-$M$11*PremisaCosto!$F$84))))","v":0.9490529198777431},0,null,1.3476551462263953E-3,0,null,{"$f":"+IF($AK$3=1,$W14*Energía!Z14*(1-$C14)*1000,AL14)","v":0.77907314986552767},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":0.77612809439417207},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":0.80640777154364274},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":0.83804203187159776},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":2.710138198281089},{"$f":"+$X14*Clientes!T14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!U14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!V14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!W14*12*(1-$C14)","v":0},{"$f":"+$X14*Clientes!X14*12*(1-$C14)","v":0},null,"ATH Fuera de Punta Bajo",0.77907314986552767,0,null,null,{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.0954437754056324E-6,null,1,0,null,1.42E-3,0,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":36.22347409112767},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":37.618442127264125},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":39.086079094289182},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":40.619371858694137},{"$f":"+SUMPRODUCT(M15:P15,PremisaCosto!$F$84:$I$84)","v":129.88317319443098},{"$f":"+K15*Clientes!X15*12*(1-$C15)","v":0},null,{"$f":"IF(Q15=0,0,(IF($AK$3=1,$E15*$F$4*G15/$Q$15,($E15*$F$4*G15-$AL$15*PremisaCosto!$F$84)/($Q$15-$M$15*PremisaCosto!$F$84))))","v":0.94905291987774321},{"$f":"IF(R15=0,0,$E15*$F$4*H15/R15)","v":0},null,1.3476551462263955E-3,{"$f":"+U15*K15","v":0},null,{"$f":"+IF($AK$3=1,$W15*Energía!Z15*(1-$C15)*1000,AL15)","v":35.837364893814268},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":35.70189234213192},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":37.09475749100757},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":38.549933466093513},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":124.66635712093012},{"$f":"+$X15*Clientes!T15*12*(1-$C15)","v":0},{"$f":"+$X15*Clientes!U15*12*(1-$C15)","v":0},{"$f":"+$X15*Clientes!V15*12*(1-$C15)","v":0},{"$f":"+$X15*Clientes!W15*12*(1-$C15)","v":0},{"$f":"+$X15*Clientes!X15*12*(1-$C15)","v":0},null,"ATD",35.837364893814268,0,null,null,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3376036532137862E-3,null,null,0,null,null,0,null,{"$f":"+SUM(M17:M19)","v":19834.45486259722},{"$f":"+SUM(N17:N19)","v":20598.258938341889},{"$f":"+SUM(O17:O19)","v":21401.84757550565},{"$f":"+SUM(P17:P19)","v":22241.382636627161},{"$f":"+SUM(Q17:Q19)","v":71118.456849407186},{"$f":"+K16*Clientes!X16*12*(1-$C16)","v":0},null,{"$f":"IF(Q16=0,0,(IF($AK$3=1,$E16*$F$4*G16/$Q$16,($E16*$F$4*G16-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":-0.36150619390884359},0,null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":19623.03758189626},{"$f":"+SUM(AA17:AA19)","v":19548.837197313864},{"$f":"+SUM(AB17:AB19)","v":20311.485316679151},{"$f":"+SUM(AC17:AC19)","v":21108.248493626688},{"$f":"+SUM(AD17:AD19)","v":68261.951761171251},{"$f":"+$X16*Clientes!T16*12*(1-$C16)","v":0},{"$f":"+$X16*Clientes!U16*12*(1-$C16)","v":0},{"$f":"+$X16*Clientes!V16*12*(1-$C16)","v":0},{"$f":"+$X16*Clientes!W16*12*(1-$C16)","v":0},{"$f":"+SUM(AI17:AI19)","v":0},null,"MTH",19623.03758189626,0,null,null,{"$f":"+SUM(AP17:AP19)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":3.3376036532137862E-3},null,1,null,null,1.42E-3,null,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":4846.070859930428},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":5032.6933228518137},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":5229.0376249186002},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":5434.1655308348645},{"$f":"+SUMPRODUCT(M17:P17,PremisaCosto!$F$84:$I$84)","v":17376.109735620183},{"$f":"+K17*Clientes!X17*12*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,(IF($AK$3=1,$E17*$F$4*G17/$Q$16,($E17*$F$4*G17-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0.94905289111233493},0,null,1.3476551053795156E-3,0,null,{"$f":"+IF($AK$3=1,$W17*Energía!Z17*(1-$C17)*1000,AL17)","v":4794.4161642724575},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":4776.2921481342564},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":4962.633275664175},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":5157.3105078218232},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":16678.19010615267},{"$f":"+$X17*Clientes!T17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!U17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!V17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!W17*12*(1-$C17)","v":0},{"$f":"+$X17*Clientes!X17*12*(1-$C17)","v":0},null,"MTH Punta",4794.4161642724575,0,null,null,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":3.3376036532137862E-3},null,1,null,null,1.42E-3,null,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":7494.1920013333956},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":7782.7828077450376},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":8086.4049752935243},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":8403.6085528961466},{"$f":"+SUMPRODUCT(M18:P18,PremisaCosto!$F$84:$I$84)","v":26871.1735568935},{"$f":"+K18*Clientes!X18*12*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,(IF($AK$3=1,$E18*$F$4*G18/$Q$16,($E18*$F$4*G18-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0.94905289111233493},{"$f":"IF(R18=0,0,$E18*$F$4*H18/R18)","v":0},null,{"$f":"+J18*T18","v":1.3476551053795156E-3},{"$f":"+U18*K18","v":0},null,{"$f":"+IF($AK$3=1,$W18*Energía!Z18*(1-$C18)*1000,AL18)","v":7414.3107088119013},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":7386.2725245898037},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":7674.4260205074879},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":7975.4689929024325},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":25791.880827509289},{"$f":"+$X18*Clientes!T18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!U18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!V18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!W18*12*(1-$C18)","v":0},{"$f":"+$X18*Clientes!X18*12*(1-$C18)","v":0},null,"MTH Fuera de Punta Medio",7414.3107088119013,0,null,null,{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":3.3376036532137862E-3},null,1,null,null,1.42E-3,null,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":7494.1920013333956},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":7782.7828077450376},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":8086.4049752935243},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":8403.6085528961466},{"$f":"+SUMPRODUCT(M19:P19,PremisaCosto!$F$84:$I$84)","v":26871.1735568935},{"$f":"+K19*Clientes!X19*12*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,(IF($AK$3=1,$E19*$F$4*G19/$Q$16,($E19*$F$4*G19-$AL$16*PremisaCosto!$F$84)/($Q$16-$M$16*PremisaCosto!$F$84))))","v":0.94905289111233493},0,null,1.3476551053795156E-3,0,null,{"$f":"+IF($AK$3=1,$W19*Energía!Z19*(1-$C19)*1000,AL19)","v":7414.3107088119013},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":7386.2725245898037},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":7674.4260205074879},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":7975.4689929024325},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":25791.880827509289},{"$f":"+$X19*Clientes!T19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!U19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!V19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!W19*12*(1-$C19)","v":0},{"$f":"+$X19*Clientes!X19*12*(1-$C19)","v":0},null,"MTH Fuera de Punta Bajo",7414.3107088119013,0,null,null,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22490653615369166,null,1,0,null,0,0,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":1336560.4559683139},{"$f":"+SUM(N21,N32,N43,N54,N65)","v":1388027.9455836418},{"$f":"+SUM(O21,O32,O43,O54,O65)","v":1442175.7966273071},{"$f":"+SUM(P21,P32,P43,P54,P65)","v":1498745.5569213927},{"$f":"+SUM(Q21,Q32,Q43,Q54,Q65)","v":4792362.2873177147},{"$f":"+K20*Clientes!X20*12*(1-$C20)","v":0},null,{"$f":"IF(Q20=0,0,(IF($AK$3=1,$E20*$F$4*G20/$Q$20,($E20*$F$4*G20-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.94905285109630144},0,null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":1322313.9273821248},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":1317311.8791574973},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":1368701.0515712255},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":1422388.7438641617},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":4599874.855395847},{"$f":"+$X20*Clientes!T20*12*(1-$C20)","v":0},{"$f":"+$X20*Clientes!U20*12*(1-$C20)","v":0},{"$f":"+$X20*Clientes!V20*12*(1-$C20)","v":0},{"$f":"+$X20*Clientes!W20*12*(1-$C20)","v":0},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":0},null,"MTD",1322313.9273821248,0,null,null,{"$f":"+SUM(AP21,AP32,AP43,AP54,AP65)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.22490653615369166},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,1.4300000000000001E-3,null,null,{"$f":"+SUM(M22:M31)","v":1336560.4559683139},{"$f":"+SUM(N22:N31)","v":1388027.9455836418},{"$f":"+SUM(O22:O31)","v":1442175.7966273071},{"$f":"+SUM(P22:P31)","v":1498745.5569213927},{"$f":"+SUM(Q22:Q31)","v":4792362.2873177147},{"$f":"+K21*Clientes!X21*12*(1-$C21)","v":0},null,{"$f":"IF(Q21=0,0,(IF($AK$3=1,$E21*$F$4*G21/$Q$20,($E21*$F$4*G21-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.94905285109630144},0,null,{"$f":"+W22","v":1.357145577067711E-3},{"$f":"+X22","v":0},null,{"$f":"+SUM(Z22:Z31)","v":1322313.9273821248},{"$f":"+SUM(AA22:AA31)","v":1317311.8791574973},{"$f":"+SUM(AB22:AB31)","v":1368701.0515712255},{"$f":"+SUM(AC22:AC31)","v":1422388.7438641617},{"$f":"+SUM(AD22:AD31)","v":4599874.855395847},{"$f":"+$X21*Clientes!T21*12*(1-$C21)","v":0},{"$f":"+$X21*Clientes!U21*12*(1-$C21)","v":0},{"$f":"+$X21*Clientes!V21*12*(1-$C21)","v":0},{"$f":"+$X21*Clientes!W21*12*(1-$C21)","v":0},{"$f":"+SUM(AI22:AI31)","v":0},null,"MTD_1 (0-10,000)",0,0,null,null,{"$f":"+SUM(AP22:AP31)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.22490653615369166},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+J21","v":1.4300000000000001E-3},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":1315898.7565948446},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":1366570.5629986248},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":1419881.2808141029},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":1475576.4581217538},{"$f":"+SUMPRODUCT(M22:P22,PremisaCosto!$F$84:$I$84)","v":4718277.5357705718},{"$f":"+K22*Clientes!X22*12*(1-$C22)","v":0},null,{"$f":"IF(Q22=0,0,(IF($AK$3=1,$E22*$F$4*G22/$Q$20,($E22*$F$4*G22-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.94905285109630144},0,null,1.357145577067711E-3,0,null,{"$f":"+IF($AK$3=1,$W22*Energía!Z22*(1-$C22)*1000,AL22)","v":1301872.4628801136},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":1296947.6890381228},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":1347542.3777748924},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":1400400.0445910327},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":4528765.7549502999},{"$f":"+$X22*Clientes!T22*12*(1-$C22)","v":0},{"$f":"+$X22*Clientes!U22*12*(1-$C22)","v":0},{"$f":"+$X22*Clientes!V22*12*(1-$C22)","v":0},{"$f":"+$X22*Clientes!W22*12*(1-$C22)","v":0},{"$f":"+$X22*Clientes!X22*12*(1-$C22)","v":0},null,"MTD_1 Regular",1301872.4628801136,0,null,null,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22490653615369166,null,{"$f":"+G22","v":1},0,null,{"$f":"+J22","v":1.4300000000000001E-3},{"$f":"+K22","v":0},null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":20661.699373469208},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":21457.382585017098},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":22294.515813204325},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":23169.098799638807},{"$f":"+SUMPRODUCT(M23:P23,PremisaCosto!$F$84:$I$84)","v":74084.751547143067},{"$f":"+K23*Clientes!X23*12*(1-$C23)","v":0},null,{"$f":"IF(Q23=0,0,(IF($AK$3=1,$E23*$F$4*G23/$Q$20,($E23*$F$4*G23-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0.94905285109630144},0,null,1.357145577067711E-3,0,null,{"$f":"+IF($AK$3=1,$W23*Energía!Z23*(1-$C23)*1000,AL23)","v":20441.464502011233},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":20364.190119374598},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":21158.67379633314},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":21988.699273129103},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":71109.100445547054},{"$f":"+$X23*Clientes!T23*12*(1-$C23)","v":0},{"$f":"+$X23*Clientes!U23*12*(1-$C23)","v":0},{"$f":"+$X23*Clientes!V23*12*(1-$C23)","v":0},{"$f":"+$X23*Clientes!W23*12*(1-$C23)","v":0},{"$f":"+$X23*Clientes!X23*12*(1-$C23)","v":0},null,"MTD_1 Agro",20441.464502011233,0,null,null,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(M24:P24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K24*Clientes!X24*12*(1-$C24)","v":0},null,{"$f":"IF(Q24=0,0,(IF($AK$3=1,$E24*$F$4*G24/$Q$20,($E24*$F$4*G24-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W24*Energía!Z24*(1-$C24)*1000,AL24)","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X24*Clientes!T24*12*(1-$C24)","v":0},{"$f":"+$X24*Clientes!U24*12*(1-$C24)","v":0},{"$f":"+$X24*Clientes!V24*12*(1-$C24)","v":0},{"$f":"+$X24*Clientes!W24*12*(1-$C24)","v":0},{"$f":"+$X24*Clientes!X24*12*(1-$C24)","v":0},null,"MTD_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(M25:P25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K25*Clientes!X25*12*(1-$C25)","v":0},null,{"$f":"IF(Q25=0,0,(IF($AK$3=1,$E25*$F$4*G25/$Q$20,($E25*$F$4*G25-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000,AL25)","v":0},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X25*Clientes!T25*12*(1-$C25)","v":0},{"$f":"+$X25*Clientes!U25*12*(1-$C25)","v":0},{"$f":"+$X25*Clientes!V25*12*(1-$C25)","v":0},{"$f":"+$X25*Clientes!W25*12*(1-$C25)","v":0},{"$f":"+$X25*Clientes!X25*12*(1-$C25)","v":0},null,"MTD_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(M26:P26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K26*Clientes!X26*12*(1-$C26)","v":0},null,{"$f":"IF(Q26=0,0,(IF($AK$3=1,$E26*$F$4*G26/$Q$20,($E26*$F$4*G26-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W26*Energía!Z26*(1-$C26)*1000,AL26)","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X26*Clientes!T26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!U26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!V26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!W26*12*(1-$C26)","v":0},{"$f":"+$X26*Clientes!X26*12*(1-$C26)","v":0},null,"MTD_1 Político",0,0,null,null,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(M27:P27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K27*Clientes!X27*12*(1-$C27)","v":0},null,{"$f":"IF(Q27=0,0,(IF($AK$3=1,$E27*$F$4*G27/$Q$20,($E27*$F$4*G27-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W27*Energía!Z27*(1-$C27)*1000,AL27)","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X27*Clientes!T27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!U27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!V27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!W27*12*(1-$C27)","v":0},{"$f":"+$X27*Clientes!X27*12*(1-$C27)","v":0},null,"MTD_1 x1",0,0,null,null,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(M28:P28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K28*Clientes!X28*12*(1-$C28)","v":0},null,{"$f":"IF(Q28=0,0,(IF($AK$3=1,$E28*$F$4*G28/$Q$20,($E28*$F$4*G28-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000,AL28)","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X28*Clientes!T28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!U28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!V28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!W28*12*(1-$C28)","v":0},{"$f":"+$X28*Clientes!X28*12*(1-$C28)","v":0},null,"MTD_1 x2",0,0,null,null,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(M29:P29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K29*Clientes!X29*12*(1-$C29)","v":0},null,{"$f":"IF(Q29=0,0,(IF($AK$3=1,$E29*$F$4*G29/$Q$20,($E29*$F$4*G29-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W29*Energía!Z29*(1-$C29)*1000,AL29)","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X29*Clientes!T29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!U29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!V29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!W29*12*(1-$C29)","v":0},{"$f":"+$X29*Clientes!X29*12*(1-$C29)","v":0},null,"MTD_1 Discap.",0,0,null,null,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(M30:P30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K30*Clientes!X30*12*(1-$C30)","v":0},null,{"$f":"IF(Q30=0,0,(IF($AK$3=1,$E30*$F$4*G30/$Q$20,($E30*$F$4*G30-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000,AL30)","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X30*Clientes!T30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!U30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!V30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!W30*12*(1-$C30)","v":0},{"$f":"+$X30*Clientes!X30*12*(1-$C30)","v":0},null,"MTD_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(M31:P31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K31*Clientes!X31*12*(1-$C31)","v":0},null,{"$f":"IF(Q31=0,0,(IF($AK$3=1,$E31*$F$4*G31/$Q$20,($E31*$F$4*G31-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W31*Energía!Z31*(1-$C31)*1000,AL31)","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X31*Clientes!T31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!U31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!V31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!W31*12*(1-$C31)","v":0},{"$f":"+$X31*Clientes!X31*12*(1-$C31)","v":0},null,"MTD_1 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,null,null,{"$f":"+SUM(M33:M42)","v":0},{"$f":"+SUM(N33:N42)","v":0},{"$f":"+SUM(O33:O42)","v":0},{"$f":"+SUM(P33:P42)","v":0},{"$f":"+SUM(Q33:Q42)","v":0},{"$f":"+K32*Clientes!X32*12*(1-$C32)","v":0},null,{"$f":"IF(Q32=0,0,(IF($AK$3=1,$E32*$F$4*G32/$Q$20,($E32*$F$4*G32-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,{"$f":"+W33","v":0},{"$f":"+X33","v":0},null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},{"$f":"+$X32*Clientes!T32*12*(1-$C32)","v":0},{"$f":"+$X32*Clientes!U32*12*(1-$C32)","v":0},{"$f":"+$X32*Clientes!V32*12*(1-$C32)","v":0},{"$f":"+$X32*Clientes!W32*12*(1-$C32)","v":0},{"$f":"+SUM(AI33:AI42)","v":0},null,"MTD_2 (10,001-30,000)",0,0,null,null,{"$f":"+SUM(AP33:AP42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22490653615369166,null,1,0,null,{"$f":"+J32","v":1.4300000000000001E-3},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(M33:P33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K33*Clientes!X33*12*(1-$C33)","v":0},null,{"$f":"IF(Q33=0,0,(IF($AK$3=1,$E33*$F$4*G33/$Q$20,($E33*$F$4*G33-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X33*Clientes!T33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!U33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!V33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!W33*12*(1-$C33)","v":0},{"$f":"+$X33*Clientes!X33*12*(1-$C33)","v":0},null,"MTD_2 Regular",0,0,null,null,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22490653615369166,null,1,0,null,{"$f":"+J33","v":1.4300000000000001E-3},{"$f":"+K33","v":0},null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(M34:P34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K34*Clientes!X34*12*(1-$C34)","v":0},null,{"$f":"IF(Q34=0,0,(IF($AK$3=1,$E34*$F$4*G34/$Q$20,($E34*$F$4*G34-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X34*Clientes!T34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!U34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!V34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!W34*12*(1-$C34)","v":0},{"$f":"+$X34*Clientes!X34*12*(1-$C34)","v":0},null,"MTD_2 Agro",0,0,null,null,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(M35:P35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K35*Clientes!X35*12*(1-$C35)","v":0},null,{"$f":"IF(Q35=0,0,(IF($AK$3=1,$E35*$F$4*G35/$Q$20,($E35*$F$4*G35-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X35*Clientes!T35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!U35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!V35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!W35*12*(1-$C35)","v":0},{"$f":"+$X35*Clientes!X35*12*(1-$C35)","v":0},null,"MTD_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(M36:P36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K36*Clientes!X36*12*(1-$C36)","v":0},null,{"$f":"IF(Q36=0,0,(IF($AK$3=1,$E36*$F$4*G36/$Q$20,($E36*$F$4*G36-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X36*Clientes!T36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!U36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!V36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!W36*12*(1-$C36)","v":0},{"$f":"+$X36*Clientes!X36*12*(1-$C36)","v":0},null,"MTD_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(M37:P37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K37*Clientes!X37*12*(1-$C37)","v":0},null,{"$f":"IF(Q37=0,0,(IF($AK$3=1,$E37*$F$4*G37/$Q$20,($E37*$F$4*G37-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X37*Clientes!T37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!U37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!V37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!W37*12*(1-$C37)","v":0},{"$f":"+$X37*Clientes!X37*12*(1-$C37)","v":0},null,"MTD_2 Político",0,0,null,null,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(M38:P38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K38*Clientes!X38*12*(1-$C38)","v":0},null,{"$f":"IF(Q38=0,0,(IF($AK$3=1,$E38*$F$4*G38/$Q$20,($E38*$F$4*G38-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X38*Clientes!T38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!U38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!V38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!W38*12*(1-$C38)","v":0},{"$f":"+$X38*Clientes!X38*12*(1-$C38)","v":0},null,"MTD_2 x1",0,0,null,null,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(M39:P39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K39*Clientes!X39*12*(1-$C39)","v":0},null,{"$f":"IF(Q39=0,0,(IF($AK$3=1,$E39*$F$4*G39/$Q$20,($E39*$F$4*G39-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X39*Clientes!T39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!U39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!V39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!W39*12*(1-$C39)","v":0},{"$f":"+$X39*Clientes!X39*12*(1-$C39)","v":0},null,"MTD_2 x2",0,0,null,null,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(M40:P40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K40*Clientes!X40*12*(1-$C40)","v":0},null,{"$f":"IF(Q40=0,0,(IF($AK$3=1,$E40*$F$4*G40/$Q$20,($E40*$F$4*G40-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X40*Clientes!T40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!U40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!V40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!W40*12*(1-$C40)","v":0},{"$f":"+$X40*Clientes!X40*12*(1-$C40)","v":0},null,"MTD_2 Discap.",0,0,null,null,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(M41:P41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K41*Clientes!X41*12*(1-$C41)","v":0},null,{"$f":"IF(Q41=0,0,(IF($AK$3=1,$E41*$F$4*G41/$Q$20,($E41*$F$4*G41-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X41*Clientes!T41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!U41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!V41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!W41*12*(1-$C41)","v":0},{"$f":"+$X41*Clientes!X41*12*(1-$C41)","v":0},null,"MTD_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(M42:P42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K42*Clientes!X42*12*(1-$C42)","v":0},null,{"$f":"IF(Q42=0,0,(IF($AK$3=1,$E42*$F$4*G42/$Q$20,($E42*$F$4*G42-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X42*Clientes!T42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!U42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!V42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!W42*12*(1-$C42)","v":0},{"$f":"+$X42*Clientes!X42*12*(1-$C42)","v":0},null,"MTD_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,null,null,{"$f":"+SUM(M44:M53)","v":0},{"$f":"+SUM(N44:N53)","v":0},{"$f":"+SUM(O44:O53)","v":0},{"$f":"+SUM(P44:P53)","v":0},{"$f":"+SUM(Q44:Q53)","v":0},{"$f":"+K43*Clientes!X43*12*(1-$C43)","v":0},null,{"$f":"IF(Q43=0,0,(IF($AK$3=1,$E43*$F$4*G43/$Q$20,($E43*$F$4*G43-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},{"$f":"+$X43*Clientes!T43*12*(1-$C43)","v":0},{"$f":"+$X43*Clientes!U43*12*(1-$C43)","v":0},{"$f":"+$X43*Clientes!V43*12*(1-$C43)","v":0},{"$f":"+$X43*Clientes!W43*12*(1-$C43)","v":0},{"$f":"+SUM(AI44:AI53)","v":0},null,"MTD_3 (30,001-50,000)",0,0,null,null,{"$f":"+SUM(AP44:AP53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22490653615369166,null,1,0,null,{"$f":"+J43","v":1.4300000000000001E-3},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(M44:P44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K44*Clientes!X44*12*(1-$C44)","v":0},null,{"$f":"IF(Q44=0,0,(IF($AK$3=1,$E44*$F$4*G44/$Q$20,($E44*$F$4*G44-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X44*Clientes!T44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!U44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!V44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!W44*12*(1-$C44)","v":0},{"$f":"+$X44*Clientes!X44*12*(1-$C44)","v":0},null,"MTD_3 Regular",0,0,null,null,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22490653615369166,null,1,0,null,{"$f":"+J44","v":1.4300000000000001E-3},{"$f":"+K44","v":0},null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(M45:P45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K45*Clientes!X45*12*(1-$C45)","v":0},null,{"$f":"IF(Q45=0,0,(IF($AK$3=1,$E45*$F$4*G45/$Q$20,($E45*$F$4*G45-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X45*Clientes!T45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!U45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!V45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!W45*12*(1-$C45)","v":0},{"$f":"+$X45*Clientes!X45*12*(1-$C45)","v":0},null,"MTD_3 Agro",0,0,null,null,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(M46:P46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K46*Clientes!X46*12*(1-$C46)","v":0},null,{"$f":"IF(Q46=0,0,(IF($AK$3=1,$E46*$F$4*G46/$Q$20,($E46*$F$4*G46-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X46*Clientes!T46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!U46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!V46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!W46*12*(1-$C46)","v":0},{"$f":"+$X46*Clientes!X46*12*(1-$C46)","v":0},null,"MTD_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(M47:P47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K47*Clientes!X47*12*(1-$C47)","v":0},null,{"$f":"IF(Q47=0,0,(IF($AK$3=1,$E47*$F$4*G47/$Q$20,($E47*$F$4*G47-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X47*Clientes!T47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!U47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!V47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!W47*12*(1-$C47)","v":0},{"$f":"+$X47*Clientes!X47*12*(1-$C47)","v":0},null,"MTD_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(M48:P48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K48*Clientes!X48*12*(1-$C48)","v":0},null,{"$f":"IF(Q48=0,0,(IF($AK$3=1,$E48*$F$4*G48/$Q$20,($E48*$F$4*G48-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X48*Clientes!T48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!U48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!V48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!W48*12*(1-$C48)","v":0},{"$f":"+$X48*Clientes!X48*12*(1-$C48)","v":0},null,"MTD_3 Político",0,0,null,null,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(M49:P49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K49*Clientes!X49*12*(1-$C49)","v":0},null,{"$f":"IF(Q49=0,0,(IF($AK$3=1,$E49*$F$4*G49/$Q$20,($E49*$F$4*G49-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X49*Clientes!T49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!U49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!V49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!W49*12*(1-$C49)","v":0},{"$f":"+$X49*Clientes!X49*12*(1-$C49)","v":0},null,"MTD_3 x1",0,0,null,null,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(M50:P50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K50*Clientes!X50*12*(1-$C50)","v":0},null,{"$f":"IF(Q50=0,0,(IF($AK$3=1,$E50*$F$4*G50/$Q$20,($E50*$F$4*G50-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X50*Clientes!T50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!U50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!V50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!W50*12*(1-$C50)","v":0},{"$f":"+$X50*Clientes!X50*12*(1-$C50)","v":0},null,"MTD_3 x2",0,0,null,null,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(M51:P51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K51*Clientes!X51*12*(1-$C51)","v":0},null,{"$f":"IF(Q51=0,0,(IF($AK$3=1,$E51*$F$4*G51/$Q$20,($E51*$F$4*G51-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X51*Clientes!T51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!U51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!V51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!W51*12*(1-$C51)","v":0},{"$f":"+$X51*Clientes!X51*12*(1-$C51)","v":0},null,"MTD_3 Discap.",0,0,null,null,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(M52:P52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K52*Clientes!X52*12*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,(IF($AK$3=1,$E52*$F$4*G52/$Q$20,($E52*$F$4*G52-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X52*Clientes!T52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!U52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!V52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!W52*12*(1-$C52)","v":0},{"$f":"+$X52*Clientes!X52*12*(1-$C52)","v":0},null,"MTD_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(M53:P53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K53*Clientes!X53*12*(1-$C53)","v":0},null,{"$f":"IF(Q53=0,0,(IF($AK$3=1,$E53*$F$4*G53/$Q$20,($E53*$F$4*G53-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X53*Clientes!T53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!U53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!V53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!W53*12*(1-$C53)","v":0},{"$f":"+$X53*Clientes!X53*12*(1-$C53)","v":0},null,"MTD_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,null,null,{"$f":"+SUM(M55:M64)","v":0},{"$f":"+SUM(N55:N64)","v":0},{"$f":"+SUM(O55:O64)","v":0},{"$f":"+SUM(P55:P64)","v":0},{"$f":"+SUM(Q55:Q64)","v":0},{"$f":"+K54*Clientes!X54*12*(1-$C54)","v":0},null,{"$f":"IF(Q54=0,0,(IF($AK$3=1,$E54*$F$4*G54/$Q$20,($E54*$F$4*G54-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},{"$f":"+$X54*Clientes!T54*12*(1-$C54)","v":0},{"$f":"+$X54*Clientes!U54*12*(1-$C54)","v":0},{"$f":"+$X54*Clientes!V54*12*(1-$C54)","v":0},{"$f":"+$X54*Clientes!W54*12*(1-$C54)","v":0},{"$f":"+SUM(AI55:AI64)","v":0},null,"MTD_4 (50,001-más)",0,0,null,null,{"$f":"+SUM(AP55:AP64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22490653615369166,null,1,0,null,{"$f":"+J54","v":1.4300000000000001E-3},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(M55:P55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K55*Clientes!X55*12*(1-$C55)","v":0},null,{"$f":"IF(Q55=0,0,(IF($AK$3=1,$E55*$F$4*G55/$Q$20,($E55*$F$4*G55-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X55*Clientes!T55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!U55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!V55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!W55*12*(1-$C55)","v":0},{"$f":"+$X55*Clientes!X55*12*(1-$C55)","v":0},null,"MTD_4 Regular",0,0,null,null,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22490653615369166,null,1,0,null,{"$f":"+J55","v":1.4300000000000001E-3},{"$f":"+K55","v":0},null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(M56:P56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K56*Clientes!X56*12*(1-$C56)","v":0},null,{"$f":"IF(Q56=0,0,(IF($AK$3=1,$E56*$F$4*G56/$Q$20,($E56*$F$4*G56-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X56*Clientes!T56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!U56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!V56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!W56*12*(1-$C56)","v":0},{"$f":"+$X56*Clientes!X56*12*(1-$C56)","v":0},null,"MTD_4 Agro",0,0,null,null,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(M57:P57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K57*Clientes!X57*12*(1-$C57)","v":0},null,{"$f":"IF(Q57=0,0,(IF($AK$3=1,$E57*$F$4*G57/$Q$20,($E57*$F$4*G57-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X57*Clientes!T57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!U57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!V57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!W57*12*(1-$C57)","v":0},{"$f":"+$X57*Clientes!X57*12*(1-$C57)","v":0},null,"MTD_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(M58:P58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K58*Clientes!X58*12*(1-$C58)","v":0},null,{"$f":"IF(Q58=0,0,(IF($AK$3=1,$E58*$F$4*G58/$Q$20,($E58*$F$4*G58-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X58*Clientes!T58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!U58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!V58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!W58*12*(1-$C58)","v":0},{"$f":"+$X58*Clientes!X58*12*(1-$C58)","v":0},null,"MTD_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(M59:P59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K59*Clientes!X59*12*(1-$C59)","v":0},null,{"$f":"IF(Q59=0,0,(IF($AK$3=1,$E59*$F$4*G59/$Q$20,($E59*$F$4*G59-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X59*Clientes!T59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!U59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!V59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!W59*12*(1-$C59)","v":0},{"$f":"+$X59*Clientes!X59*12*(1-$C59)","v":0},null,"MTD_4 Político",0,0,null,null,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(M60:P60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K60*Clientes!X60*12*(1-$C60)","v":0},null,{"$f":"IF(Q60=0,0,(IF($AK$3=1,$E60*$F$4*G60/$Q$20,($E60*$F$4*G60-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X60*Clientes!T60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!U60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!V60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!W60*12*(1-$C60)","v":0},{"$f":"+$X60*Clientes!X60*12*(1-$C60)","v":0},null,"MTD_4 x1",0,0,null,null,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(M61:P61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K61*Clientes!X61*12*(1-$C61)","v":0},null,{"$f":"IF(Q61=0,0,(IF($AK$3=1,$E61*$F$4*G61/$Q$20,($E61*$F$4*G61-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X61*Clientes!T61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!U61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!V61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!W61*12*(1-$C61)","v":0},{"$f":"+$X61*Clientes!X61*12*(1-$C61)","v":0},null,"MTD_4 x2",0,0,null,null,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(M62:P62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K62*Clientes!X62*12*(1-$C62)","v":0},null,{"$f":"IF(Q62=0,0,(IF($AK$3=1,$E62*$F$4*G62/$Q$20,($E62*$F$4*G62-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X62*Clientes!T62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!U62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!V62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!W62*12*(1-$C62)","v":0},{"$f":"+$X62*Clientes!X62*12*(1-$C62)","v":0},null,"MTD_4 Discap.",0,0,null,null,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(M63:P63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K63*Clientes!X63*12*(1-$C63)","v":0},null,{"$f":"IF(Q63=0,0,(IF($AK$3=1,$E63*$F$4*G63/$Q$20,($E63*$F$4*G63-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X63*Clientes!T63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!U63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!V63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!W63*12*(1-$C63)","v":0},{"$f":"+$X63*Clientes!X63*12*(1-$C63)","v":0},null,"MTD_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22490653615369166,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(M64:P64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K64*Clientes!X64*12*(1-$C64)","v":0},null,{"$f":"IF(Q64=0,0,(IF($AK$3=1,$E64*$F$4*G64/$Q$20,($E64*$F$4*G64-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X64*Clientes!T64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!U64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!V64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!W64*12*(1-$C64)","v":0},{"$f":"+$X64*Clientes!X64*12*(1-$C64)","v":0},null,"MTD_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22490653615369166,null,1,0,null,0,null,null,{"$f":"+SUM(M66:M75)","v":0},{"$f":"+SUM(N66:N75)","v":0},{"$f":"+SUM(O66:O75)","v":0},{"$f":"+SUM(P66:P75)","v":0},{"$f":"+SUM(Q66:Q75)","v":0},{"$f":"+K65*Clientes!X65*12*(1-$C65)","v":0},null,{"$f":"IF(Q65=0,0,(IF($AK$3=1,$E65*$F$4*G65/$Q$20,($E65*$F$4*G65-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},{"$f":"+$X65*Clientes!T65*12*(1-$C65)","v":0},{"$f":"+$X65*Clientes!U65*12*(1-$C65)","v":0},{"$f":"+$X65*Clientes!V65*12*(1-$C65)","v":0},{"$f":"+$X65*Clientes!W65*12*(1-$C65)","v":0},{"$f":"+SUM(AI66:AI75)","v":0},null,"MTD_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP66:AP75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22490653615369166,null,1,0,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(M66:P66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K66*Clientes!X66*12*(1-$C66)","v":0},null,{"$f":"IF(Q66=0,0,(IF($AK$3=1,$E66*$F$4*G66/$Q$20,($E66*$F$4*G66-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X66*Clientes!T66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!U66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!V66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!W66*12*(1-$C66)","v":0},{"$f":"+$X66*Clientes!X66*12*(1-$C66)","v":0},null,"MTD_5 Regular",0,0,null,null,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22490653615369166,null,1,0,null,{"$f":"+J66","v":0},{"$f":"+K66","v":0},null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(M67:P67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K67*Clientes!X67*12*(1-$C67)","v":0},null,{"$f":"IF(Q67=0,0,(IF($AK$3=1,$E67*$F$4*G67/$Q$20,($E67*$F$4*G67-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X67*Clientes!T67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!U67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!V67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!W67*12*(1-$C67)","v":0},{"$f":"+$X67*Clientes!X67*12*(1-$C67)","v":0},null,"MTD_5 Agro",0,0,null,null,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22490653615369166,null,1,0,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(M68:P68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K68*Clientes!X68*12*(1-$C68)","v":0},null,{"$f":"IF(Q68=0,0,(IF($AK$3=1,$E68*$F$4*G68/$Q$20,($E68*$F$4*G68-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X68*Clientes!T68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!U68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!V68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!W68*12*(1-$C68)","v":0},{"$f":"+$X68*Clientes!X68*12*(1-$C68)","v":0},null,"MTD_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22490653615369166,null,1,0,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(M69:P69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K69*Clientes!X69*12*(1-$C69)","v":0},null,{"$f":"IF(Q69=0,0,(IF($AK$3=1,$E69*$F$4*G69/$Q$20,($E69*$F$4*G69-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X69*Clientes!T69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!U69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!V69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!W69*12*(1-$C69)","v":0},{"$f":"+$X69*Clientes!X69*12*(1-$C69)","v":0},null,"MTD_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22490653615369166,null,1,0,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(M70:P70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K70*Clientes!X70*12*(1-$C70)","v":0},null,{"$f":"IF(Q70=0,0,(IF($AK$3=1,$E70*$F$4*G70/$Q$20,($E70*$F$4*G70-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X70*Clientes!T70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!U70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!V70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!W70*12*(1-$C70)","v":0},{"$f":"+$X70*Clientes!X70*12*(1-$C70)","v":0},null,"MTD_5 Político",0,0,null,null,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22490653615369166,null,1,0,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(M71:P71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K71*Clientes!X71*12*(1-$C71)","v":0},null,{"$f":"IF(Q71=0,0,(IF($AK$3=1,$E71*$F$4*G71/$Q$20,($E71*$F$4*G71-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X71*Clientes!T71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!U71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!V71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!W71*12*(1-$C71)","v":0},{"$f":"+$X71*Clientes!X71*12*(1-$C71)","v":0},null,"MTD_5 x1",0,0,null,null,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22490653615369166,null,1,0,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(M72:P72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K72*Clientes!X72*12*(1-$C72)","v":0},null,{"$f":"IF(Q72=0,0,(IF($AK$3=1,$E72*$F$4*G72/$Q$20,($E72*$F$4*G72-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X72*Clientes!T72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!U72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!V72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!W72*12*(1-$C72)","v":0},{"$f":"+$X72*Clientes!X72*12*(1-$C72)","v":0},null,"MTD_5 x2",0,0,null,null,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22490653615369166,null,1,0,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(M73:P73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K73*Clientes!X73*12*(1-$C73)","v":0},null,{"$f":"IF(Q73=0,0,(IF($AK$3=1,$E73*$F$4*G73/$Q$20,($E73*$F$4*G73-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X73*Clientes!T73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!U73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!V73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!W73*12*(1-$C73)","v":0},{"$f":"+$X73*Clientes!X73*12*(1-$C73)","v":0},null,"MTD_5 Discap.",0,0,null,null,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22490653615369166,null,1,0,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(M74:P74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K74*Clientes!X74*12*(1-$C74)","v":0},null,{"$f":"IF(Q74=0,0,(IF($AK$3=1,$E74*$F$4*G74/$Q$20,($E74*$F$4*G74-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X74*Clientes!T74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!U74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!V74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!W74*12*(1-$C74)","v":0},{"$f":"+$X74*Clientes!X74*12*(1-$C74)","v":0},null,"MTD_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22490653615369166,null,1,0,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(M75:P75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K75*Clientes!X75*12*(1-$C75)","v":0},null,{"$f":"IF(Q75=0,0,(IF($AK$3=1,$E75*$F$4*G75/$Q$20,($E75*$F$4*G75-$AL$20*PremisaCosto!$F$84)/($Q$20-$M$20*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X75*Clientes!T75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!U75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!V75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!W75*12*(1-$C75)","v":0},{"$f":"+$X75*Clientes!X75*12*(1-$C75)","v":0},null,"MTD_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7374545404332046E-3,null,0,0,null,0,0,null,{"$f":"+SUM(M77:M79)","v":34116.239822156625},{"$f":"+SUM(N77:N79)","v":35416.90545680045},{"$f":"+SUM(O77:O79)","v":36782.471657546754},{"$f":"+SUM(P77:P79)","v":38207.510398366394},{"$f":"+SUM(Q77:Q79)","v":122255.22780294245},{"$f":"+K76*Clientes!X76*12*(1-$C76)","v":0},null,{"$f":"IF(Q76=0,0,(IF($AK$3=1,$E76*$F$4*G76/$Q$76,($E76*$F$4*G76-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":-0.36179652411479724},0,null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":33752.543019998389},{"$f":"+SUM(AA77:AA79)","v":33612.161575701983},{"$f":"+SUM(AB77:AB79)","v":34908.142441048556},{"$f":"+SUM(AC77:AC79)","v":36260.565296469649},{"$f":"+SUM(AD77:AD79)","v":117344.62379732952},{"$f":"+$X76*Clientes!T76*12*(1-$C76)","v":0},{"$f":"+$X76*Clientes!U76*12*(1-$C76)","v":0},{"$f":"+$X76*Clientes!V76*12*(1-$C76)","v":0},{"$f":"+$X76*Clientes!W76*12*(1-$C76)","v":0},{"$f":"+SUM(AI77:AI79)","v":0},null,"BTH",33752.543019998382,0,null,null,{"$f":"+SUM(AP77:AP79)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":5.7374545404332046E-3},null,1,null,null,1.42E-3,null,null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":8573.2987034232683},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":8900.3467098185502},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":9243.7565172198447},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":9602.1466271229601},{"$f":"+SUMPRODUCT(M77:P77,PremisaCosto!$F$84:$I$84)","v":30723.40704798029},{"$f":"+K77*Clientes!X77*12*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,(IF($AK$3=1,$E77*$F$4*G77/$Q$76,($E77*$F$4*G77-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0.94904286927891546},0,null,1.34764087437606E-3,0,null,{"$f":"+IF($AK$3=1,$W77*Energía!Z77*(1-$C77)*1000,AL77)","v":8481.9036184651941},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":8446.8105790633508},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":8772.7212080179961},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":9112.8487862416368},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":29489.334556197384},{"$f":"+$X77*Clientes!T77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!U77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!V77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!W77*12*(1-$C77)","v":0},{"$f":"+$X77*Clientes!X77*12*(1-$C77)","v":0},null,{"$f":"+A77","v":"BTH Punta"},8481.9036184651941,0,null,null,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":5.7374545404332046E-3},null,1,null,null,1.42E-3,null,null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":12771.470559366679},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":13258.27937349095},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":13769.357570163453},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":14302.681885621716},{"$f":"+SUMPRODUCT(M78:P78,PremisaCosto!$F$84:$I$84)","v":45765.910377481079},{"$f":"+K78*Clientes!X78*12*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,(IF($AK$3=1,$E78*$F$4*G78/$Q$76,($E78*$F$4*G78-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0.94904286927891546},{"$f":"IF(R78=0,0,$E78*$F$4*H78/R78)","v":0},null,{"$f":"+J78*T78","v":1.34764087437606E-3},{"$f":"+U78*K78","v":0},null,{"$f":"+IF($AK$3=1,$W78*Energía!Z78*(1-$C78)*1000,AL78)","v":12635.319700766597},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":12582.675498319315},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":13067.710616515278},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":13573.858255114004},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":43927.644620566069},{"$f":"+$X78*Clientes!T78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!U78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!V78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!W78*12*(1-$C78)","v":0},{"$f":"+$X78*Clientes!X78*12*(1-$C78)","v":0},null,{"$f":"+A78","v":"BTH Fuera de Punta Medio"},12635.319700766597,0,null,null,{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":5.7374545404332046E-3},null,1,null,null,1.42E-3,null,null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":12771.470559366679},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":13258.27937349095},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":13769.357570163453},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":14302.681885621716},{"$f":"+SUMPRODUCT(M79:P79,PremisaCosto!$F$84:$I$84)","v":45765.910377481079},{"$f":"+K79*Clientes!X79*12*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,(IF($AK$3=1,$E79*$F$4*G79/$Q$76,($E79*$F$4*G79-$AL$76*PremisaCosto!$F$84)/($Q$76-$M$76*PremisaCosto!$F$84))))","v":0.94904286927891546},{"$f":"IF(R79=0,0,$E79*$F$4*H79/R79)","v":0},null,{"$f":"+J79*T79","v":1.34764087437606E-3},{"$f":"+U79*K79","v":0},null,{"$f":"+IF($AK$3=1,$W79*Energía!Z79*(1-$C79)*1000,AL79)","v":12635.319700766597},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":12582.675498319315},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":13067.710616515278},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":13573.858255114004},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":43927.644620566069},{"$f":"+$X79*Clientes!T79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!U79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!V79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!W79*12*(1-$C79)","v":0},{"$f":"+$X79*Clientes!X79*12*(1-$C79)","v":0},null,"BTH Fuera de Punta Bajo",12635.319700766597,0,null,null,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28270750017914914,null,1,0,null,0,0,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":1680070.5335810089},{"$f":"+SUM(N81,N92,N103,N114,N125)","v":1744756.5025142732},{"$f":"+SUM(O81,O92,O103,O114,O125)","v":1812809.2354229437},{"$f":"+SUM(P81,P92,P103,P114,P125)","v":1883904.6791327568},{"$f":"+SUM(Q81,Q92,Q103,Q114,Q125)","v":6023999.1815707088},{"$f":"+K80*Clientes!X80*12*(1-$C80)","v":0},null,{"$f":"IF(Q80=0,0,(IF($AK$3=1,$E80*$F$4*G80/$Q$80,($E80*$F$4*G80-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.94905270835500233},0,null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":1662162.463332278},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":1655865.8841311724},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":1720451.5146091057},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":1787924.8380136041},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":5782042.3707794501},{"$f":"+$X80*Clientes!T80*12*(1-$C80)","v":0},{"$f":"+$X80*Clientes!U80*12*(1-$C80)","v":0},{"$f":"+$X80*Clientes!V80*12*(1-$C80)","v":0},{"$f":"+$X80*Clientes!W80*12*(1-$C80)","v":0},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":0},null,"BTD",1662162.463332278,0,null,null,{"$f":"+SUM(AP81,AP92,AP103,AP114,AP125)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.28270750017914914},null,{"$f":"+G80","v":1},0,null,1.4300000000000001E-3,null,null,{"$f":"+SUM(M82:M91)","v":448101.55205011147},{"$f":"+SUM(N82:N91)","v":465354.95736506185},{"$f":"+SUM(O82:O91)","v":483506.5012442898},{"$f":"+SUM(P82:P91)","v":502469.69735930685},{"$f":"+SUM(Q82:Q91)","v":1606699.9101615187},{"$f":"+K81*Clientes!X81*12*(1-$C81)","v":0},null,{"$f":"IF(Q81=0,0,(IF($AK$3=1,$E81*$F$4*G81/$Q$80,($E81*$F$4*G81-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.94905270835500233},0,null,1.3571453729476534E-3,0,null,{"$f":"+SUM(Z82:Z91)","v":443325.18701145798},{"$f":"+SUM(AA82:AA91)","v":441646.38263373863},{"$f":"+SUM(AB82:AB91)","v":458873.15451314446},{"$f":"+SUM(AC82:AC91)","v":476870.22714516852},{"$f":"+SUM(AD82:AD91)","v":1542166.0042109005},{"$f":"+$X81*Clientes!T81*12*(1-$C81)","v":0},{"$f":"+$X81*Clientes!U81*12*(1-$C81)","v":0},{"$f":"+$X81*Clientes!V81*12*(1-$C81)","v":0},{"$f":"+$X81*Clientes!W81*12*(1-$C81)","v":0},{"$f":"+SUM(AI82:AI91)","v":0},null,"BTD_1 (0-10,000)",0,0,null,null,{"$f":"+SUM(AP82:AP91)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28270750017914914,null,1,0,null,{"$f":"+J81","v":1.4300000000000001E-3},{"$f":"+K81","v":0},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":443789.54729307187},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":460876.89706093131},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":478853.73495896318},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":497634.40949481272},{"$f":"+SUMPRODUCT(M82:P82,PremisaCosto!$F$84:$I$84)","v":1591238.7520388924},{"$f":"+K82*Clientes!X82*12*(1-$C82)","v":0},null,{"$f":"IF(Q82=0,0,(IF($AK$3=1,$E82*$F$4*G82/$Q$80,($E82*$F$4*G82-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.94905270835500233},0,null,1.3571453729476534E-3,0,null,{"$f":"+IF($AK$3=1,$W82*Energía!Z82*(1-$C82)*1000,AL82)","v":439059.14429249801},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":437396.46737392648},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":454457.43406871246},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":472281.28410169424},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":1527325.8528539666},{"$f":"+$X82*Clientes!T82*12*(1-$C82)","v":0},{"$f":"+$X82*Clientes!U82*12*(1-$C82)","v":0},{"$f":"+$X82*Clientes!V82*12*(1-$C82)","v":0},{"$f":"+$X82*Clientes!W82*12*(1-$C82)","v":0},{"$f":"+$X82*Clientes!X82*12*(1-$C82)","v":0},null,"BTD_1 Regular",439059.14429249801,0,null,null,{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28270750017914914,null,1,0,null,{"$f":"+J82","v":1.4300000000000001E-3},{"$f":"+K82","v":0},null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":4286.628361228024},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":4451.7066618809622},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":4625.384488337073},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":4806.8319175215047},{"$f":"+SUMPRODUCT(M83:P83,PremisaCosto!$F$84:$I$84)","v":15370.168318502298},{"$f":"+K83*Clientes!X83*12*(1-$C83)","v":0},null,{"$f":"IF(Q83=0,0,(IF($AK$3=1,$E83*$F$4*G83/$Q$80,($E83*$F$4*G83-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.94905270835500233},0,null,1.3571453729476534E-3,0,null,{"$f":"+IF($AK$3=1,$W83*Energía!Z83*(1-$C83)*1000,AL83)","v":4240.9368123840113},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":4224.9042642601335},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":4389.7336758395159},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":4561.936849931054},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":14752.816213316117},{"$f":"+$X83*Clientes!T83*12*(1-$C83)","v":0},{"$f":"+$X83*Clientes!U83*12*(1-$C83)","v":0},{"$f":"+$X83*Clientes!V83*12*(1-$C83)","v":0},{"$f":"+$X83*Clientes!W83*12*(1-$C83)","v":0},{"$f":"+$X83*Clientes!X83*12*(1-$C83)","v":0},null,"BTD_1 Agro",4240.9368123840113,0,null,null,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28270750017914914,null,{"$f":"+G83","v":1},0,null,1.4300000000000001E-3,0,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(M84:P84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K84*Clientes!X84*12*(1-$C84)","v":0},null,{"$f":"IF(Q84=0,0,(IF($AK$3=1,$E84*$F$4*G84/$Q$80,($E84*$F$4*G84-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W84*Energía!Z84*(1-$C84)*1000,AL84)","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X84*Clientes!T84*12*(1-$C84)","v":0},{"$f":"+$X84*Clientes!U84*12*(1-$C84)","v":0},{"$f":"+$X84*Clientes!V84*12*(1-$C84)","v":0},{"$f":"+$X84*Clientes!W84*12*(1-$C84)","v":0},{"$f":"+$X84*Clientes!X84*12*(1-$C84)","v":0},null,"BTD_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(M85:P85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K85*Clientes!X85*12*(1-$C85)","v":0},null,{"$f":"IF(Q85=0,0,(IF($AK$3=1,$E85*$F$4*G85/$Q$80,($E85*$F$4*G85-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000,AL85)","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X85*Clientes!T85*12*(1-$C85)","v":0},{"$f":"+$X85*Clientes!U85*12*(1-$C85)","v":0},{"$f":"+$X85*Clientes!V85*12*(1-$C85)","v":0},{"$f":"+$X85*Clientes!W85*12*(1-$C85)","v":0},{"$f":"+$X85*Clientes!X85*12*(1-$C85)","v":0},null,"BTD_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":25.376395811543208},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":26.353642249595936},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":27.381796989508164},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":28.455946972655294},{"$f":"+SUMPRODUCT(M86:P86,PremisaCosto!$F$84:$I$84)","v":90.989804123961463},{"$f":"+K86*Clientes!X86*12*(1-$C86)","v":0},null,{"$f":"IF(Q86=0,0,(IF($AK$3=1,$E86*$F$4*G86/$Q$80,($E86*$F$4*G86-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.94905270835500233},0,null,1.3571453729476534E-3,0,null,{"$f":"+IF($AK$3=1,$W86*Energía!Z86*(1-$C86)*1000,AL86)","v":25.105906575948271},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":25.010995551997837},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":25.986768592519571},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":27.006193543204834},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":87.335143617818119},{"$f":"+$X86*Clientes!T86*12*(1-$C86)","v":0},{"$f":"+$X86*Clientes!U86*12*(1-$C86)","v":0},{"$f":"+$X86*Clientes!V86*12*(1-$C86)","v":0},{"$f":"+$X86*Clientes!W86*12*(1-$C86)","v":0},{"$f":"+$X86*Clientes!X86*12*(1-$C86)","v":0},null,"BTD_1 Político",25.105906575948271,0,null,null,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.28270750017914914},null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(M87:P87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K87*Clientes!X87*12*(1-$C87)","v":0},null,{"$f":"IF(Q87=0,0,(IF($AK$3=1,$E87*$F$4*G87/$Q$80,($E87*$F$4*G87-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W87*Energía!Z87*(1-$C87)*1000,AL87)","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X87*Clientes!T87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!U87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!V87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!W87*12*(1-$C87)","v":0},{"$f":"+$X87*Clientes!X87*12*(1-$C87)","v":0},null,"BTD_1 x1",0,0,null,null,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(M88:P88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K88*Clientes!X88*12*(1-$C88)","v":0},null,{"$f":"IF(Q88=0,0,(IF($AK$3=1,$E88*$F$4*G88/$Q$80,($E88*$F$4*G88-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000,AL88)","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X88*Clientes!T88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!U88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!V88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!W88*12*(1-$C88)","v":0},{"$f":"+$X88*Clientes!X88*12*(1-$C88)","v":0},null,"BTD_1 x2",0,0,null,null,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(M89:P89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K89*Clientes!X89*12*(1-$C89)","v":0},null,{"$f":"IF(Q89=0,0,(IF($AK$3=1,$E89*$F$4*G89/$Q$80,($E89*$F$4*G89-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W89*Energía!Z89*(1-$C89)*1000,AL89)","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X89*Clientes!T89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!U89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!V89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!W89*12*(1-$C89)","v":0},{"$f":"+$X89*Clientes!X89*12*(1-$C89)","v":0},null,"BTD_1 Discap.",0,0,null,null,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(M90:P90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K90*Clientes!X90*12*(1-$C90)","v":0},null,{"$f":"IF(Q90=0,0,(IF($AK$3=1,$E90*$F$4*G90/$Q$80,($E90*$F$4*G90-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000,AL90)","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X90*Clientes!T90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!U90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!V90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!W90*12*(1-$C90)","v":0},{"$f":"+$X90*Clientes!X90*12*(1-$C90)","v":0},null,"BTD_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(M91:P91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K91*Clientes!X91*12*(1-$C91)","v":0},null,{"$f":"IF(Q91=0,0,(IF($AK$3=1,$E91*$F$4*G91/$Q$80,($E91*$F$4*G91-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W91*Energía!Z91*(1-$C91)*1000,AL91)","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X91*Clientes!T91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!U91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!V91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!W91*12*(1-$C91)","v":0},{"$f":"+$X91*Clientes!X91*12*(1-$C91)","v":0},null,"BTD_1 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,null,null,{"$f":"+SUM(M93:M102)","v":564307.71551821625},{"$f":"+SUM(N93:N102)","v":586034.36293252616},{"$f":"+SUM(O93:O102)","v":608891.77158413373},{"$f":"+SUM(P93:P102)","v":632771.12357635912},{"$f":"+SUM(Q93:Q102)","v":2023359.4071084999},{"$f":"+K92*Clientes!X92*12*(1-$C92)","v":0},null,{"$f":"IF(Q92=0,0,(IF($AK$3=1,$E92*$F$4*G92/$Q$80,($E92*$F$4*G92-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.94905270835500233},0,null,1.3571453729476534E-3,0,null,{"$f":"+SUM(Z93:Z102)","v":558292.69184387871},{"$f":"+SUM(AA93:AA102)","v":556177.49933021236},{"$f":"+SUM(AB93:AB102)","v":577870.3849169974},{"$f":"+SUM(AC93:AC102)","v":600533.14859898132},{"$f":"+SUM(AD93:AD102)","v":1942090.2242197075},{"$f":"+$X92*Clientes!T92*12*(1-$C92)","v":0},{"$f":"+$X92*Clientes!U92*12*(1-$C92)","v":0},{"$f":"+$X92*Clientes!V92*12*(1-$C92)","v":0},{"$f":"+$X92*Clientes!W92*12*(1-$C92)","v":0},{"$f":"+SUM(AI93:AI102)","v":0},null,"BTD_2 (10,001-30,000)",0,0,null,null,{"$f":"+SUM(AP93:AP102)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28270750017914914,null,1,0,null,{"$f":"+J92","v":1.4300000000000001E-3},{"$f":"+K92","v":0},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":561017.50719877577},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":582617.44850460195},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":605341.55046821281},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":629081.63220168569},{"$f":"+SUMPRODUCT(M93:P93,PremisaCosto!$F$84:$I$84)","v":2011562.0103175524},{"$f":"+K93*Clientes!X93*12*(1-$C93)","v":0},null,{"$f":"IF(Q93=0,0,(IF($AK$3=1,$E93*$F$4*G93/$Q$80,($E93*$F$4*G93-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.94905270835500233},0,null,1.3571453729476534E-3,0,null,{"$f":"+IF($AK$3=1,$W93*Energía!Z93*(1-$C93)*1000,AL93)","v":555037.55414439086},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":552934.66743817367},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":574501.03795167361},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":597031.62681739521},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":1930766.67700501},{"$f":"+$X93*Clientes!T93*12*(1-$C93)","v":0},{"$f":"+$X93*Clientes!U93*12*(1-$C93)","v":0},{"$f":"+$X93*Clientes!V93*12*(1-$C93)","v":0},{"$f":"+$X93*Clientes!W93*12*(1-$C93)","v":0},{"$f":"+$X93*Clientes!X93*12*(1-$C93)","v":0},null,"BTD_2 Regular",555037.55414439086,0,null,null,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28270750017914914,null,1,0,null,{"$f":"+J93","v":1.4300000000000001E-3},{"$f":"+K93","v":0},null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":3118.917647712482},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":3239.027342739399},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":3365.3939862417374},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":3497.4137326079149},{"$f":"+SUMPRODUCT(M94:P94,PremisaCosto!$F$84:$I$84)","v":11183.215613110635},{"$f":"+K94*Clientes!X94*12*(1-$C94)","v":0},null,{"$f":"IF(Q94=0,0,(IF($AK$3=1,$E94*$F$4*G94/$Q$80,($E94*$F$4*G94-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.94905270835500233},0,null,1.3571453729476534E-3,0,null,{"$f":"+IF($AK$3=1,$W94*Energía!Z94*(1-$C94)*1000,AL94)","v":3085.6728301001417},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":3074.0076720627335},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":3193.9362773243583},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":3319.22997516952},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":10734.034995277458},{"$f":"+$X94*Clientes!T94*12*(1-$C94)","v":0},{"$f":"+$X94*Clientes!U94*12*(1-$C94)","v":0},{"$f":"+$X94*Clientes!V94*12*(1-$C94)","v":0},{"$f":"+$X94*Clientes!W94*12*(1-$C94)","v":0},{"$f":"+$X94*Clientes!X94*12*(1-$C94)","v":0},null,"BTD_2 Agro",3085.6728301001417,0,null,null,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(M95:P95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K95*Clientes!X95*12*(1-$C95)","v":0},null,{"$f":"IF(Q95=0,0,(IF($AK$3=1,$E95*$F$4*G95/$Q$80,($E95*$F$4*G95-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W95*Energía!Z95*(1-$C95)*1000,AL95)","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X95*Clientes!T95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!U95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!V95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!W95*12*(1-$C95)","v":0},{"$f":"+$X95*Clientes!X95*12*(1-$C95)","v":0},null,"BTD_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(M96:P96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K96*Clientes!X96*12*(1-$C96)","v":0},null,{"$f":"IF(Q96=0,0,(IF($AK$3=1,$E96*$F$4*G96/$Q$80,($E96*$F$4*G96-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W96*((Energía!Z96-Clientes!T96*Límites!$B$14*12)+Clientes!T96*Límites!$B$14*12*(1-$C96))*1000,AL96)","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X96*Clientes!T96*12*(1-$C96)","v":0},{"$f":"+$X96*Clientes!U96*12*(1-$C96)","v":0},{"$f":"+$X96*Clientes!V96*12*(1-$C96)","v":0},{"$f":"+$X96*Clientes!W96*12*(1-$C96)","v":0},{"$f":"+$X96*Clientes!X96*12*(1-$C96)","v":0},null,"BTD_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":171.29067172791662},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":177.88708518477253},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":184.82712967918008},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":192.07764206542328},{"$f":"+SUMPRODUCT(M97:P97,PremisaCosto!$F$84:$I$84)","v":614.18117783673983},{"$f":"+K97*Clientes!X97*12*(1-$C97)","v":0},null,{"$f":"IF(Q97=0,0,(IF($AK$3=1,$E97*$F$4*G97/$Q$80,($E97*$F$4*G97-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.94905270835500233},0,null,1.3571453729476534E-3,0,null,{"$f":"+IF($AK$3=1,$W97*Energía!Z97*(1-$C97)*1000,AL97)","v":169.46486938765082},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":168.82421997598541},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":175.4106879995071},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":182.29180641663268},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":589.51221942027234},{"$f":"+$X97*Clientes!T97*12*(1-$C97)","v":0},{"$f":"+$X97*Clientes!U97*12*(1-$C97)","v":0},{"$f":"+$X97*Clientes!V97*12*(1-$C97)","v":0},{"$f":"+$X97*Clientes!W97*12*(1-$C97)","v":0},{"$f":"+$X97*Clientes!X97*12*(1-$C97)","v":0},null,"BTD_2 Político",169.46486938765082,0,null,null,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(M98:P98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K98*Clientes!X98*12*(1-$C98)","v":0},null,{"$f":"IF(Q98=0,0,(IF($AK$3=1,$E98*$F$4*G98/$Q$80,($E98*$F$4*G98-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W98*Energía!Z98*(1-$C98)*1000,AL98)","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X98*Clientes!T98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!U98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!V98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!W98*12*(1-$C98)","v":0},{"$f":"+$X98*Clientes!X98*12*(1-$C98)","v":0},null,"BTD_2 x1",0,0,null,null,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(M99:P99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K99*Clientes!X99*12*(1-$C99)","v":0},null,{"$f":"IF(Q99=0,0,(IF($AK$3=1,$E99*$F$4*G99/$Q$80,($E99*$F$4*G99-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W99*((Energía!Z99-Clientes!T99*Límites!$B$16*12)+Clientes!T99*Límites!$B$16*12*(1-$C99))*1000,AL99)","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X99*Clientes!T99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!U99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!V99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!W99*12*(1-$C99)","v":0},{"$f":"+$X99*Clientes!X99*12*(1-$C99)","v":0},null,"BTD_2 x2",0,0,null,null,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(M100:P100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K100*Clientes!X100*12*(1-$C100)","v":0},null,{"$f":"IF(Q100=0,0,(IF($AK$3=1,$E100*$F$4*G100/$Q$80,($E100*$F$4*G100-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W100*Energía!Z100*(1-$C100)*1000,AL100)","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X100*Clientes!T100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!U100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!V100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!W100*12*(1-$C100)","v":0},{"$f":"+$X100*Clientes!X100*12*(1-$C100)","v":0},null,"BTD_2 Discap.",0,0,null,null,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(M101:P101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K101*Clientes!X101*12*(1-$C101)","v":0},null,{"$f":"IF(Q101=0,0,(IF($AK$3=1,$E101*$F$4*G101/$Q$80,($E101*$F$4*G101-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W101*((Energía!Z101-Clientes!T101*Límites!$B$15*12)+Clientes!T101*Límites!$B$15*12*(1-$C101))*1000,AL101)","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X101*Clientes!T101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!U101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!V101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!W101*12*(1-$C101)","v":0},{"$f":"+$X101*Clientes!X101*12*(1-$C101)","v":0},null,"BTD_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(M102:P102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K102*Clientes!X102*12*(1-$C102)","v":0},null,{"$f":"IF(Q102=0,0,(IF($AK$3=1,$E102*$F$4*G102/$Q$80,($E102*$F$4*G102-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W102*Energía!Z102*(1-$C102)*1000,AL102)","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X102*Clientes!T102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!U102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!V102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!W102*12*(1-$C102)","v":0},{"$f":"+$X102*Clientes!X102*12*(1-$C102)","v":0},null,"BTD_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,null,null,{"$f":"+SUM(M104:M113)","v":243304.62295541647},{"$f":"+SUM(N104:N113)","v":252669.11431840248},{"$f":"+SUM(O104:O113)","v":262520.31044451764},{"$f":"+SUM(P104:P113)","v":272811.56965573446},{"$f":"+SUM(Q104:Q113)","v":872366.50149519241},{"$f":"+K103*Clientes!X103*12*(1-$C103)","v":0},null,{"$f":"IF(Q103=0,0,(IF($AK$3=1,$E103*$F$4*G103/$Q$80,($E103*$F$4*G103-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.94905270835500233},0,null,1.3571453729476534E-3,0,null,{"$f":"+SUM(Z104:Z113)","v":240711.19834112856},{"$f":"+SUM(AA104:AA113)","v":239796.30726153962},{"$f":"+SUM(AB104:AB113)","v":249145.61162556545},{"$f":"+SUM(AC104:AC113)","v":258912.55905235419},{"$f":"+SUM(AD104:AD113)","v":837327.66187501955},{"$f":"+$X103*Clientes!T103*12*(1-$C103)","v":0},{"$f":"+$X103*Clientes!U103*12*(1-$C103)","v":0},{"$f":"+$X103*Clientes!V103*12*(1-$C103)","v":0},{"$f":"+$X103*Clientes!W103*12*(1-$C103)","v":0},{"$f":"+SUM(AI104:AI113)","v":0},null,"BTD_3 (30,001-50,000)",0,0,null,null,{"$f":"+SUM(AP104:AP113)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28270750017914914,null,1,0,null,{"$f":"+J103","v":1.4300000000000001E-3},{"$f":"+K103","v":0},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":242492.49898821019},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":251825.7154112834},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":261644.0073727378},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":271900.89042777522},{"$f":"+SUMPRODUCT(M104:P104,PremisaCosto!$F$84:$I$84)","v":869454.54342008778},{"$f":"+K104*Clientes!X104*12*(1-$C104)","v":0},null,{"$f":"IF(Q104=0,0,(IF($AK$3=1,$E104*$F$4*G104/$Q$80,($E104*$F$4*G104-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.94905270835500233},0,null,1.3571453729476534E-3,0,null,{"$f":"+IF($AK$3=1,$W104*Energía!Z104*(1-$C104)*1000,AL104)","v":239907.73087474017},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":238995.87724451459},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":248313.95382195298},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":258048.27646461682},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":834532.66435692552},{"$f":"+$X104*Clientes!T104*12*(1-$C104)","v":0},{"$f":"+$X104*Clientes!U104*12*(1-$C104)","v":0},{"$f":"+$X104*Clientes!V104*12*(1-$C104)","v":0},{"$f":"+$X104*Clientes!W104*12*(1-$C104)","v":0},{"$f":"+$X104*Clientes!X104*12*(1-$C104)","v":0},null,"BTD_3 Regular",239907.73087474017,0,null,null,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28270750017914914,null,1,0,null,{"$f":"+J104","v":1.4300000000000001E-3},{"$f":"+K104","v":0},null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":812.1239672062934},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":843.39890711909982},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":876.30307177985298},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":910.67922795925892},{"$f":"+SUMPRODUCT(M105:P105,PremisaCosto!$F$84:$I$84)","v":2911.9580751046533},{"$f":"+K105*Clientes!X105*12*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,(IF($AK$3=1,$E105*$F$4*G105/$Q$80,($E105*$F$4*G105-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.94905270835500233},0,null,1.3571453729476534E-3,0,null,{"$f":"+IF($AK$3=1,$W105*Energía!Z105*(1-$C105)*1000,AL105)","v":803.46746638839454},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":800.43001702503079},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":831.65780361247744},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":864.2825877373773},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":2794.997518093985},{"$f":"+$X105*Clientes!T105*12*(1-$C105)","v":0},{"$f":"+$X105*Clientes!U105*12*(1-$C105)","v":0},{"$f":"+$X105*Clientes!V105*12*(1-$C105)","v":0},{"$f":"+$X105*Clientes!W105*12*(1-$C105)","v":0},{"$f":"+$X105*Clientes!X105*12*(1-$C105)","v":0},null,"BTD_3 Agro",803.46746638839454,0,null,null,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(M106:P106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K106*Clientes!X106*12*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,(IF($AK$3=1,$E106*$F$4*G106/$Q$80,($E106*$F$4*G106-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W106*Energía!Z106*(1-$C106)*1000,AL106)","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X106*Clientes!T106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!U106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!V106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!W106*12*(1-$C106)","v":0},{"$f":"+$X106*Clientes!X106*12*(1-$C106)","v":0},null,"BTD_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(M107:P107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K107*Clientes!X107*12*(1-$C107)","v":0},null,{"$f":"IF(Q107=0,0,(IF($AK$3=1,$E107*$F$4*G107/$Q$80,($E107*$F$4*G107-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W107*((Energía!Z107-Clientes!T107*Límites!$B$14*12)+Clientes!T107*Límites!$B$14*12*(1-$C107))*1000,AL107)","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X107*Clientes!T107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!U107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!V107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!W107*12*(1-$C107)","v":0},{"$f":"+$X107*Clientes!X107*12*(1-$C107)","v":0},null,"BTD_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(M108:P108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K108*Clientes!X108*12*(1-$C108)","v":0},null,{"$f":"IF(Q108=0,0,(IF($AK$3=1,$E108*$F$4*G108/$Q$80,($E108*$F$4*G108-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W108*Energía!Z108*(1-$C108)*1000,AL108)","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X108*Clientes!T108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!U108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!V108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!W108*12*(1-$C108)","v":0},{"$f":"+$X108*Clientes!X108*12*(1-$C108)","v":0},null,"BTD_3 Político",0,0,null,null,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(M109:P109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K109*Clientes!X109*12*(1-$C109)","v":0},null,{"$f":"IF(Q109=0,0,(IF($AK$3=1,$E109*$F$4*G109/$Q$80,($E109*$F$4*G109-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W109*Energía!Z109*(1-$C109)*1000,AL109)","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X109*Clientes!T109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!U109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!V109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!W109*12*(1-$C109)","v":0},{"$f":"+$X109*Clientes!X109*12*(1-$C109)","v":0},null,"BTD_3 x1",0,0,null,null,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(M110:P110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K110*Clientes!X110*12*(1-$C110)","v":0},null,{"$f":"IF(Q110=0,0,(IF($AK$3=1,$E110*$F$4*G110/$Q$80,($E110*$F$4*G110-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W110*((Energía!Z110-Clientes!T110*Límites!$B$16*12)+Clientes!T110*Límites!$B$16*12*(1-$C110))*1000,AL110)","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X110*Clientes!T110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!U110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!V110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!W110*12*(1-$C110)","v":0},{"$f":"+$X110*Clientes!X110*12*(1-$C110)","v":0},null,"BTD_3 x2",0,0,null,null,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(M111:P111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K111*Clientes!X111*12*(1-$C111)","v":0},null,{"$f":"IF(Q111=0,0,(IF($AK$3=1,$E111*$F$4*G111/$Q$80,($E111*$F$4*G111-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W111*Energía!Z111*(1-$C111)*1000,AL111)","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X111*Clientes!T111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!U111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!V111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!W111*12*(1-$C111)","v":0},{"$f":"+$X111*Clientes!X111*12*(1-$C111)","v":0},null,"BTD_3 Discap.",0,0,null,null,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(M112:P112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K112*Clientes!X112*12*(1-$C112)","v":0},null,{"$f":"IF(Q112=0,0,(IF($AK$3=1,$E112*$F$4*G112/$Q$80,($E112*$F$4*G112-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W112*((Energía!Z112-Clientes!T112*Límites!$B$15*12)+Clientes!T112*Límites!$B$15*12*(1-$C112))*1000,AL112)","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X112*Clientes!T112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!U112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!V112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!W112*12*(1-$C112)","v":0},{"$f":"+$X112*Clientes!X112*12*(1-$C112)","v":0},null,"BTD_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(M113:P113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K113*Clientes!X113*12*(1-$C113)","v":0},null,{"$f":"IF(Q113=0,0,(IF($AK$3=1,$E113*$F$4*G113/$Q$80,($E113*$F$4*G113-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W113*Energía!Z113*(1-$C113)*1000,AL113)","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X113*Clientes!T113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!U113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!V113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!W113*12*(1-$C113)","v":0},{"$f":"+$X113*Clientes!X113*12*(1-$C113)","v":0},null,"BTD_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,null,null,{"$f":"+SUM(M115:M124)","v":424356.64305726462},{"$f":"+SUM(N115:N124)","v":440698.06789828249},{"$f":"+SUM(O115:O124)","v":457890.65215000266},{"$f":"+SUM(P115:P124)","v":475852.2885413561},{"$f":"+SUM(Q115:Q124)","v":1521573.3628054983},{"$f":"+K114*Clientes!X114*12*(1-$C114)","v":0},null,{"$f":"IF(Q114=0,0,(IF($AK$3=1,$E114*$F$4*G114/$Q$80,($E114*$F$4*G114-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.94905270835500233},0,null,1.3571453729476534E-3,0,null,{"$f":"+SUM(Z115:Z124)","v":419833.38613581267},{"$f":"+SUM(AA115:AA124)","v":418245.69490568171},{"$f":"+SUM(AB115:AB124)","v":434562.36355339835},{"$f":"+SUM(AC115:AC124)","v":451608.90321710013},{"$f":"+SUM(AD115:AD124)","v":1460458.480473822},{"$f":"+$X114*Clientes!T114*12*(1-$C114)","v":0},{"$f":"+$X114*Clientes!U114*12*(1-$C114)","v":0},{"$f":"+$X114*Clientes!V114*12*(1-$C114)","v":0},{"$f":"+$X114*Clientes!W114*12*(1-$C114)","v":0},{"$f":"+SUM(AI115:AI124)","v":0},{"$f":"+Q114*T114-AD114","v":-16405.159542435315},"BTD_4 (50,001-más)",0,0,null,null,{"$f":"+SUM(AP115:AP124)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28270750017914914,null,1,0,null,{"$f":"+J114","v":1.4300000000000001E-3},{"$f":"+K114","v":0},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":419269.9445168408},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":435415.480309351},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":452401.97094345576},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":470148.29397068737},{"$f":"+SUMPRODUCT(M115:P115,PremisaCosto!$F$84:$I$84)","v":1503334.4565688502},{"$f":"+K115*Clientes!X115*12*(1-$C115)","v":0},null,{"$f":"IF(Q115=0,0,(IF($AK$3=1,$E115*$F$4*G115/$Q$80,($E115*$F$4*G115-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.94905270835500233},0,null,1.3571453729476534E-3,0,null,{"$f":"+IF($AK$3=1,$W115*Energía!Z115*(1-$C115)*1000,AL115)","v":414800.90716266382},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":413232.24084728374},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":429353.31578902778},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":446195.51172136475},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":1442952.1509356303},{"$f":"+$X115*Clientes!T115*12*(1-$C115)","v":0},{"$f":"+$X115*Clientes!U115*12*(1-$C115)","v":0},{"$f":"+$X115*Clientes!V115*12*(1-$C115)","v":0},{"$f":"+$X115*Clientes!W115*12*(1-$C115)","v":0},{"$f":"+$X115*Clientes!X115*12*(1-$C115)","v":0},{"$f":"+Q115*T115-AD115","v":-16208.513365567429},"BTD_4 Regular",414800.90716266382,0,null,null,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28270750017914914,null,1,0,null,{"$f":"+J115","v":1.4300000000000001E-3},{"$f":"+K115","v":0},null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":5086.6985404238339},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":5282.5875889315039},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":5488.6812065469112},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":5703.9945706687531},{"$f":"+SUMPRODUCT(M116:P116,PremisaCosto!$F$84:$I$84)","v":18238.906236648072},{"$f":"+K116*Clientes!X116*12*(1-$C116)","v":0},null,{"$f":"IF(Q116=0,0,(IF($AK$3=1,$E116*$F$4*G116/$Q$80,($E116*$F$4*G116-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0.94905270835500233},0,null,1.3571453729476534E-3,0,null,{"$f":"+IF($AK$3=1,$W116*Energía!Z116*(1-$C116)*1000,AL116)","v":5032.4789731488318},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":5013.454058397966},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":5209.0477643705462},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":5413.3914957354091},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":17506.32953819164},{"$f":"+$X116*Clientes!T116*12*(1-$C116)","v":0},{"$f":"+$X116*Clientes!U116*12*(1-$C116)","v":0},{"$f":"+$X116*Clientes!V116*12*(1-$C116)","v":0},{"$f":"+$X116*Clientes!W116*12*(1-$C116)","v":0},{"$f":"+$X116*Clientes!X116*12*(1-$C116)","v":0},{"$f":"+Q116*T116-AD116","v":-196.6461768678455},"BTD_4 Agro",5032.4789731488318,0,null,null,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(M117:P117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K117*Clientes!X117*12*(1-$C117)","v":0},null,{"$f":"IF(Q117=0,0,(IF($AK$3=1,$E117*$F$4*G117/$Q$80,($E117*$F$4*G117-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W117*Energía!Z117*(1-$C117)*1000,AL117)","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X117*Clientes!T117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!U117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!V117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!W117*12*(1-$C117)","v":0},{"$f":"+$X117*Clientes!X117*12*(1-$C117)","v":0},null,"BTD_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(M118:P118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K118*Clientes!X118*12*(1-$C118)","v":0},null,{"$f":"IF(Q118=0,0,(IF($AK$3=1,$E118*$F$4*G118/$Q$80,($E118*$F$4*G118-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W118*((Energía!Z118-Clientes!T118*Límites!$B$14*12)+Clientes!T118*Límites!$B$14*12*(1-$C118))*1000,AL118)","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X118*Clientes!T118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!U118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!V118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!W118*12*(1-$C118)","v":0},{"$f":"+$X118*Clientes!X118*12*(1-$C118)","v":0},null,"BTD_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(M119:P119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K119*Clientes!X119*12*(1-$C119)","v":0},null,{"$f":"IF(Q119=0,0,(IF($AK$3=1,$E119*$F$4*G119/$Q$80,($E119*$F$4*G119-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W119*Energía!Z119*(1-$C119)*1000,AL119)","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X119*Clientes!T119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!U119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!V119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!W119*12*(1-$C119)","v":0},{"$f":"+$X119*Clientes!X119*12*(1-$C119)","v":0},null,"BTD_4 Político",0,0,null,null,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(M120:P120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K120*Clientes!X120*12*(1-$C120)","v":0},null,{"$f":"IF(Q120=0,0,(IF($AK$3=1,$E120*$F$4*G120/$Q$80,($E120*$F$4*G120-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W120*Energía!Z120*(1-$C120)*1000,AL120)","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X120*Clientes!T120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!U120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!V120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!W120*12*(1-$C120)","v":0},{"$f":"+$X120*Clientes!X120*12*(1-$C120)","v":0},null,"BTD_4 x1",0,0,null,null,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(M121:P121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K121*Clientes!X121*12*(1-$C121)","v":0},null,{"$f":"IF(Q121=0,0,(IF($AK$3=1,$E121*$F$4*G121/$Q$80,($E121*$F$4*G121-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W121*((Energía!Z121-Clientes!T121*Límites!$B$16*12)+Clientes!T121*Límites!$B$16*12*(1-$C121))*1000,AL121)","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X121*Clientes!T121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!U121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!V121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!W121*12*(1-$C121)","v":0},{"$f":"+$X121*Clientes!X121*12*(1-$C121)","v":0},null,"BTD_4 x2",0,0,null,null,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(M122:P122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K122*Clientes!X122*12*(1-$C122)","v":0},null,{"$f":"IF(Q122=0,0,(IF($AK$3=1,$E122*$F$4*G122/$Q$80,($E122*$F$4*G122-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W122*Energía!Z122*(1-$C122)*1000,AL122)","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X122*Clientes!T122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!U122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!V122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!W122*12*(1-$C122)","v":0},{"$f":"+$X122*Clientes!X122*12*(1-$C122)","v":0},null,"BTD_4 Discap.",0,0,null,null,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(M123:P123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K123*Clientes!X123*12*(1-$C123)","v":0},null,{"$f":"IF(Q123=0,0,(IF($AK$3=1,$E123*$F$4*G123/$Q$80,($E123*$F$4*G123-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W123*((Energía!Z123-Clientes!T123*Límites!$B$15*12)+Clientes!T123*Límites!$B$15*12*(1-$C123))*1000,AL123)","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X123*Clientes!T123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!U123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!V123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!W123*12*(1-$C123)","v":0},{"$f":"+$X123*Clientes!X123*12*(1-$C123)","v":0},null,"BTD_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28270750017914914,null,1,0,null,1.4300000000000001E-3,0,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(M124:P124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K124*Clientes!X124*12*(1-$C124)","v":0},null,{"$f":"IF(Q124=0,0,(IF($AK$3=1,$E124*$F$4*G124/$Q$80,($E124*$F$4*G124-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W124*Energía!Z124*(1-$C124)*1000,AL124)","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X124*Clientes!T124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!U124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!V124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!W124*12*(1-$C124)","v":0},{"$f":"+$X124*Clientes!X124*12*(1-$C124)","v":0},null,"BTD_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28270750017914914,null,1,0,null,0,null,null,{"$f":"+SUM(M126:M135)","v":0},{"$f":"+SUM(N126:N135)","v":0},{"$f":"+SUM(O126:O135)","v":0},{"$f":"+SUM(P126:P135)","v":0},{"$f":"+SUM(Q126:Q135)","v":0},{"$f":"+K125*Clientes!X125*12*(1-$C125)","v":0},null,{"$f":"IF(Q125=0,0,(IF($AK$3=1,$E125*$F$4*G125/$Q$80,($E125*$F$4*G125-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},{"$f":"+$X125*Clientes!T125*12*(1-$C125)","v":0},{"$f":"+$X125*Clientes!U125*12*(1-$C125)","v":0},{"$f":"+$X125*Clientes!V125*12*(1-$C125)","v":0},{"$f":"+$X125*Clientes!W125*12*(1-$C125)","v":0},{"$f":"+SUM(AI126:AI135)","v":0},null,"BTD_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP126:AP135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28270750017914914,null,1,0,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(M126:P126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K126*Clientes!X126*12*(1-$C126)","v":0},null,{"$f":"IF(Q126=0,0,(IF($AK$3=1,$E126*$F$4*G126/$Q$80,($E126*$F$4*G126-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W126*Energía!Z126*(1-$C126)*1000,AL126)","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X126*Clientes!T126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!U126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!V126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!W126*12*(1-$C126)","v":0},{"$f":"+$X126*Clientes!X126*12*(1-$C126)","v":0},null,"BTD_5 Regular",0,0,null,null,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28270750017914914,null,1,0,null,{"$f":"+J126","v":0},{"$f":"+K126","v":0},null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(M127:P127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K127*Clientes!X127*12*(1-$C127)","v":0},null,{"$f":"IF(Q127=0,0,(IF($AK$3=1,$E127*$F$4*G127/$Q$80,($E127*$F$4*G127-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W127*Energía!Z127*(1-$C127)*1000,AL127)","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X127*Clientes!T127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!U127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!V127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!W127*12*(1-$C127)","v":0},{"$f":"+$X127*Clientes!X127*12*(1-$C127)","v":0},null,"BTD_5 Agro",0,0,null,null,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28270750017914914,null,1,0,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(M128:P128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K128*Clientes!X128*12*(1-$C128)","v":0},null,{"$f":"IF(Q128=0,0,(IF($AK$3=1,$E128*$F$4*G128/$Q$80,($E128*$F$4*G128-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W128*Energía!Z128*(1-$C128)*1000,AL128)","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X128*Clientes!T128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!U128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!V128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!W128*12*(1-$C128)","v":0},{"$f":"+$X128*Clientes!X128*12*(1-$C128)","v":0},null,"BTD_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28270750017914914,null,1,0,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(M129:P129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K129*Clientes!X129*12*(1-$C129)","v":0},null,{"$f":"IF(Q129=0,0,(IF($AK$3=1,$E129*$F$4*G129/$Q$80,($E129*$F$4*G129-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W129*((Energía!Z129-Clientes!T129*Límites!$B$14*12)+Clientes!T129*Límites!$B$14*12*(1-$C129))*1000,AL129)","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X129*Clientes!T129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!U129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!V129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!W129*12*(1-$C129)","v":0},{"$f":"+$X129*Clientes!X129*12*(1-$C129)","v":0},null,"BTD_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28270750017914914,null,1,0,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(M130:P130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K130*Clientes!X130*12*(1-$C130)","v":0},null,{"$f":"IF(Q130=0,0,(IF($AK$3=1,$E130*$F$4*G130/$Q$80,($E130*$F$4*G130-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W130*Energía!Z130*(1-$C130)*1000,AL130)","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X130*Clientes!T130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!U130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!V130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!W130*12*(1-$C130)","v":0},{"$f":"+$X130*Clientes!X130*12*(1-$C130)","v":0},null,"BTD_5 Político",0,0,null,null,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28270750017914914,null,1,0,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(M131:P131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K131*Clientes!X131*12*(1-$C131)","v":0},null,{"$f":"IF(Q131=0,0,(IF($AK$3=1,$E131*$F$4*G131/$Q$80,($E131*$F$4*G131-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W131*Energía!Z131*(1-$C131)*1000,AL131)","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X131*Clientes!T131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!U131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!V131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!W131*12*(1-$C131)","v":0},{"$f":"+$X131*Clientes!X131*12*(1-$C131)","v":0},null,"BTD_5 x1",0,0,null,null,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28270750017914914,null,1,0,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(M132:P132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K132*Clientes!X132*12*(1-$C132)","v":0},null,{"$f":"IF(Q132=0,0,(IF($AK$3=1,$E132*$F$4*G132/$Q$80,($E132*$F$4*G132-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W132*((Energía!Z132-Clientes!T132*Límites!$B$16*12)+Clientes!T132*Límites!$B$16*12*(1-$C132))*1000,AL132)","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X132*Clientes!T132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!U132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!V132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!W132*12*(1-$C132)","v":0},{"$f":"+$X132*Clientes!X132*12*(1-$C132)","v":0},null,"BTD_5 x2",0,0,null,null,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28270750017914914,null,1,0,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(M133:P133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K133*Clientes!X133*12*(1-$C133)","v":0},null,{"$f":"IF(Q133=0,0,(IF($AK$3=1,$E133*$F$4*G133/$Q$80,($E133*$F$4*G133-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W133*Energía!Z133*(1-$C133)*1000,AL133)","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X133*Clientes!T133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!U133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!V133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!W133*12*(1-$C133)","v":0},{"$f":"+$X133*Clientes!X133*12*(1-$C133)","v":0},null,"BTD_5 Discap.",0,0,null,null,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28270750017914914,null,1,0,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(M134:P134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K134*Clientes!X134*12*(1-$C134)","v":0},null,{"$f":"IF(Q134=0,0,(IF($AK$3=1,$E134*$F$4*G134/$Q$80,($E134*$F$4*G134-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W134*((Energía!Z134-Clientes!T134*Límites!$B$15*12)+Clientes!T134*Límites!$B$15*12*(1-$C134))*1000,AL134)","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X134*Clientes!T134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!U134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!V134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!W134*12*(1-$C134)","v":0},{"$f":"+$X134*Clientes!X134*12*(1-$C134)","v":0},null,"BTD_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28270750017914914,null,1,0,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(M135:P135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K135*Clientes!X135*12*(1-$C135)","v":0},null,{"$f":"IF(Q135=0,0,(IF($AK$3=1,$E135*$F$4*G135/$Q$80,($E135*$F$4*G135-$AL$80*PremisaCosto!$F$84)/($Q$80-$M$80*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W135*Energía!Z135*(1-$C135)*1000,AL135)","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X135*Clientes!T135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!U135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!V135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!W135*12*(1-$C135)","v":0},{"$f":"+$X135*Clientes!X135*12*(1-$C135)","v":0},null,"BTD_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48099084973271533,null,1,0,null,null,0,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":2906699.2297656592},{"$f":"+SUM(N137,N148,N159,N170,N181)","v":3002643.0869890898},{"$f":"+SUM(O137,O148,O159,O170,O181)","v":3100719.0108409282},{"$f":"+SUM(P137,P148,P159,P170,P181)","v":3201569.8398334598},{"$f":"+SUM(Q137,Q148,Q159,Q170,Q181)","v":10336133.730444983},{"$f":"+K136*Clientes!X136*12*(1-$C136)","v":0},null,{"$f":"IF(Q136=0,0,(IF($AK$3=1,$E136*$F$4*G136/$Q$136,($E136*$F$4*G136-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.94095329848931475},0,null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":2851361.7358335406},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":2825346.916888522},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":2917631.7809392968},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":3012527.7011352014},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":9837409.588883942},{"$f":"+$X136*Clientes!T136*12*(1-$C136)","v":0},{"$f":"+$X136*Clientes!U136*12*(1-$C136)","v":0},{"$f":"+$X136*Clientes!V136*12*(1-$C136)","v":0},{"$f":"+$X136*Clientes!W136*12*(1-$C136)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0},null,"BTS",2851361.7358335406,0,null,null,{"$f":"+SUM(AP137,AP148,AP159,AP170,AP181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.48099084973271533},null,{"$f":"+G136","v":1},0,null,1.5299999999999999E-3,null,null,{"$f":"+SUM(M138:M147)","v":805005.13835994678},829960.71607382677,855259.49742992281,881153.80863149103,2854219.2688367344,0,null,{"$f":"IF(Q137=0,0,(IF($AK$3=1,$E137*$F$4*G137/$Q$136,($E137*$F$4*G137-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.94095329848931475},{"$f":"IF(R137=0,0,IF($AK$3=1,$E137*$F$4*H137/$R$136,($E137*$F$4*H137-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4396585466886515E-3,0,null,{"$f":"+SUM(Z138:Z147)","v":796402.18556552113},{"$f":"+SUM(AA138:AA147)","v":780954.27340622083},{"$f":"+SUM(AB138:AB147)","v":804759.24517099955},{"$f":"+SUM(AC138:AC147)","v":829124.58270822372},{"$f":"+SUM(AD138:AD147)","v":2723042.6081596944},{"$f":"+SUM(AE138:AE147)","v":0},{"$f":"+SUM(AF138:AF147)","v":0},0,0,0,null,"BTS_1 (0-300)",0,0,null,null,{"$f":"+SUM(AP138:AP147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48099084973271533,null,1,0,null,{"$f":"+J137","v":1.5299999999999999E-3},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":650618.88054333662},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":670863.26952338207},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":691407.07108282147},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":712447.23007365863},{"$f":"+SUMPRODUCT(M138:P138,PremisaCosto!$F$84:$I$84)","v":2307245.3120254362},{"$f":"+Potencia!X138*$K138*12*1000*(1-$C138)","v":0},null,{"$f":"IF(Q138=0,0,(IF($AK$3=1,$E138*$F$4*G138/$Q$136,($E138*$F$4*G138-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.94095329848931475},{"$f":"IF(R138=0,0,IF($AK$3=1,$E138*$F$4*H138/$R$136,($E138*$F$4*H138-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4396585466886515E-3,0,null,{"$f":"+IF($AK$3=1,$W138*Energía!Z138*(1-$C138)*1000,AL138)","v":643665.87038762216},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":631251.00629335258},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":650581.76413421705},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":670379.57113738474},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":2201201.5387806897},{"$f":"+IF($AK$3=1,Potencia!T138*$X138*12*1000*(1-$C138),AM138)","v":0},{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+SUMPRODUCT(AE138:AH138,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Regular",643665.87038762216,0,null,null,{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.48099084973271533,null,1,0,null,{"$f":"+J138","v":1.5299999999999999E-3},{"$f":"+K138","v":0},null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":291.18446826816097},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":302.70864782365771},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":314.8442489757436},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":327.5369406959378},{"$f":"+SUMPRODUCT(M139:P139,PremisaCosto!$F$84:$I$84)","v":1045.6298480203491},{"$f":"+Potencia!X139*$K139*12*1000*(1-$C139)","v":0},null,{"$f":"IF(Q139=0,0,(IF($AK$3=1,$E139*$F$4*G139/$Q$136,($E139*$F$4*G139-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.94095329848931475},{"$f":"IF(R139=0,0,IF($AK$3=1,$E139*$F$4*H139/$R$136,($E139*$F$4*H139-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4396585466886515E-3,0,null,{"$f":"+IF($AK$3=1,$W139*Energía!Z139*(1-$C139)*1000,AL139)","v":288.07680157949977},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":284.83470065091103},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":296.25373458411696},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":308.19696472494178},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":997.40502322914313},{"$f":"+IF($AK$3=1,Potencia!T139*$X139*12*1000*(1-$C139),AM139)","v":0},{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+SUMPRODUCT(AE139:AH139,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Agro",288.07680157949977,0,null,null,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":152962.41852819736},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":157627.39770786307},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":162335.28865694714},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":167141.09875100604},{"$f":"+SUMPRODUCT(M140:P140,PremisaCosto!$F$84:$I$84)","v":541915.02181383525},{"$f":"+Potencia!X140*$K140*12*1000*(1-$C140)","v":0},null,{"$f":"IF(Q140=0,0,(IF($AK$3=1,$E140*$F$4*G140/$Q$136,($E140*$F$4*G140-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.94095329848931475},{"$f":"IF(R140=0,0,IF($AK$3=1,$E140*$F$4*H140/$R$136,($E140*$F$4*H140-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4396585466886515E-3,0,null,{"$f":"+IF($AK$3=1,$W140*Energía!Z140*(1-$C140)*1000,AL140)","v":151327.68834321972},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":148320.01980550081},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":152749.9253229695},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":157271.96818288745},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":517014.77204861754},{"$f":"+IF($AK$3=1,Potencia!T140*$X140*12*1000*(1-$C140),AM140)","v":0},{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+SUMPRODUCT(AE140:AH140,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 1",151327.68834321972,0,null,null,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(M141:P141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X141*$K141*12*1000*(1-$C141)","v":0},null,{"$f":"IF(Q141=0,0,(IF($AK$3=1,$E141*$F$4*G141/$Q$136,($E141*$F$4*G141-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R141=0,0,IF($AK$3=1,$E141*$F$4*H141/$R$136,($E141*$F$4*H141-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000,AL141)","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T141*$X141*12*1000*(1-$C141),AM141)","v":0},{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+SUMPRODUCT(AE141:AH141,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":6.140154605637802},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":6.3852937007216548},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":6.6435127702053665},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":6.9136801686109548},{"$f":"+SUMPRODUCT(M142:P142,PremisaCosto!$F$84:$I$84)","v":22.059685367202526},{"$f":"+Potencia!X142*$K142*12*1000*(1-$C142)","v":0},null,{"$f":"IF(Q142=0,0,(IF($AK$3=1,$E142*$F$4*G142/$Q$136,($E142*$F$4*G142-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.94095329848931475},{"$f":"IF(R142=0,0,IF($AK$3=1,$E142*$F$4*H142/$R$136,($E142*$F$4*H142-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4396585466886515E-3,0,null,{"$f":"+IF($AK$3=1,$W142*Energía!Z142*(1-$C142)*1000,AL142)","v":6.074597005471178},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":6.0082631695170843},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":6.2512352546806245},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":6.5054501593546403},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":21.042121026273939},{"$f":"+IF($AK$3=1,Potencia!T142*$X142*12*1000*(1-$C142),AM142)","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+SUMPRODUCT(AE142:AH142,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"+A142","v":"BTS_1 Político"},6.074597005471178,0,null,null,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(M143:P143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X143*$K143*12*1000*(1-$C143)","v":0},null,{"$f":"IF(Q143=0,0,(IF($AK$3=1,$E143*$F$4*G143/$Q$136,($E143*$F$4*G143-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R143=0,0,IF($AK$3=1,$E143*$F$4*H143/$R$136,($E143*$F$4*H143-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+IF($AK$3=1,$W143*Energía!Z143*(1-$C143)*1000,AL143)","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T143*$X143*12*1000*(1-$C143),AM143)","v":0},{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+SUMPRODUCT(AE143:AH143,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x1",0,0,null,null,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(M144:P144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X144*$K144*12*1000*(1-$C144)","v":0},null,{"$f":"IF(Q144=0,0,(IF($AK$3=1,$E144*$F$4*G144/$Q$136,($E144*$F$4*G144-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R144=0,0,IF($AK$3=1,$E144*$F$4*H144/$R$136,($E144*$F$4*H144-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000,AL144)","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T144*$X144*12*1000*(1-$C144),AM144)","v":0},{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+SUMPRODUCT(AE144:AH144,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 x2",0,0,null,null,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":1126.5146655390593},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":1160.9549010571877},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":1195.6499284081965},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":1231.0291859617732},{"$f":"+SUMPRODUCT(M145:P145,PremisaCosto!$F$84:$I$84)","v":3991.2454640758924},{"$f":"+Potencia!X145*$K145*12*1000*(1-$C145)","v":0},null,{"$f":"IF(Q145=0,0,(IF($AK$3=1,$E145*$F$4*G145/$Q$136,($E145*$F$4*G145-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.94095329848931475},{"$f":"IF(R145=0,0,IF($AK$3=1,$E145*$F$4*H145/$R$136,($E145*$F$4*H145-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4396585466886515E-3,0,null,{"$f":"+IF($AK$3=1,$W145*Energía!Z145*(1-$C145)*1000,AL145)","v":1114.4754360943271},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":1092.4043435470969},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":1125.0507439742057},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":1158.3409730673463},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":3807.850186131539},{"$f":"+IF($AK$3=1,Potencia!T145*$X145*12*1000*(1-$C145),AM145)","v":0},{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+SUMPRODUCT(AE145:AH145,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discap.",1114.4754360943271,0,null,null,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(M146:P146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X146*$K146*12*1000*(1-$C146)","v":0},null,{"$f":"IF(Q146=0,0,(IF($AK$3=1,$E146*$F$4*G146/$Q$136,($E146*$F$4*G146-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R146=0,0,IF($AK$3=1,$E146*$F$4*H146/$R$136,($E146*$F$4*H146-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000,AL146)","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T146*$X146*12*1000*(1-$C146),AM146)","v":0},{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+SUMPRODUCT(AE146:AH146,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(M147:P147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X147*$K147*12*1000*(1-$C147)","v":0},null,{"$f":"IF(Q147=0,0,(IF($AK$3=1,$E147*$F$4*G147/$Q$136,($E147*$F$4*G147-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R147=0,0,IF($AK$3=1,$E147*$F$4*H147/$R$136,($E147*$F$4*H147-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W147*Energía!Z147*(1-$C147)*1000,AL147)","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T147*$X147*12*1000*(1-$C147),AM147)","v":0},{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+SUMPRODUCT(AE147:AH147,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_1 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,null,null,{"$f":"+SUM(M149:M158)","v":825291.71879204095},851647.24382728094,878348.68333307095,905665.50379849132,2929790.6362318061,0,null,{"$f":"IF(Q148=0,0,(IF($AK$3=1,$E148*$F$4*G148/$Q$136,($E148*$F$4*G148-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.94095329848931475},{"$f":"IF(R148=0,0,IF($AK$3=1,$E148*$F$4*H148/$R$136,($E148*$F$4*H148-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4396585466886515E-3,0,null,{"$f":"+SUM(Z149:Z158)","v":792179.61288500729},{"$f":"+SUM(AA149:AA158)","v":801360.28322861355},{"$f":"+SUM(AB149:AB158)","v":826485.09080599993},{"$f":"+SUM(AC149:AC158)","v":852188.94312717777},{"$f":"+SUM(AD149:AD158)","v":2771783.1744223344},{"$f":"+SUM(AE149:AE158)","v":0},{"$f":"+SUM(AF149:AF158)","v":0},0,0,0,null,"BTS_2 (301-750)",0,0,null,null,{"$f":"+SUM(AP149:AP158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48099084973271533,null,1,0,null,{"$f":"+J148","v":1.5299999999999999E-3},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":651474.36000880937},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":672536.06959561387},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":693882.90671572823},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":715726.48160608509},{"$f":"+SUMPRODUCT(M149:P149,PremisaCosto!$F$84:$I$84)","v":2313991.6658778493},{"$f":"+Potencia!X149*$K149*12*1000*(1-$C149)","v":0},null,{"$f":"IF(Q149=0,0,(IF($AK$3=1,$E149*$F$4*G149/$Q$136,($E149*$F$4*G149-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.94095329848931475},{"$f":"IF(R149=0,0,IF($AK$3=1,$E149*$F$4*H149/$R$136,($E149*$F$4*H149-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4396585466886515E-3,0,null,{"$f":"+IF($AK$3=1,$W149*Energía!Z149*(1-$C149)*1000,AL149)","v":644514.96527787438},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":632825.03303903213},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":652911.40983951814},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":673465.19368339772},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":2207591.8867411739},{"$f":"+IF($AK$3=1,Potencia!T149*$X149*12*1000*(1-$C149),AM149)","v":0},{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+SUMPRODUCT(AE149:AH149,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Regular",644514.96527787438,0,null,null,{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.48099084973271533,null,1,0,null,{"$f":"+J149","v":1.5299999999999999E-3},{"$f":"+K149","v":0},null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":840.78707286418398},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":873.41325032381508},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":907.74787246113669},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":943.62978497689801},{"$f":"+SUMPRODUCT(M150:P150,PremisaCosto!$F$84:$I$84)","v":3015.9724473662986},{"$f":"+Potencia!X150*$K150*12*1000*(1-$C150)","v":0},null,{"$f":"IF(Q150=0,0,(IF($AK$3=1,$E150*$F$4*G150/$Q$136,($E150*$F$4*G150-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.94095329848931475},{"$f":"IF(R150=0,0,IF($AK$3=1,$E150*$F$4*H150/$R$136,($E150*$F$4*H150-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4396585466886515E-3,0,null,{"$f":"+IF($AK$3=1,$W150*Energía!Z150*(1-$C150)*1000,AL150)","v":831.82193864902968},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":821.84107883646732},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":854.14835478896418},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":887.91155872677496},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":2876.9246215381963},{"$f":"+IF($AK$3=1,Potencia!T150*$X150*12*1000*(1-$C150),AM150)","v":0},{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+SUMPRODUCT(AE150:AH150,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Agro",831.82193864902968,0,null,null,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":133003.325047433},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":137098.30057853553},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":141202.59669138369},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":145375.16595806347},{"$f":"+SUMPRODUCT(M151:P151,PremisaCosto!$F$84:$I$84)","v":471310.37861744291},{"$f":"+Potencia!X151*$K151*12*1000*(1-$C151)","v":0},null,{"$f":"IF(Q151=0,0,(IF($AK$3=1,$E151*$F$4*G151/$Q$136,($E151*$F$4*G151-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.94095329848931475},{"$f":"IF(R151=0,0,IF($AK$3=1,$E151*$F$4*H151/$R$136,($E151*$F$4*H151-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4396585466886515E-3,0,null,{"$f":"+IF($AK$3=1,$W151*Energía!Z151*(1-$C151)*1000,AL151)","v":107479.29730434774},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":129003.09814665251},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":132865.04911201392},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":136791.24192667136},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":426525.05592942593},{"$f":"+IF($AK$3=1,Potencia!T151*$X151*12*1000*(1-$C151),AM151)","v":0},{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+SUMPRODUCT(AE151:AH151,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 1",107479.29730434774,0,null,null,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":38584.710541461711},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":39707.886023218467},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":40880.666237864127},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":42101.517846301598},{"$f":"+SUMPRODUCT(M152:P152,PremisaCosto!$F$84:$I$84)","v":136550.68626852249},{"$f":"+Potencia!X152*$K152*12*1000*(1-$C152)","v":0},null,{"$f":"IF(Q152=0,0,(IF($AK$3=1,$E152*$F$4*G152/$Q$136,($E152*$F$4*G152-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.94095329848931475},{"$f":"IF(R152=0,0,IF($AK$3=1,$E152*$F$4*H152/$R$136,($E152*$F$4*H152-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4396585466886515E-3,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000),AL152)","v":38172.358972095171},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":37363.266329585174},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":38466.797740959017},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":39615.562088884239},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":130278.30582703039},{"$f":"+IF($AK$3=1,Potencia!T152*$X152*12*1000*(1-$C152),AM152)","v":0},{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+SUMPRODUCT(AE152:AH152,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Jub. 2",38172.358972095171,0,null,null,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":34.031660058615635},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":35.352349505291002},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":36.742199866703835},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":38.194689017192438},{"$f":"+SUMPRODUCT(M153:P153,PremisaCosto!$F$84:$I$84)","v":122.07493617299646},{"$f":"+Potencia!X153*$K153*12*1000*(1-$C153)","v":0},null,{"$f":"IF(Q153=0,0,(IF($AK$3=1,$E153*$F$4*G153/$Q$136,($E153*$F$4*G153-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.94095329848931475},{"$f":"IF(R153=0,0,IF($AK$3=1,$E153*$F$4*H153/$R$136,($E153*$F$4*H153-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4396585466886515E-3,0,null,{"$f":"+IF($AK$3=1,$W153*Energía!Z153*(1-$C153)*1000,AL153)","v":33.668786255902852},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":33.264909876350664},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":34.572694158328645},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":35.939418615500834},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":116.44680755282361},{"$f":"+IF($AK$3=1,Potencia!T153*$X153*12*1000*(1-$C153),AM153)","v":0},{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+SUMPRODUCT(AE153:AH153,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Político",33.668786255902852,0,null,null,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(M154:P154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X154*$K154*12*1000*(1-$C154)","v":0},null,{"$f":"IF(Q154=0,0,(IF($AK$3=1,$E154*$F$4*G154/$Q$136,($E154*$F$4*G154-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R154=0,0,IF($AK$3=1,$E154*$F$4*H154/$R$136,($E154*$F$4*H154-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W154*Energía!Z154*(1-$C154)*1000,AL154)","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T154*$X154*12*1000*(1-$C154),AM154)","v":0},{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+SUMPRODUCT(AE154:AH154,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x1",0,0,null,null,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(M155:P155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X155*$K155*12*1000*(1-$C155)","v":0},null,{"$f":"IF(Q155=0,0,(IF($AK$3=1,$E155*$F$4*G155/$Q$136,($E155*$F$4*G155-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R155=0,0,IF($AK$3=1,$E155*$F$4*H155/$R$136,($E155*$F$4*H155-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W155*((Energía!Z155-Clientes!T155*Límites!$B$16*12)+Clientes!T155*Límites!$B$16*12*(1-$C155))*1000,AL155)","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T155*$X155*12*1000*(1-$C155),AM155)","v":0},{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+SUMPRODUCT(AE155:AH155,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 x2",0,0,null,null,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":1354.5044614140661},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":1396.2220300839174},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":1438.0236157671388},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":1480.5139140471572},{"$f":"+SUMPRODUCT(M156:P156,PremisaCosto!$F$84:$I$84)","v":4799.8580844521921},{"$f":"+Potencia!X156*$K156*12*1000*(1-$C156)","v":0},null,{"$f":"IF(Q156=0,0,(IF($AK$3=1,$E156*$F$4*G156/$Q$136,($E156*$F$4*G156-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.94095329848931475},{"$f":"IF(R156=0,0,IF($AK$3=1,$E156*$F$4*H156/$R$136,($E156*$F$4*H156-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4396585466886515E-3,0,null,{"$f":"+IF($AK$3=1,$W156*Energía!Z156*(1-$C156)*1000,AL156)","v":1147.5006057850003},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":1313.7797246309094},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":1353.1130645616206},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":1393.0944508819987},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":4394.5544956132617},{"$f":"+IF($AK$3=1,Potencia!T156*$X156*12*1000*(1-$C156),AM156)","v":0},{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+SUMPRODUCT(AE156:AH156,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discap.",1147.5006057850003,0,null,null,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(M157:P157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X157*$K157*12*1000*(1-$C157)","v":0},null,{"$f":"IF(Q157=0,0,(IF($AK$3=1,$E157*$F$4*G157/$Q$136,($E157*$F$4*G157-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R157=0,0,IF($AK$3=1,$E157*$F$4*H157/$R$136,($E157*$F$4*H157-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W157*((Energía!Z157-Clientes!T157*Límites!$B$15*12)+Clientes!T157*Límites!$B$15*12*(1-$C157))*1000,AL157)","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T157*$X157*12*1000*(1-$C157),AM157)","v":0},{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+SUMPRODUCT(AE157:AH157,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(M158:P158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X158*$K158*12*1000*(1-$C158)","v":0},null,{"$f":"IF(Q158=0,0,(IF($AK$3=1,$E158*$F$4*G158/$Q$136,($E158*$F$4*G158-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R158=0,0,IF($AK$3=1,$E158*$F$4*H158/$R$136,($E158*$F$4*H158-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W158*Energía!Z158*(1-$C158)*1000,AL158)","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T158*$X158*12*1000*(1-$C158),AM158)","v":0},{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+SUMPRODUCT(AE158:AH158,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,null,null,{"$f":"+SUM(M160:M169)","v":1276402.3726136712},1321035.1270879821,1367110.8300779343,1414750.5274034773,4552123.8253764408,0,null,{"$f":"IF(Q159=0,0,(IF($AK$3=1,$E159*$F$4*G159/$Q$136,($E159*$F$4*G159-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.94095329848931475},{"$f":"IF(R159=0,0,IF($AK$3=1,$E159*$F$4*H159/$R$136,($E159*$F$4*H159-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4396585466886515E-3,0,null,{"$f":"+SUM(Z160:Z169)","v":1262779.9373830119},{"$f":"+SUM(AA160:AA169)","v":1243032.3602536877},{"$f":"+SUM(AB160:AB169)","v":1286387.4449622973},{"$f":"+SUM(AC160:AC169)","v":1331214.1752997998},{"$f":"+SUM(AD160:AD169)","v":4342583.8063019132},{"$f":"+SUM(AE160:AE169)","v":0},0,0,0,0,null,"BTS_3 (751-más)",0,0,null,null,{"$f":"+SUM(AP160:AP169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48099084973271533,null,1,0,null,{"$f":"+J159","v":1.5299999999999999E-3},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":1165968.6025794572},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":1207237.7510242627},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":1249877.8906359421},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":1293985.9577421229},{"$f":"+SUMPRODUCT(M160:P160,PremisaCosto!$F$84:$I$84)","v":4160786.6837900598},{"$f":"+Potencia!X160*$K160*12*1000*(1-$C160)","v":0},null,{"$f":"IF(Q160=0,0,(IF($AK$3=1,$E160*$F$4*G160/$Q$136,($E160*$F$4*G160-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.94095329848931475},{"$f":"IF(R160=0,0,IF($AK$3=1,$E160*$F$4*H160/$R$136,($E160*$F$4*H160-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4396585466886515E-3,0,null,{"$f":"+IF($AK$3=1,$W160*Energía!Z160*(1-$C160)*1000,AL160)","v":1153526.2469890879},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":1135954.3438871021},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":1176076.7239027568},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":1217580.3551363056},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":3969229.1448758701},{"$f":"+IF($AK$3=1,Potencia!T160*$X160*12*1000*(1-$C160),AM160)","v":0},{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+SUMPRODUCT(AE160:AH160,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Regular",1153526.2469890879,0,null,null,{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.48099084973271533,null,1,0,null,{"$f":"+J160","v":1.5299999999999999E-3},{"$f":"+K160","v":0},null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":4756.8185282934883},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":4940.3557647087164},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":5133.466676571994},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":5335.2326243344396},{"$f":"+SUMPRODUCT(M161:P161,PremisaCosto!$F$84:$I$84)","v":17057.849025261839},{"$f":"+Potencia!X161*$K161*12*1000*(1-$C161)","v":0},null,{"$f":"IF(Q161=0,0,(IF($AK$3=1,$E161*$F$4*G161/$Q$136,($E161*$F$4*G161-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.94095329848931475},{"$f":"IF(R161=0,0,IF($AK$3=1,$E161*$F$4*H161/$R$136,($E161*$F$4*H161-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4396585466886515E-3,0,null,{"$f":"+IF($AK$3=1,$W161*Energía!Z161*(1-$C161)*1000,AL161)","v":4706.1107567961999},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":4648.6440525133667},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":4830.3524020053983},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":5020.204736075294},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":16271.497766724764},{"$f":"+IF($AK$3=1,Potencia!T161*$X161*12*1000*(1-$C161),AM161)","v":0},{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+SUMPRODUCT(AE161:AH161,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Agro",4706.1107567961999,0,null,null,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(M162:P162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X162*$K162*12*1000*(1-$C162)","v":0},null,{"$f":"IF(Q162=0,0,(IF($AK$3=1,$E162*$F$4*G162/$Q$136,($E162*$F$4*G162-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R162=0,0,IF($AK$3=1,$E162*$F$4*H162/$R$136,($E162*$F$4*H162-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W162*Energía!Z162*(1-$C162)*1000,AL162)","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T162*$X162*12*1000*(1-$C162),AM162)","v":0},{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+SUMPRODUCT(AE162:AH162,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":105291.57517803254},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":108460.05337111828},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":111690.61226052312},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":115008.21738090756},{"$f":"+SUMPRODUCT(M163:P163,PremisaCosto!$F$84:$I$84)","v":372914.21466915158},{"$f":"+Potencia!X163*$K163*12*1000*(1-$C163)","v":0},null,{"$f":"IF(Q163=0,0,(IF($AK$3=1,$E163*$F$4*G163/$Q$136,($E163*$F$4*G163-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.94095329848931475},{"$f":"IF(R163=0,0,IF($AK$3=1,$E163*$F$4*H163/$R$136,($E163*$F$4*H163-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4396585466886515E-3,0,null,{"$f":"+IF($AK$3=1,IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000),AL163)","v":104166.32159686908},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":102055.84497388087},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":105095.65001683033},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":108217.36149794112},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":355780.80589950725},{"$f":"+IF($AK$3=1,Potencia!T163*$X163*12*1000*(1-$C163),AM163)","v":0},{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+SUMPRODUCT(AE163:AH163,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Jub. 2",104166.32159686908,0,null,null,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":9.9657508109010511},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":10.352426236288697},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":10.759348247342125},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":11.184606445397652},{"$f":"+SUMPRODUCT(M164:P164,PremisaCosto!$F$84:$I$84)","v":35.747773973438917},{"$f":"+Potencia!X164*$K164*12*1000*(1-$C164)","v":0},null,{"$f":"IF(Q164=0,0,(IF($AK$3=1,$E164*$F$4*G164/$Q$136,($E164*$F$4*G164-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.94095329848931475},{"$f":"IF(R164=0,0,IF($AK$3=1,$E164*$F$4*H164/$R$136,($E164*$F$4*H164-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4396585466886515E-3,0,null,{"$f":"+IF($AK$3=1,$W164*Energía!Z164*(1-$C164)*1000,AL164)","v":9.8594886122085175},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":9.741149614403172},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":10.124044222931801},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":10.524192327101769},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":34.099668320555651},{"$f":"+IF($AK$3=1,Potencia!T164*$X164*12*1000*(1-$C164),AM164)","v":0},{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+SUMPRODUCT(AE164:AH164,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Político",9.8594886122085175,0,null,null,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(M165:P165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X165*$K165*12*1000*(1-$C165)","v":0},null,{"$f":"IF(Q165=0,0,(IF($AK$3=1,$E165*$F$4*G165/$Q$136,($E165*$F$4*G165-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R165=0,0,IF($AK$3=1,$E165*$F$4*H165/$R$136,($E165*$F$4*H165-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W165*Energía!Z165*(1-$C165)*1000,AL165)","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T165*$X165*12*1000*(1-$C165),AM165)","v":0},{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+SUMPRODUCT(AE165:AH165,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x1",0,0,null,null,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(M166:P166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X166*$K166*12*1000*(1-$C166)","v":0},null,{"$f":"IF(Q166=0,0,(IF($AK$3=1,$E166*$F$4*G166/$Q$136,($E166*$F$4*G166-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R166=0,0,IF($AK$3=1,$E166*$F$4*H166/$R$136,($E166*$F$4*H166-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W166*((Energía!Z166-Clientes!T166*Límites!$B$16*12)+Clientes!T166*Límites!$B$16*12*(1-$C166))*1000,AL166)","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T166*$X166*12*1000*(1-$C166),AM166)","v":0},{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+SUMPRODUCT(AE166:AH166,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 x2",0,0,null,null,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+SUMPRODUCT(M167:P167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X167*$K167*12*1000*(1-$C167)","v":0},null,{"$f":"IF(Q167=0,0,(IF($AK$3=1,$E167*$F$4*G167/$Q$136,($E167*$F$4*G167-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R167=0,0,IF($AK$3=1,$E167*$F$4*H167/$R$136,($E167*$F$4*H167-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W167*Energía!Z167*(1-$C167)*1000,AL167)","v":0},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T167*$X167*12*1000*(1-$C167),AM167)","v":0},{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+SUMPRODUCT(AE167:AH167,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discap.",0,0,null,null,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":375.41057707713253},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":386.61450165604089},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":398.10115664974933},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":409.93504966689238},{"$f":"+SUMPRODUCT(M168:P168,PremisaCosto!$F$84:$I$84)","v":1329.3301179937389},{"$f":"+Potencia!X168*$K168*12*1000*(1-$C168)","v":0},null,{"$f":"IF(Q168=0,0,(IF($AK$3=1,$E168*$F$4*G168/$Q$136,($E168*$F$4*G168-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0.94095329848931475},{"$f":"IF(R168=0,0,IF($AK$3=1,$E168*$F$4*H168/$R$136,($E168*$F$4*H168-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,1.4396585466886515E-3,0,null,{"$f":"IF($AK$3=1,IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000),AL168)","v":371.39855164668336},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":363.7861905770543},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":374.59459648199305},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":385.72973715044344},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":1268.2580914911655},{"$f":"+IF($AK$3=1,Potencia!T168*$X168*12*1000*(1-$C168),AM168)","v":0},{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+SUMPRODUCT(AE168:AH168,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Discapacitados 601-más",371.39855164668336,0,null,null,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.48099084973271533,null,1,0,null,1.5299999999999999E-3,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(M169:P169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X169*$K169*12*1000*(1-$C169)","v":0},null,{"$f":"IF(Q169=0,0,(IF($AK$3=1,$E169*$F$4*G169/$Q$136,($E169*$F$4*G169-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R169=0,0,IF($AK$3=1,$E169*$F$4*H169/$R$136,($E169*$F$4*H169-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W169*Energía!Z169*(1-$C169)*1000,AL169)","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T169*$X169*12*1000*(1-$C169),AM169)","v":0},{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+SUMPRODUCT(AE169:AH169,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48099084973271533,null,1,0,null,0,null,null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,{"$f":"IF(Q170=0,0,(IF($AK$3=1,$E170*$F$4*G170/$Q$136,($E170*$F$4*G170-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R170=0,0,IF($AK$3=1,$E170*$F$4*H170/$R$136,($E170*$F$4*H170-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,0,0,0,0,null,"BTS_4 (xxx)",0,0,null,null,{"$f":"+SUM(AP171:AP180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48099084973271533,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(M171:P171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X171*$K171*12*1000*(1-$C171)","v":0},null,{"$f":"IF(Q171=0,0,(IF($AK$3=1,$E171*$F$4*G171/$Q$136,($E171*$F$4*G171-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R171=0,0,IF($AK$3=1,$E171*$F$4*H171/$R$136,($E171*$F$4*H171-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W171*Energía!Z171*(1-$C171)*1000,AL171)","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T171*$X171*12*1000*(1-$C171),AM171)","v":0},{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+SUMPRODUCT(AE171:AH171,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Regular",0,0,null,null,{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.48099084973271533,null,1,0,null,{"$f":"+J171","v":0},{"$f":"+K171","v":0},null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(M172:P172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X172*$K172*12*1000*(1-$C172)","v":0},null,{"$f":"IF(Q172=0,0,(IF($AK$3=1,$E172*$F$4*G172/$Q$136,($E172*$F$4*G172-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R172=0,0,IF($AK$3=1,$E172*$F$4*H172/$R$136,($E172*$F$4*H172-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W172*Energía!Z172*(1-$C172)*1000,AL172)","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T172*$X172*12*1000*(1-$C172),AM172)","v":0},{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+SUMPRODUCT(AE172:AH172,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Agro",0,0,null,null,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48099084973271533,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(M173:P173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X173*$K173*12*1000*(1-$C173)","v":0},null,{"$f":"IF(Q173=0,0,(IF($AK$3=1,$E173*$F$4*G173/$Q$136,($E173*$F$4*G173-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R173=0,0,IF($AK$3=1,$E173*$F$4*H173/$R$136,($E173*$F$4*H173-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W173*Energía!Z173*(1-$C173)*1000,AL173)","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T173*$X173*12*1000*(1-$C173),AM173)","v":0},{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+SUMPRODUCT(AE173:AH173,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48099084973271533,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(M174:P174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X174*$K174*12*1000*(1-$C174)","v":0},null,{"$f":"IF(Q174=0,0,(IF($AK$3=1,$E174*$F$4*G174/$Q$136,($E174*$F$4*G174-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R174=0,0,IF($AK$3=1,$E174*$F$4*H174/$R$136,($E174*$F$4*H174-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W174*((Energía!Z174-Clientes!T174*Límites!$B$14*12)+Clientes!T174*Límites!$B$14*12*(1-$C174))*1000,AL174)","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T174*$X174*12*1000*(1-$C174),AM174)","v":0},{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+SUMPRODUCT(AE174:AH174,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.48099084973271533,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(M175:P175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X175*$K175*12*1000*(1-$C175)","v":0},null,{"$f":"IF(Q175=0,0,(IF($AK$3=1,$E175*$F$4*G175/$Q$136,($E175*$F$4*G175-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R175=0,0,IF($AK$3=1,$E175*$F$4*H175/$R$136,($E175*$F$4*H175-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W175*Energía!Z175*(1-$C175)*1000,AL175)","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T175*$X175*12*1000*(1-$C175),AM175)","v":0},{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+SUMPRODUCT(AE175:AH175,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Político",0,0,null,null,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48099084973271533,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(M176:P176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X176*$K176*12*1000*(1-$C176)","v":0},null,{"$f":"IF(Q176=0,0,(IF($AK$3=1,$E176*$F$4*G176/$Q$136,($E176*$F$4*G176-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R176=0,0,IF($AK$3=1,$E176*$F$4*H176/$R$136,($E176*$F$4*H176-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W176*Energía!Z176*(1-$C176)*1000,AL176)","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T176*$X176*12*1000*(1-$C176),AM176)","v":0},{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+SUMPRODUCT(AE176:AH176,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x1",0,0,null,null,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48099084973271533,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(M177:P177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X177*$K177*12*1000*(1-$C177)","v":0},null,{"$f":"IF(Q177=0,0,(IF($AK$3=1,$E177*$F$4*G177/$Q$136,($E177*$F$4*G177-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R177=0,0,IF($AK$3=1,$E177*$F$4*H177/$R$136,($E177*$F$4*H177-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W177*((Energía!Z177-Clientes!T177*Límites!$B$16*12)+Clientes!T177*Límites!$B$16*12*(1-$C177))*1000,AL177)","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T177*$X177*12*1000*(1-$C177),AM177)","v":0},{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+SUMPRODUCT(AE177:AH177,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 x2",0,0,null,null,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48099084973271533,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(M178:P178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X178*$K178*12*1000*(1-$C178)","v":0},null,{"$f":"IF(Q178=0,0,(IF($AK$3=1,$E178*$F$4*G178/$Q$136,($E178*$F$4*G178-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R178=0,0,IF($AK$3=1,$E178*$F$4*H178/$R$136,($E178*$F$4*H178-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W178*Energía!Z178*(1-$C178)*1000,AL178)","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T178*$X178*12*1000*(1-$C178),AM178)","v":0},{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+SUMPRODUCT(AE178:AH178,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discap.",0,0,null,null,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48099084973271533,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(M179:P179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X179*$K179*12*1000*(1-$C179)","v":0},null,{"$f":"IF(Q179=0,0,(IF($AK$3=1,$E179*$F$4*G179/$Q$136,($E179*$F$4*G179-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R179=0,0,IF($AK$3=1,$E179*$F$4*H179/$R$136,($E179*$F$4*H179-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W179*((Energía!Z179-Clientes!T179*Límites!$B$15*12)+Clientes!T179*Límites!$B$15*12*(1-$C179))*1000,AL179)","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T179*$X179*12*1000*(1-$C179),AM179)","v":0},{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+SUMPRODUCT(AE179:AH179,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.48099084973271533,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(M180:P180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X180*$K180*12*1000*(1-$C180)","v":0},null,{"$f":"IF(Q180=0,0,(IF($AK$3=1,$E180*$F$4*G180/$Q$136,($E180*$F$4*G180-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R180=0,0,IF($AK$3=1,$E180*$F$4*H180/$R$136,($E180*$F$4*H180-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W180*Energía!Z180*(1-$C180)*1000,AL180)","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T180*$X180*12*1000*(1-$C180),AM180)","v":0},{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+SUMPRODUCT(AE180:AH180,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48099084973271533,null,1,0,null,0,null,null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,{"$f":"IF(Q181=0,0,(IF($AK$3=1,$E181*$F$4*G181/$Q$136,($E181*$F$4*G181-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R181=0,0,IF($AK$3=1,$E181*$F$4*H181/$R$136,($E181*$F$4*H181-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,0,0,0,0,null,"BTS_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP182:AP191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48099084973271533,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(M182:P182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X182*$K182*12*1000*(1-$C182)","v":0},null,{"$f":"IF(Q182=0,0,(IF($AK$3=1,$E182*$F$4*G182/$Q$136,($E182*$F$4*G182-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R182=0,0,IF($AK$3=1,$E182*$F$4*H182/$R$136,($E182*$F$4*H182-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W182*Energía!Z182*(1-$C182)*1000,AL182)","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T182*$X182*12*1000*(1-$C182),AM182)","v":0},{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+SUMPRODUCT(AE182:AH182,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Regular",0,0,null,null,{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.48099084973271533,null,1,0,null,{"$f":"+J182","v":0},{"$f":"+K182","v":0},null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(M183:P183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X183*$K183*12*1000*(1-$C183)","v":0},null,{"$f":"IF(Q183=0,0,(IF($AK$3=1,$E183*$F$4*G183/$Q$136,($E183*$F$4*G183-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R183=0,0,IF($AK$3=1,$E183*$F$4*H183/$R$136,($E183*$F$4*H183-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W183*Energía!Z183*(1-$C183)*1000,AL183)","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T183*$X183*12*1000*(1-$C183),AM183)","v":0},{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+SUMPRODUCT(AE183:AH183,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Agro",0,0,null,null,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48099084973271533,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(M184:P184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X184*$K184*12*1000*(1-$C184)","v":0},null,{"$f":"IF(Q184=0,0,(IF($AK$3=1,$E184*$F$4*G184/$Q$136,($E184*$F$4*G184-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R184=0,0,IF($AK$3=1,$E184*$F$4*H184/$R$136,($E184*$F$4*H184-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W184*Energía!Z184*(1-$C184)*1000,AL184)","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T184*$X184*12*1000*(1-$C184),AM184)","v":0},{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+SUMPRODUCT(AE184:AH184,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48099084973271533,null,1,0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(M185:P185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X185*$K185*12*1000*(1-$C185)","v":0},null,{"$f":"IF(Q185=0,0,(IF($AK$3=1,$E185*$F$4*G185/$Q$136,($E185*$F$4*G185-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R185=0,0,IF($AK$3=1,$E185*$F$4*H185/$R$136,($E185*$F$4*H185-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W185*((Energía!Z185-Clientes!T185*Límites!$B$14*12)+Clientes!T185*Límites!$B$14*12*(1-$C185))*1000,AL185)","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T185*$X185*12*1000*(1-$C185),AM185)","v":0},{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+SUMPRODUCT(AE185:AH185,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.48099084973271533,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(M186:P186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X186*$K186*12*1000*(1-$C186)","v":0},null,{"$f":"IF(Q186=0,0,(IF($AK$3=1,$E186*$F$4*G186/$Q$136,($E186*$F$4*G186-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R186=0,0,IF($AK$3=1,$E186*$F$4*H186/$R$136,($E186*$F$4*H186-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W186*Energía!Z186*(1-$C186)*1000,AL186)","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T186*$X186*12*1000*(1-$C186),AM186)","v":0},{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+SUMPRODUCT(AE186:AH186,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Político",0,0,null,null,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48099084973271533,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(M187:P187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X187*$K187*12*1000*(1-$C187)","v":0},null,{"$f":"IF(Q187=0,0,(IF($AK$3=1,$E187*$F$4*G187/$Q$136,($E187*$F$4*G187-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R187=0,0,IF($AK$3=1,$E187*$F$4*H187/$R$136,($E187*$F$4*H187-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W187*Energía!Z187*(1-$C187)*1000,AL187)","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T187*$X187*12*1000*(1-$C187),AM187)","v":0},{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+SUMPRODUCT(AE187:AH187,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x1",0,0,null,null,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48099084973271533,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(M188:P188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X188*$K188*12*1000*(1-$C188)","v":0},null,{"$f":"IF(Q188=0,0,(IF($AK$3=1,$E188*$F$4*G188/$Q$136,($E188*$F$4*G188-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R188=0,0,IF($AK$3=1,$E188*$F$4*H188/$R$136,($E188*$F$4*H188-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W188*((Energía!Z188-Clientes!T188*Límites!$B$16*12)+Clientes!T188*Límites!$B$16*12*(1-$C188))*1000,AL188)","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T188*$X188*12*1000*(1-$C188),AM188)","v":0},{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+SUMPRODUCT(AE188:AH188,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 x2",0,0,null,null,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48099084973271533,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(M189:P189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X189*$K189*12*1000*(1-$C189)","v":0},null,{"$f":"IF(Q189=0,0,(IF($AK$3=1,$E189*$F$4*G189/$Q$136,($E189*$F$4*G189-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R189=0,0,IF($AK$3=1,$E189*$F$4*H189/$R$136,($E189*$F$4*H189-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W189*Energía!Z189*(1-$C189)*1000,AL189)","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T189*$X189*12*1000*(1-$C189),AM189)","v":0},{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+SUMPRODUCT(AE189:AH189,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discap.",0,0,null,null,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48099084973271533,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(M190:P190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X190*$K190*12*1000*(1-$C190)","v":0},null,{"$f":"IF(Q190=0,0,(IF($AK$3=1,$E190*$F$4*G190/$Q$136,($E190*$F$4*G190-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R190=0,0,IF($AK$3=1,$E190*$F$4*H190/$R$136,($E190*$F$4*H190-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W190*((Energía!Z190-Clientes!T190*Límites!$B$15*12)+Clientes!T190*Límites!$B$15*12*(1-$C190))*1000,AL190)","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T190*$X190*12*1000*(1-$C190),AM190)","v":0},{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+SUMPRODUCT(AE190:AH190,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.48099084973271533,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(M191:P191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Potencia!X191*$K191*12*1000*(1-$C191)","v":0},null,{"$f":"IF(Q191=0,0,(IF($AK$3=1,$E191*$F$4*G191/$Q$136,($E191*$F$4*G191-$AL$136*PremisaCosto!$F$84)/($Q$136-$M$136*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R191=0,0,IF($AK$3=1,$E191*$F$4*H191/$R$136,($E191*$F$4*H191-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W191*Energía!Z191*(1-$C191)*1000,AL191)","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,Potencia!T191*$X191*12*1000*(1-$C191),AM191)","v":0},{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+SUMPRODUCT(AE191:AH191,PremisaCosto!$F$84:$I$84)","v":0},null,"BTS_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(M192:P192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K192*Clientes!X192*12*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,(IF($AK$3=1,$E192*$F$4*G192/$Q$192,($E192*$F$4*G192-$AL$192*PremisaCosto!$F$84)/($Q$192-$M$192*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R192=0,0,$E192*$F$4*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X192*Clientes!T192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!U192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!V192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!W192*12*(1-$C192)","v":0},{"$f":"+$X192*Clientes!X192*12*(1-$C192)","v":0},null,"Alumbrado Público",0,0,null,null,{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},{"$f":"+SUM(Q194:Q195)","v":0},{"$f":"+K193*Clientes!X193*12*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,(IF($AK$3=1,$E193*$F$4*G193/$Q$193,($E193*$F$4*G193-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X193*Clientes!T193*12*(1-$C193)","v":0},{"$f":"+$X193*Clientes!U193*12*(1-$C193)","v":0},{"$f":"+$X193*Clientes!V193*12*(1-$C193)","v":0},{"$f":"+$X193*Clientes!W193*12*(1-$C193)","v":0},{"$f":"+SUM(AI194:AI195)","v":0},null,"GRANDES CLIENTES",0,0,null,null,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.22490653615369166},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(M194:P194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K194*Clientes!X194*12*(1-$C194)","v":0},null,{"$f":"IF(Q194=0,0,(IF($AK$3=1,$E194*$F$4*G194/$Q$193,($E194*$F$4*G194-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U20","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W194*Energía!Z194*(1-$C194)*1000,AL194)","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X194*Clientes!T194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!U194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!V194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!W194*12*(1-$C194)","v":0},{"$f":"+$X194*Clientes!X194*12*(1-$C194)","v":0},null,"MTD_GC",0,0,null,null,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.28270750017914914},null,{"$f":"+G80","v":1},{"$f":"+H80","v":0},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(M195:P195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K195*Clientes!X195*12*(1-$C195)","v":0},null,{"$f":"IF(Q195=0,0,(IF($AK$3=1,$E195*$F$4*G195/$Q$193,($E195*$F$4*G195-$AL$193*PremisaCosto!$F$84)/($Q$193-$M$193*PremisaCosto!$F$84))))","v":0},{"$f":"+U80","v":0},null,0,0,null,{"$f":"+IF($AK$3=1,$W195*Energía!Z195*(1-$C195)*1000,AL195)","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X195*Clientes!T195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!U195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!V195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!W195*12*(1-$C195)","v":0},{"$f":"+$X195*Clientes!X195*12*(1-$C195)","v":0},null,"BTD_GC",0,0,null,null,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.6306794071160254E-5,null,1,0,null,null,0,null,{"$f":"+SUM(M197,M201,M205)","v":313.84463554106378},{"$f":"+SUM(N197,N201,N205)","v":324.21308873402484},334.7487240712145,345.54450401355894,1115.8907532929668,0,null,{"$f":"IF(Q196=0,0,(IF($AK$3=1,$E196*$F$4*G196/$Q$196,($E196*$F$4*G196-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.91140975945624048},{"$f":"IF(R196=0,0,$E196*$F$4*H196/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":0},295.49097321564227,305.09325408402896,314.93263328442362,{"$f":"+SUM(AD197,AD201,AD205)","v":742.5604963914418},{"$f":"+Potencia!T196*$X196*12*1000*(1-$C196)","v":0},{"$f":"+Potencia!U196*$X196*12*1000*(1-$C196)","v":0},{"$f":"+Potencia!V196*$X196*12*1000*(1-$C196)","v":0},{"$f":"+Potencia!W196*$X196*12*1000*(1-$C196)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0},null,"BTSH",0,0,null,null,{"$f":"+Potencia!T196*$K196*12*1000*(1-$C196)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":3.6306794071160254E-5},null,{"$f":"+G196","v":1},0,null,0,null,null,{"$f":"+SUM(M198:M200)","v":313.84463554106378},{"$f":"+SUM(N198:N200)","v":324.21308873402484},334.7487240712145,345.54450401355894,1115.8907532929668,{"$f":"+K197*Clientes!X205*12*(1-$C197)","v":0},null,{"$f":"IF(Q197=0,0,(IF($AK$3=1,$E197*$F$4*G197/$Q$196,($E197*$F$4*G197-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.91140975945624048},{"$f":"IF(R197=0,0,$E197*$F$4*H197/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":0},{"$f":"+SUM(AA198:AA200)","v":295.49097321564227},305.09325408402896,314.93263328442362,742.5604963914418,{"$f":"+$X197*Clientes!T205*12*(1-$C197)","v":0},{"$f":"+$X197*Clientes!U205*12*(1-$C197)","v":0},{"$f":"+$X197*Clientes!V205*12*(1-$C197)","v":0},{"$f":"+$X197*Clientes!W205*12*(1-$C197)","v":0},{"$f":"+SUM(AI198:AI200)","v":0},null,"BTSH_1",0,0,null,null,{"$f":"+Potencia!T197*$K197*12*1000*(1-$C197)","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":3.6306794071160254E-5},null,{"$f":"+G197","v":1},0,null,1.5299999999999999E-3,null,null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":62.768927108212758},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":64.842617746804962},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":66.949744814242905},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":69.108900802711787},{"$f":"+SUMPRODUCT(M198:P198,PremisaCosto!$F$84:$I$84)","v":223.17815065859335},{"$f":"+K198*Clientes!X206*12*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,(IF($AK$3=1,$E198*$F$4*G198/$Q$196,($E198*$F$4*G198-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.91140975945624048},{"$f":"IF(R198=0,0,$E198*$F$4*H198/$R$196)","v":0},null,1.3944569319680477E-3,0,null,{"$f":"+IF($AK$3=1,$W198*Energía!Z198*(1-$C198)*1000,AL198)","v":0},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":59.098194643128451},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":61.018650816805796},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":62.986526656884728},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":148.51209927828836},{"$f":"+$X198*Clientes!T206*12*(1-$C198)","v":0},{"$f":"+$X198*Clientes!U206*12*(1-$C198)","v":0},{"$f":"+$X198*Clientes!V206*12*(1-$C198)","v":0},{"$f":"+$X198*Clientes!W206*12*(1-$C198)","v":0},{"$f":"+$X198*Clientes!X206*12*(1-$C198)","v":0},null,"BTSH_1 Punta",0,0,null,null,{"$f":"+Potencia!T205*$K198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.6306794071160254E-5,null,{"$f":"+G198","v":1},0,null,1.5299999999999999E-3,null,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":125.53785421642552},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":129.68523549360992},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":133.89948962848581},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":138.21780160542357},{"$f":"+SUMPRODUCT(M199:P199,PremisaCosto!$F$84:$I$84)","v":446.35630131718671},{"$f":"+K199*Clientes!X207*12*(1-$C199)","v":0},null,{"$f":"IF(Q199=0,0,(IF($AK$3=1,$E199*$F$4*G199/$Q$196,($E199*$F$4*G199-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.91140975945624048},0,null,{"$f":"+J199*T199","v":1.3944569319680477E-3},{"$f":"+U199*K199","v":0},null,{"$f":"+IF($AK$3=1,$W199*Energía!Z199*(1-$C199)*1000,AL199)","v":0},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":118.1963892862569},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":122.03730163361159},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":125.97305331376946},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":297.02419855657672},{"$f":"+$X199*Clientes!T207*12*(1-$C199)","v":0},{"$f":"+$X199*Clientes!U207*12*(1-$C199)","v":0},{"$f":"+$X199*Clientes!V207*12*(1-$C199)","v":0},{"$f":"+$X199*Clientes!W207*12*(1-$C199)","v":0},{"$f":"+$X199*Clientes!X207*12*(1-$C199)","v":0},null,{"$f":"+A199","v":"BTSH_1 Fuera de Punta Medio"},0,0,null,null,{"$f":"+Potencia!T206*$K199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.6306794071160254E-5,null,{"$f":"+G199","v":1},0,null,1.5299999999999999E-3,null,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":125.53785421642552},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":129.68523549360992},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":133.89948962848581},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":138.21780160542357},{"$f":"+SUMPRODUCT(M200:P200,PremisaCosto!$F$84:$I$84)","v":446.35630131718671},{"$f":"+K200*Clientes!X208*12*(1-$C200)","v":0},null,{"$f":"IF(Q200=0,0,(IF($AK$3=1,$E200*$F$4*G200/$Q$196,($E200*$F$4*G200-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0.91140975945624048},0,null,1.3944569319680477E-3,0,null,{"$f":"+IF($AK$3=1,$W200*Energía!Z200*(1-$C200)*1000,AL200)","v":0},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":118.1963892862569},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":122.03730163361159},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":125.97305331376946},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":297.02419855657672},{"$f":"+$X200*Clientes!T208*12*(1-$C200)","v":0},{"$f":"+$X200*Clientes!U208*12*(1-$C200)","v":0},{"$f":"+$X200*Clientes!V208*12*(1-$C200)","v":0},{"$f":"+$X200*Clientes!W208*12*(1-$C200)","v":0},{"$f":"+$X200*Clientes!X208*12*(1-$C200)","v":0},null,"BTSH_1 Fuera de Punta Bajo",0,0,null,null,{"$f":"+Potencia!T207*$K200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.6306794071160254E-5,null,{"$f":"+G200","v":1},0,null,0,null,null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+K201*Clientes!X209*12*(1-$C201)","v":0},null,{"$f":"IF(Q201=0,0,(IF($AK$3=1,$E201*$F$4*G201/$Q$196,($E201*$F$4*G201-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+$X201*Clientes!T209*12*(1-$C201)","v":0},{"$f":"+$X201*Clientes!U209*12*(1-$C201)","v":0},{"$f":"+$X201*Clientes!V209*12*(1-$C201)","v":0},{"$f":"+$X201*Clientes!W209*12*(1-$C201)","v":0},{"$f":"+SUM(AI202:AI204)","v":0},null,"BTSH_2",0,0,null,null,{"$f":"+Potencia!T208*$K201*12*1000*(1-$C201)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.6306794071160254E-5,null,{"$f":"+G201","v":1},0,null,1.5299999999999999E-3,null,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(M202:P202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K202*Clientes!X210*12*(1-$C202)","v":0},null,{"$f":"IF(Q202=0,0,(IF($AK$3=1,$E202*$F$4*G202/$Q$196,($E202*$F$4*G202-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W202*Energía!Z202*(1-$C202)*1000,AL202)","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X202*Clientes!T210*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!U210*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!V210*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!W210*12*(1-$C202)","v":0},{"$f":"+$X202*Clientes!X210*12*(1-$C202)","v":0},null,"BTSH_2 Punta",0,0,null,null,{"$f":"+Potencia!T209*$K202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.6306794071160254E-5,null,{"$f":"+G202","v":1},0,null,1.5299999999999999E-3,null,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(M203:P203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K203*Clientes!X211*12*(1-$C203)","v":0},null,{"$f":"IF(Q203=0,0,(IF($AK$3=1,$E203*$F$4*G203/$Q$196,($E203*$F$4*G203-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W203*Energía!Z203*(1-$C203)*1000,AL203)","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X203*Clientes!T211*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!U211*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!V211*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!W211*12*(1-$C203)","v":0},{"$f":"+$X203*Clientes!X211*12*(1-$C203)","v":0},null,"BTSH_2 Fuera de Punta Medio",0,0,null,null,{"$f":"+Potencia!T210*$K203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.6306794071160254E-5,null,{"$f":"+G203","v":1},0,null,1.5299999999999999E-3,null,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(M204:P204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K204*Clientes!X212*12*(1-$C204)","v":0},null,{"$f":"IF(Q204=0,0,(IF($AK$3=1,$E204*$F$4*G204/$Q$196,($E204*$F$4*G204-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W204*Energía!Z204*(1-$C204)*1000,AL204)","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X204*Clientes!T212*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!U212*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!V212*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!W212*12*(1-$C204)","v":0},{"$f":"+$X204*Clientes!X212*12*(1-$C204)","v":0},null,"BTSH_2 Fuera de Punta Bajo",0,0,null,null,{"$f":"+Potencia!T211*$K204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.6306794071160254E-5,null,{"$f":"+G204","v":1},0,null,0,null,null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+K205*Clientes!X213*12*(1-$C205)","v":0},null,{"$f":"IF(Q205=0,0,(IF($AK$3=1,$E205*$F$4*G205/$Q$196,($E205*$F$4*G205-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+$X205*Clientes!T213*12*(1-$C205)","v":0},{"$f":"+$X205*Clientes!U213*12*(1-$C205)","v":0},{"$f":"+$X205*Clientes!V213*12*(1-$C205)","v":0},{"$f":"+$X205*Clientes!W213*12*(1-$C205)","v":0},{"$f":"+SUM(AI206:AI208)","v":0},null,"BTSH_3",0,0,null,null,{"$f":"+Potencia!T212*$K205*12*1000*(1-$C205)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.6306794071160254E-5,null,{"$f":"+G205","v":1},0,null,1.5299999999999999E-3,null,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(M206:P206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K206*Clientes!X214*12*(1-$C206)","v":0},null,{"$f":"IF(Q206=0,0,(IF($AK$3=1,$E206*$F$4*G206/$Q$196,($E206*$F$4*G206-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W206*Energía!Z206*(1-$C206)*1000,AL206)","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X206*Clientes!T214*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!U214*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!V214*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!W214*12*(1-$C206)","v":0},{"$f":"+$X206*Clientes!X214*12*(1-$C206)","v":0},null,"BTSH_3 Punta",0,0,null,null,{"$f":"+Potencia!T213*$K206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.6306794071160254E-5,null,{"$f":"+G206","v":1},0,null,1.5299999999999999E-3,null,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(M207:P207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K207*Clientes!X215*12*(1-$C207)","v":0},null,{"$f":"IF(Q207=0,0,(IF($AK$3=1,$E207*$F$4*G207/$Q$196,($E207*$F$4*G207-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W207*Energía!Z207*(1-$C207)*1000,AL207)","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X207*Clientes!T215*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!U215*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!V215*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!W215*12*(1-$C207)","v":0},{"$f":"+$X207*Clientes!X215*12*(1-$C207)","v":0},null,"BTSH_3 Fuera de Punta Medio",0,0,null,null,{"$f":"+Potencia!T214*$K207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.6306794071160254E-5,null,{"$f":"+G207","v":1},0,null,1.5299999999999999E-3,null,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(M208:P208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K208*Clientes!X216*12*(1-$C208)","v":0},null,{"$f":"IF(Q208=0,0,(IF($AK$3=1,$E208*$F$4*G208/$Q$196,($E208*$F$4*G208-$AL$196*PremisaCosto!$F$84)/($Q$196-$M$196*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W208*Energía!Z208*(1-$C208)*1000,AL208)","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X208*Clientes!T216*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!U216*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!V216*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!W216*12*(1-$C208)","v":0},{"$f":"+$X208*Clientes!X216*12*(1-$C208)","v":0},null,"BTSH_3 Fuera de Punta Bajo",0,0,null,null,{"$f":"+Potencia!T215*$K208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2773089778673596E-3,null,1,0,null,null,0,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":14191.259977350974},{"$f":"+SUM(N210,N221,N232,N243,N254)","v":14624.451162357676},{"$f":"+SUM(O210,O221,O232,O243,O254)","v":15064.588921587525},{"$f":"+SUM(P210,P221,P232,P243,P254)","v":15515.668019450966},{"$f":"+SUM(Q210,Q221,Q232,Q243,Q254)","v":50286.839810230078},{"$f":"+K209*Clientes!X209*12*(1-$C209)","v":0},null,{"$f":"IF(Q209=0,0,(IF($AK$3=1,$E209*$F$4*G209/$Q$209,($E209*$F$4*G209-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.90278248696208419},0,null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":14039.601489233391},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":13202.698390808808},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":13600.047051692247},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":14007.273361478015},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":46576.397842439226},{"$f":"+$X209*Clientes!T209*12*(1-$C209)","v":0},{"$f":"+$X209*Clientes!U209*12*(1-$C209)","v":0},{"$f":"+$X209*Clientes!V209*12*(1-$C209)","v":0},{"$f":"+$X209*Clientes!W209*12*(1-$C209)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0},null,"BTS Prepago",14039.601489233391,0,null,null,{"$f":"+SUM(AP210,AP221,AP232,AP243,AP254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.2773089778673596E-3},null,{"$f":"+G209","v":1},0,null,1.6199999999999999E-3,null,null,{"$f":"+SUM(M211:M220)","v":14191.259977350974},{"$f":"+SUM(N211:N220)","v":14624.451162357676},{"$f":"+SUM(O211:O220)","v":15064.588921587525},{"$f":"+SUM(P211:P220)","v":15515.668019450966},{"$f":"+SUM(Q211:Q220)","v":50286.839810230078},{"$f":"+K210*Clientes!X210*12*(1-$C210)","v":0},null,{"$f":"IF(Q210=0,0,(IF($AK$3=1,$E210*$F$4*G210/$Q$209,($E210*$F$4*G210-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.90278248696208419},0,null,1.4625076288785762E-3,0,null,{"$f":"+SUM(Z211:Z220)","v":14039.601489233391},{"$f":"+SUM(AA211:AA220)","v":13202.698390808808},{"$f":"+SUM(AB211:AB220)","v":13600.047051692247},{"$f":"+SUM(AC211:AC220)","v":14007.273361478015},{"$f":"+SUM(AD211:AD220)","v":46576.397842439226},{"$f":"+$X210*Clientes!T210*12*(1-$C210)","v":0},{"$f":"+$X210*Clientes!U210*12*(1-$C210)","v":0},{"$f":"+$X210*Clientes!V210*12*(1-$C210)","v":0},{"$f":"+$X210*Clientes!W210*12*(1-$C210)","v":0},{"$f":"+SUM(AI211:AI220)","v":0},null,"BTS Prep",0,0,null,null,{"$f":"+Potencia!T210*$K210*12*1000*(1-$C210)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.2773089778673596E-3},null,1,0,null,{"$f":"+J210","v":1.6199999999999999E-3},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":11717.45948836314},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":12075.766976907182},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":12439.921293009769},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":12813.188819913712},{"$f":"+SUMPRODUCT(M211:P211,PremisaCosto!$F$84:$I$84)","v":41524.206492520752},{"$f":"+K211*Clientes!X211*12*(1-$C211)","v":0},null,{"$f":"IF(Q211=0,0,(IF($AK$3=1,$E211*$F$4*G211/$Q$209,($E211*$F$4*G211-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.90278248696208419},0,null,1.4625076288785762E-3,0,null,{"$f":"+IF($AK$3=1,$W211*Energía!Z211*(1-$C211)*1000,AL211)","v":11592.238755483839},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":10901.790943386875},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":11230.543082515946},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":11567.522468756473},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":38460.243764313367},{"$f":"+$X211*Clientes!T211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!U211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!V211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!W211*12*(1-$C211)","v":0},{"$f":"+$X211*Clientes!X211*12*(1-$C211)","v":0},null,"BTS Prepago Regular",11592.238755483839,0,null,null,{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2773089778673596E-3,null,1,0,null,{"$f":"+J211","v":1.6199999999999999E-3},{"$f":"+K211","v":0},null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(M212:P212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K212*Clientes!X212*12*(1-$C212)","v":0},null,{"$f":"IF(Q212=0,0,(IF($AK$3=1,$E212*$F$4*G212/$Q$209,($E212*$F$4*G212-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W212*Energía!Z212*(1-$C212)*1000,AL212)","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X212*Clientes!T212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!U212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!V212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!W212*12*(1-$C212)","v":0},{"$f":"+$X212*Clientes!X212*12*(1-$C212)","v":0},null,"BTS Prepago Agro",0,0,null,null,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2773089778673596E-3,null,1,0,null,1.6199999999999999E-3,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":2458.8186546310762},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":2533.2488403351226},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":2608.7721124163108},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":2686.1124408191254},{"$f":"+SUMPRODUCT(M213:P213,PremisaCosto!$F$84:$I$84)","v":8709.5650442251317},{"$f":"+K213*Clientes!X213*12*(1-$C213)","v":0},null,{"$f":"IF(Q213=0,0,(IF($AK$3=1,$E213*$F$4*G213/$Q$209,($E213*$F$4*G213-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.90278248696208419},0,null,1.4625076288785762E-3,0,null,{"$f":"+IF($AK$3=1,$W213*Energía!Z213*(1-$C213)*1000,AL213)","v":2432.5410117670576},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":2286.9726881715574},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":2355.1537755645268},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":2424.9752695824836},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":8067.0010132147281},{"$f":"+$X213*Clientes!T213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!U213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!V213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!W213*12*(1-$C213)","v":0},{"$f":"+$X213*Clientes!X213*12*(1-$C213)","v":0},null,"BTS Prepago Jub. 1",2432.5410117670576,0,null,null,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2773089778673596E-3,null,1,0,null,1.6199999999999999E-3,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(M214:P214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K214*Clientes!X214*12*(1-$C214)","v":0},null,{"$f":"IF(Q214=0,0,(IF($AK$3=1,$E214*$F$4*G214/$Q$209,($E214*$F$4*G214-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000,AL214)","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X214*Clientes!T214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!U214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!V214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!W214*12*(1-$C214)","v":0},{"$f":"+$X214*Clientes!X214*12*(1-$C214)","v":0},null,"BTS Prepago Jub. 2",0,0,null,null,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2773089778673596E-3,null,1,0,null,1.6199999999999999E-3,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(M215:P215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K215*Clientes!X215*12*(1-$C215)","v":0},null,{"$f":"IF(Q215=0,0,(IF($AK$3=1,$E215*$F$4*G215/$Q$209,($E215*$F$4*G215-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W215*Energía!Z215*(1-$C215)*1000,AL215)","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X215*Clientes!T215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!U215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!V215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!W215*12*(1-$C215)","v":0},{"$f":"+$X215*Clientes!X215*12*(1-$C215)","v":0},null,"BTS Prepago Político",0,0,null,null,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2773089778673596E-3,null,1,0,null,1.6199999999999999E-3,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(M216:P216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K216*Clientes!X216*12*(1-$C216)","v":0},null,{"$f":"IF(Q216=0,0,(IF($AK$3=1,$E216*$F$4*G216/$Q$209,($E216*$F$4*G216-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W216*Energía!Z216*(1-$C216)*1000,AL216)","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X216*Clientes!T216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!U216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!V216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!W216*12*(1-$C216)","v":0},{"$f":"+$X216*Clientes!X216*12*(1-$C216)","v":0},null,{"$f":"+A216","v":"BTS Prepago x1"},0,0,null,null,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2773089778673596E-3,null,1,0,null,1.6199999999999999E-3,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(M217:P217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K217*Clientes!X217*12*(1-$C217)","v":0},null,{"$f":"IF(Q217=0,0,(IF($AK$3=1,$E217*$F$4*G217/$Q$209,($E217*$F$4*G217-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R217=0,0,$E217*$F$4*H217/R217)","v":0},null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+IF($AK$3=1,$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000,AL217)","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X217*Clientes!T217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!U217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!V217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!W217*12*(1-$C217)","v":0},{"$f":"+$X217*Clientes!X217*12*(1-$C217)","v":0},null,"BTS Prepago x2",0,0,null,null,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2773089778673596E-3,null,1,0,null,1.6199999999999999E-3,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":14.981834356757712},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":15.435345115373645},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":15.895516161444737},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":16.366758718127741},{"$f":"+SUMPRODUCT(M218:P218,PremisaCosto!$F$84:$I$84)","v":53.068273484189199},{"$f":"+K218*Clientes!X218*12*(1-$C218)","v":0},null,{"$f":"IF(Q218=0,0,(IF($AK$3=1,$E218*$F$4*G218/$Q$209,($E218*$F$4*G218-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0.90278248696208419},0,null,1.4625076288785762E-3,0,null,{"$f":"+IF($AK$3=1,$W218*Energía!Z218*(1-$C218)*1000,AL218)","v":14.821721982494863},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":13.934759250375077},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":14.350193611775083},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":14.775623139059734},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":49.153064911130436},{"$f":"+$X218*Clientes!T218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!U218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!V218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!W218*12*(1-$C218)","v":0},{"$f":"+$X218*Clientes!X218*12*(1-$C218)","v":0},null,"BTS Prepago Discap.",14.821721982494863,0,null,null,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2773089778673596E-3,null,1,0,null,1.6199999999999999E-3,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(M219:P219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K219*Clientes!X219*12*(1-$C219)","v":0},null,{"$f":"IF(Q219=0,0,(IF($AK$3=1,$E219*$F$4*G219/$Q$209,($E219*$F$4*G219-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000,AL219)","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X219*Clientes!T219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!U219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!V219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!W219*12*(1-$C219)","v":0},{"$f":"+$X219*Clientes!X219*12*(1-$C219)","v":0},null,"BTS Prepago Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2773089778673596E-3,null,1,0,null,1.6199999999999999E-3,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(M220:P220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K220*Clientes!X220*12*(1-$C220)","v":0},null,{"$f":"IF(Q220=0,0,(IF($AK$3=1,$E220*$F$4*G220/$Q$209,($E220*$F$4*G220-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W220*Energía!Z220*(1-$C220)*1000,AL220)","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X220*Clientes!T220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!U220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!V220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!W220*12*(1-$C220)","v":0},{"$f":"+$X220*Clientes!X220*12*(1-$C220)","v":0},null,"BTS Prepago Cruz Roja",0,0,null,null,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2773089778673596E-3,null,1,0,null,0,null,null,{"$f":"+SUM(M222:M231)","v":0},{"$f":"+SUM(N222:N231)","v":0},{"$f":"+SUM(O222:O231)","v":0},{"$f":"+SUM(P222:P231)","v":0},{"$f":"+SUM(Q222:Q231)","v":0},{"$f":"+K221*Clientes!X221*12*(1-$C221)","v":0},null,{"$f":"IF(Q221=0,0,(IF($AK$3=1,$E221*$F$4*G221/$Q$209,($E221*$F$4*G221-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},{"$f":"+$X221*Clientes!T221*12*(1-$C221)","v":0},{"$f":"+$X221*Clientes!U221*12*(1-$C221)","v":0},{"$f":"+$X221*Clientes!V221*12*(1-$C221)","v":0},{"$f":"+$X221*Clientes!W221*12*(1-$C221)","v":0},{"$f":"+SUM(AI222:AI231)","v":0},null,"X1D_2 (10,001-30,000)",0,0,null,null,{"$f":"+SUM(AP222:AP231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2773089778673596E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(M222:P222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K222*Clientes!X222*12*(1-$C222)","v":0},null,{"$f":"IF(Q222=0,0,(IF($AK$3=1,$E222*$F$4*G222/$Q$209,($E222*$F$4*G222-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X222*Clientes!T222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!U222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!V222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!W222*12*(1-$C222)","v":0},{"$f":"+$X222*Clientes!X222*12*(1-$C222)","v":0},null,"X1D_2 Regular",0,0,null,null,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2773089778673596E-3,null,1,0,null,{"$f":"+J222","v":0},{"$f":"+K222","v":0},null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(M223:P223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K223*Clientes!X223*12*(1-$C223)","v":0},null,{"$f":"IF(Q223=0,0,(IF($AK$3=1,$E223*$F$4*G223/$Q$209,($E223*$F$4*G223-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X223*Clientes!T223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!U223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!V223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!W223*12*(1-$C223)","v":0},{"$f":"+$X223*Clientes!X223*12*(1-$C223)","v":0},null,"X1D_2 Agro",0,0,null,null,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(M224:P224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K224*Clientes!X224*12*(1-$C224)","v":0},null,{"$f":"IF(Q224=0,0,(IF($AK$3=1,$E224*$F$4*G224/$Q$209,($E224*$F$4*G224-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X224*Clientes!T224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!U224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!V224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!W224*12*(1-$C224)","v":0},{"$f":"+$X224*Clientes!X224*12*(1-$C224)","v":0},null,"X1D_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(M225:P225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K225*Clientes!X225*12*(1-$C225)","v":0},null,{"$f":"IF(Q225=0,0,(IF($AK$3=1,$E225*$F$4*G225/$Q$209,($E225*$F$4*G225-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X225*Clientes!T225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!U225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!V225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!W225*12*(1-$C225)","v":0},{"$f":"+$X225*Clientes!X225*12*(1-$C225)","v":0},null,"X1D_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(M226:P226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K226*Clientes!X226*12*(1-$C226)","v":0},null,{"$f":"IF(Q226=0,0,(IF($AK$3=1,$E226*$F$4*G226/$Q$209,($E226*$F$4*G226-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X226*Clientes!T226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!U226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!V226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!W226*12*(1-$C226)","v":0},{"$f":"+$X226*Clientes!X226*12*(1-$C226)","v":0},null,"X1D_2 Político",0,0,null,null,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(M227:P227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K227*Clientes!X227*12*(1-$C227)","v":0},null,{"$f":"IF(Q227=0,0,(IF($AK$3=1,$E227*$F$4*G227/$Q$209,($E227*$F$4*G227-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X227*Clientes!T227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!U227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!V227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!W227*12*(1-$C227)","v":0},{"$f":"+$X227*Clientes!X227*12*(1-$C227)","v":0},null,"X1D_2 x1",0,0,null,null,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(M228:P228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K228*Clientes!X228*12*(1-$C228)","v":0},null,{"$f":"IF(Q228=0,0,(IF($AK$3=1,$E228*$F$4*G228/$Q$209,($E228*$F$4*G228-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X228*Clientes!T228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!U228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!V228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!W228*12*(1-$C228)","v":0},{"$f":"+$X228*Clientes!X228*12*(1-$C228)","v":0},null,"X1D_2 x2",0,0,null,null,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(M229:P229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K229*Clientes!X229*12*(1-$C229)","v":0},null,{"$f":"IF(Q229=0,0,(IF($AK$3=1,$E229*$F$4*G229/$Q$209,($E229*$F$4*G229-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X229*Clientes!T229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!U229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!V229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!W229*12*(1-$C229)","v":0},{"$f":"+$X229*Clientes!X229*12*(1-$C229)","v":0},null,"X1D_2 Discap.",0,0,null,null,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(M230:P230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K230*Clientes!X230*12*(1-$C230)","v":0},null,{"$f":"IF(Q230=0,0,(IF($AK$3=1,$E230*$F$4*G230/$Q$209,($E230*$F$4*G230-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X230*Clientes!T230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!U230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!V230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!W230*12*(1-$C230)","v":0},{"$f":"+$X230*Clientes!X230*12*(1-$C230)","v":0},null,"X1D_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(M231:P231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K231*Clientes!X231*12*(1-$C231)","v":0},null,{"$f":"IF(Q231=0,0,(IF($AK$3=1,$E231*$F$4*G231/$Q$209,($E231*$F$4*G231-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X231*Clientes!T231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!U231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!V231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!W231*12*(1-$C231)","v":0},{"$f":"+$X231*Clientes!X231*12*(1-$C231)","v":0},null,"X1D_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2773089778673596E-3,null,1,0,null,0,null,null,{"$f":"+SUM(M233:M242)","v":0},{"$f":"+SUM(N233:N242)","v":0},{"$f":"+SUM(O233:O242)","v":0},{"$f":"+SUM(P233:P242)","v":0},{"$f":"+SUM(Q233:Q242)","v":0},{"$f":"+K232*Clientes!X232*12*(1-$C232)","v":0},null,{"$f":"IF(Q232=0,0,(IF($AK$3=1,$E232*$F$4*G232/$Q$209,($E232*$F$4*G232-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},{"$f":"+$X232*Clientes!T232*12*(1-$C232)","v":0},{"$f":"+$X232*Clientes!U232*12*(1-$C232)","v":0},{"$f":"+$X232*Clientes!V232*12*(1-$C232)","v":0},{"$f":"+$X232*Clientes!W232*12*(1-$C232)","v":0},{"$f":"+SUM(AI233:AI242)","v":0},null,"X1D_3 (30,001-50,000)",0,0,null,null,{"$f":"+SUM(AP233:AP242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2773089778673596E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(M233:P233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K233*Clientes!X233*12*(1-$C233)","v":0},null,{"$f":"IF(Q233=0,0,(IF($AK$3=1,$E233*$F$4*G233/$Q$209,($E233*$F$4*G233-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X233*Clientes!T233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!U233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!V233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!W233*12*(1-$C233)","v":0},{"$f":"+$X233*Clientes!X233*12*(1-$C233)","v":0},null,"X1D_3 Regular",0,0,null,null,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2773089778673596E-3,null,1,0,null,{"$f":"+J233","v":0},{"$f":"+K233","v":0},null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(M234:P234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K234*Clientes!X234*12*(1-$C234)","v":0},null,{"$f":"IF(Q234=0,0,(IF($AK$3=1,$E234*$F$4*G234/$Q$209,($E234*$F$4*G234-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X234*Clientes!T234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!U234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!V234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!W234*12*(1-$C234)","v":0},{"$f":"+$X234*Clientes!X234*12*(1-$C234)","v":0},null,"X1D_3 Agro",0,0,null,null,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(M235:P235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K235*Clientes!X235*12*(1-$C235)","v":0},null,{"$f":"IF(Q235=0,0,(IF($AK$3=1,$E235*$F$4*G235/$Q$209,($E235*$F$4*G235-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X235*Clientes!T235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!U235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!V235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!W235*12*(1-$C235)","v":0},{"$f":"+$X235*Clientes!X235*12*(1-$C235)","v":0},null,"X1D_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(M236:P236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K236*Clientes!X236*12*(1-$C236)","v":0},null,{"$f":"IF(Q236=0,0,(IF($AK$3=1,$E236*$F$4*G236/$Q$209,($E236*$F$4*G236-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X236*Clientes!T236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!U236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!V236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!W236*12*(1-$C236)","v":0},{"$f":"+$X236*Clientes!X236*12*(1-$C236)","v":0},null,"X1D_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(M237:P237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K237*Clientes!X237*12*(1-$C237)","v":0},null,{"$f":"IF(Q237=0,0,(IF($AK$3=1,$E237*$F$4*G237/$Q$209,($E237*$F$4*G237-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X237*Clientes!T237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!U237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!V237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!W237*12*(1-$C237)","v":0},{"$f":"+$X237*Clientes!X237*12*(1-$C237)","v":0},null,"X1D_3 Político",0,0,null,null,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(M238:P238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K238*Clientes!X238*12*(1-$C238)","v":0},null,{"$f":"IF(Q238=0,0,(IF($AK$3=1,$E238*$F$4*G238/$Q$209,($E238*$F$4*G238-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X238*Clientes!T238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!U238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!V238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!W238*12*(1-$C238)","v":0},{"$f":"+$X238*Clientes!X238*12*(1-$C238)","v":0},null,"X1D_3 x1",0,0,null,null,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(M239:P239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K239*Clientes!X239*12*(1-$C239)","v":0},null,{"$f":"IF(Q239=0,0,(IF($AK$3=1,$E239*$F$4*G239/$Q$209,($E239*$F$4*G239-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X239*Clientes!T239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!U239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!V239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!W239*12*(1-$C239)","v":0},{"$f":"+$X239*Clientes!X239*12*(1-$C239)","v":0},null,"X1D_3 x2",0,0,null,null,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(M240:P240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K240*Clientes!X240*12*(1-$C240)","v":0},null,{"$f":"IF(Q240=0,0,(IF($AK$3=1,$E240*$F$4*G240/$Q$209,($E240*$F$4*G240-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X240*Clientes!T240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!U240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!V240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!W240*12*(1-$C240)","v":0},{"$f":"+$X240*Clientes!X240*12*(1-$C240)","v":0},null,"X1D_3 Discap.",0,0,null,null,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(M241:P241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K241*Clientes!X241*12*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,(IF($AK$3=1,$E241*$F$4*G241/$Q$209,($E241*$F$4*G241-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X241*Clientes!T241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!U241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!V241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!W241*12*(1-$C241)","v":0},{"$f":"+$X241*Clientes!X241*12*(1-$C241)","v":0},null,"X1D_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(M242:P242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K242*Clientes!X242*12*(1-$C242)","v":0},null,{"$f":"IF(Q242=0,0,(IF($AK$3=1,$E242*$F$4*G242/$Q$209,($E242*$F$4*G242-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X242*Clientes!T242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!U242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!V242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!W242*12*(1-$C242)","v":0},{"$f":"+$X242*Clientes!X242*12*(1-$C242)","v":0},null,"X1D_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2773089778673596E-3,null,1,0,null,0,null,null,{"$f":"+SUM(M244:M253)","v":0},{"$f":"+SUM(N244:N253)","v":0},{"$f":"+SUM(O244:O253)","v":0},{"$f":"+SUM(P244:P253)","v":0},{"$f":"+SUM(Q244:Q253)","v":0},{"$f":"+K243*Clientes!X243*12*(1-$C243)","v":0},null,{"$f":"IF(Q243=0,0,(IF($AK$3=1,$E243*$F$4*G243/$Q$209,($E243*$F$4*G243-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},{"$f":"+$X243*Clientes!T243*12*(1-$C243)","v":0},{"$f":"+$X243*Clientes!U243*12*(1-$C243)","v":0},{"$f":"+$X243*Clientes!V243*12*(1-$C243)","v":0},{"$f":"+$X243*Clientes!W243*12*(1-$C243)","v":0},{"$f":"+SUM(AI244:AI253)","v":0},null,"X1D_4 (50,001-más)",0,0,null,null,{"$f":"+SUM(AP244:AP253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2773089778673596E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(M244:P244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K244*Clientes!X244*12*(1-$C244)","v":0},null,{"$f":"IF(Q244=0,0,(IF($AK$3=1,$E244*$F$4*G244/$Q$209,($E244*$F$4*G244-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X244*Clientes!T244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!U244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!V244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!W244*12*(1-$C244)","v":0},{"$f":"+$X244*Clientes!X244*12*(1-$C244)","v":0},null,"X1D_4 Regular",0,0,null,null,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2773089778673596E-3,null,1,0,null,{"$f":"+J244","v":0},{"$f":"+K244","v":0},null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(M245:P245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K245*Clientes!X245*12*(1-$C245)","v":0},null,{"$f":"IF(Q245=0,0,(IF($AK$3=1,$E245*$F$4*G245/$Q$209,($E245*$F$4*G245-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X245*Clientes!T245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!U245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!V245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!W245*12*(1-$C245)","v":0},{"$f":"+$X245*Clientes!X245*12*(1-$C245)","v":0},null,"X1D_4 Agro",0,0,null,null,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(M246:P246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K246*Clientes!X246*12*(1-$C246)","v":0},null,{"$f":"IF(Q246=0,0,(IF($AK$3=1,$E246*$F$4*G246/$Q$209,($E246*$F$4*G246-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X246*Clientes!T246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!U246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!V246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!W246*12*(1-$C246)","v":0},{"$f":"+$X246*Clientes!X246*12*(1-$C246)","v":0},null,"X1D_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(M247:P247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K247*Clientes!X247*12*(1-$C247)","v":0},null,{"$f":"IF(Q247=0,0,(IF($AK$3=1,$E247*$F$4*G247/$Q$209,($E247*$F$4*G247-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X247*Clientes!T247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!U247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!V247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!W247*12*(1-$C247)","v":0},{"$f":"+$X247*Clientes!X247*12*(1-$C247)","v":0},null,"X1D_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(M248:P248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K248*Clientes!X248*12*(1-$C248)","v":0},null,{"$f":"IF(Q248=0,0,(IF($AK$3=1,$E248*$F$4*G248/$Q$209,($E248*$F$4*G248-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X248*Clientes!T248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!U248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!V248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!W248*12*(1-$C248)","v":0},{"$f":"+$X248*Clientes!X248*12*(1-$C248)","v":0},null,"X1D_4 Político",0,0,null,null,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(M249:P249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K249*Clientes!X249*12*(1-$C249)","v":0},null,{"$f":"IF(Q249=0,0,(IF($AK$3=1,$E249*$F$4*G249/$Q$209,($E249*$F$4*G249-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X249*Clientes!T249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!U249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!V249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!W249*12*(1-$C249)","v":0},{"$f":"+$X249*Clientes!X249*12*(1-$C249)","v":0},null,"X1D_4 x1",0,0,null,null,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(M250:P250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K250*Clientes!X250*12*(1-$C250)","v":0},null,{"$f":"IF(Q250=0,0,(IF($AK$3=1,$E250*$F$4*G250/$Q$209,($E250*$F$4*G250-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X250*Clientes!T250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!U250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!V250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!W250*12*(1-$C250)","v":0},{"$f":"+$X250*Clientes!X250*12*(1-$C250)","v":0},null,"X1D_4 x2",0,0,null,null,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(M251:P251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K251*Clientes!X251*12*(1-$C251)","v":0},null,{"$f":"IF(Q251=0,0,(IF($AK$3=1,$E251*$F$4*G251/$Q$209,($E251*$F$4*G251-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X251*Clientes!T251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!U251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!V251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!W251*12*(1-$C251)","v":0},{"$f":"+$X251*Clientes!X251*12*(1-$C251)","v":0},null,"X1D_4 Discap.",0,0,null,null,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(M252:P252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K252*Clientes!X252*12*(1-$C252)","v":0},null,{"$f":"IF(Q252=0,0,(IF($AK$3=1,$E252*$F$4*G252/$Q$209,($E252*$F$4*G252-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X252*Clientes!T252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!U252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!V252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!W252*12*(1-$C252)","v":0},{"$f":"+$X252*Clientes!X252*12*(1-$C252)","v":0},null,"X1D_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(M253:P253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K253*Clientes!X253*12*(1-$C253)","v":0},null,{"$f":"IF(Q253=0,0,(IF($AK$3=1,$E253*$F$4*G253/$Q$209,($E253*$F$4*G253-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X253*Clientes!T253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!U253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!V253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!W253*12*(1-$C253)","v":0},{"$f":"+$X253*Clientes!X253*12*(1-$C253)","v":0},null,"X1D_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2773089778673596E-3,null,1,0,null,0,null,null,{"$f":"+SUM(M255:M264)","v":0},{"$f":"+SUM(N255:N264)","v":0},{"$f":"+SUM(O255:O264)","v":0},{"$f":"+SUM(P255:P264)","v":0},{"$f":"+SUM(Q255:Q264)","v":0},{"$f":"+K254*Clientes!X254*12*(1-$C254)","v":0},null,{"$f":"IF(Q254=0,0,(IF($AK$3=1,$E254*$F$4*G254/$Q$209,($E254*$F$4*G254-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},{"$f":"+$X254*Clientes!T254*12*(1-$C254)","v":0},{"$f":"+$X254*Clientes!U254*12*(1-$C254)","v":0},{"$f":"+$X254*Clientes!V254*12*(1-$C254)","v":0},{"$f":"+$X254*Clientes!W254*12*(1-$C254)","v":0},{"$f":"+SUM(AI255:AI264)","v":0},null,"X1D_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP255:AP264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2773089778673596E-3,null,1,0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(M255:P255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K255*Clientes!X255*12*(1-$C255)","v":0},null,{"$f":"IF(Q255=0,0,(IF($AK$3=1,$E255*$F$4*G255/$Q$209,($E255*$F$4*G255-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X255*Clientes!X255*12*(1-$C255)","v":0},null,"X1D_5 Regular",0,0,null,null,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2773089778673596E-3,null,1,0,null,{"$f":"+J255","v":0},{"$f":"+K255","v":0},null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(M256:P256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K256*Clientes!X256*12*(1-$C256)","v":0},null,{"$f":"IF(Q256=0,0,(IF($AK$3=1,$E256*$F$4*G256/$Q$209,($E256*$F$4*G256-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X256*Clientes!X256*12*(1-$C256)","v":0},null,"X1D_5 Agro",0,0,null,null,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(M257:P257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K257*Clientes!X257*12*(1-$C257)","v":0},null,{"$f":"IF(Q257=0,0,(IF($AK$3=1,$E257*$F$4*G257/$Q$209,($E257*$F$4*G257-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X257*Clientes!X257*12*(1-$C257)","v":0},null,"X1D_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(M258:P258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K258*Clientes!X258*12*(1-$C258)","v":0},null,{"$f":"IF(Q258=0,0,(IF($AK$3=1,$E258*$F$4*G258/$Q$209,($E258*$F$4*G258-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X258*Clientes!X258*12*(1-$C258)","v":0},null,"X1D_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(M259:P259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K259*Clientes!X259*12*(1-$C259)","v":0},null,{"$f":"IF(Q259=0,0,(IF($AK$3=1,$E259*$F$4*G259/$Q$209,($E259*$F$4*G259-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X259*Clientes!X259*12*(1-$C259)","v":0},null,"X1D_5 Político",0,0,null,null,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(M260:P260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K260*Clientes!X260*12*(1-$C260)","v":0},null,{"$f":"IF(Q260=0,0,(IF($AK$3=1,$E260*$F$4*G260/$Q$209,($E260*$F$4*G260-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X260*Clientes!X260*12*(1-$C260)","v":0},null,"X1D_5 x1",0,0,null,null,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(M261:P261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K261*Clientes!X261*12*(1-$C261)","v":0},null,{"$f":"IF(Q261=0,0,(IF($AK$3=1,$E261*$F$4*G261/$Q$209,($E261*$F$4*G261-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X261*Clientes!X261*12*(1-$C261)","v":0},null,"X1D_5 x2",0,0,null,null,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(M262:P262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K262*Clientes!X262*12*(1-$C262)","v":0},null,{"$f":"IF(Q262=0,0,(IF($AK$3=1,$E262*$F$4*G262/$Q$209,($E262*$F$4*G262-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X262*Clientes!X262*12*(1-$C262)","v":0},null,"X1D_5 Discap.",0,0,null,null,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(M263:P263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K263*Clientes!X263*12*(1-$C263)","v":0},null,{"$f":"IF(Q263=0,0,(IF($AK$3=1,$E263*$F$4*G263/$Q$209,($E263*$F$4*G263-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X263*Clientes!X263*12*(1-$C263)","v":0},null,"X1D_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2773089778673596E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(M264:P264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K264*Clientes!X264*12*(1-$C264)","v":0},null,{"$f":"IF(Q264=0,0,(IF($AK$3=1,$E264*$F$4*G264/$Q$209,($E264*$F$4*G264-$AL$209*PremisaCosto!$F$84)/($Q$209-$M$209*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X264*Clientes!X264*12*(1-$C264)","v":0},null,"X1D_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,0,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},null,{"$f":"+K265*Clientes!X265*12*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,(IF($AK$3=1,$E265*$F$4*G265/$Q$265,($E265*$F$4*G265-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R265=0,0,$E265*$F$4*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+Potencia!T265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0},null,"X2H",0,0,null,null,{"$f":"+Potencia!AE265*$X265*12*1000*(1-$C265)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,1,null,null,0,null,null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(M266:P266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K266*Clientes!X266*12*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,(IF($AK$3=1,$E266*$F$4*G266/$Q$265,($E266*$F$4*G266-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W266*Energía!Z266*(1-$C266)*1000,AL266)","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X266*Clientes!T266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!U266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!V266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!W266*12*(1-$C266)","v":0},{"$f":"+$X266*Clientes!X266*12*(1-$C266)","v":0},null,"X2H Punta",0,0,null,null,{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,1,null,null,0,null,null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(M267:P267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K267*Clientes!X267*12*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,(IF($AK$3=1,$E267*$F$4*G267/$Q$265,($E267*$F$4*G267-$AL$265*PremisaCosto!$F$84)/($Q$265-$M$265*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+IF($AK$3=1,$W267*Energía!Z267*(1-$C267)*1000,AL267)","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X267*Clientes!T267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!U267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!V267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!W267*12*(1-$C267)","v":0},{"$f":"+$X267*Clientes!X267*12*(1-$C267)","v":0},null,"X2H Fuera de Punta",0,0,null,null,{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,0,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},{"$f":"+SUM(N269,N280,N291,N302,N313)","v":0},{"$f":"+SUM(O269,O280,O291,O302,O313)","v":0},{"$f":"+SUM(P269,P280,P291,P302,P313)","v":0},{"$f":"+SUM(Q269,Q280,Q291,Q302,Q313)","v":0},{"$f":"+K268*Clientes!X268*12*(1-$C268)","v":0},null,{"$f":"IF(Q268=0,0,(IF($AK$3=1,$E268*$F$4*G268/$Q$268,($E268*$F$4*G268-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},{"$f":"+$X268*Clientes!T268*12*(1-$C268)","v":0},{"$f":"+$X268*Clientes!U268*12*(1-$C268)","v":0},{"$f":"+$X268*Clientes!V268*12*(1-$C268)","v":0},{"$f":"+$X268*Clientes!W268*12*(1-$C268)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0},null,"X2D",0,0,null,null,{"$f":"+SUM(AP269,AP280,AP291,AP302,AP313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,0,null,null,{"$f":"+SUM(M270:M279)","v":0},{"$f":"+SUM(N270:N279)","v":0},{"$f":"+SUM(O270:O279)","v":0},{"$f":"+SUM(P270:P279)","v":0},{"$f":"+SUM(Q270:Q279)","v":0},{"$f":"+K269*Clientes!X269*12*(1-$C269)","v":0},null,{"$f":"IF(Q269=0,0,(IF($AK$3=1,$E269*$F$4*G269/$Q$268,($E269*$F$4*G269-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},{"$f":"+$X269*Clientes!T269*12*(1-$C269)","v":0},{"$f":"+$X269*Clientes!U269*12*(1-$C269)","v":0},{"$f":"+$X269*Clientes!V269*12*(1-$C269)","v":0},{"$f":"+$X269*Clientes!W269*12*(1-$C269)","v":0},{"$f":"+SUM(AI270:AI279)","v":0},null,"X2D_1 (0 - 10000)",0,0,null,null,{"$f":"+SUM(AP270:AP279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(M270:P270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K270*Clientes!X270*12*(1-$C270)","v":0},null,{"$f":"IF(Q270=0,0,(IF($AK$3=1,$E270*$F$4*G270/$Q$268,($E270*$F$4*G270-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X270*Clientes!T270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!U270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!V270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!W270*12*(1-$C270)","v":0},{"$f":"+$X270*Clientes!X270*12*(1-$C270)","v":0},null,"X2D_1 Regular",0,0,null,null,{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J270","v":0},0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(M271:P271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K271*Clientes!X271*12*(1-$C271)","v":0},null,{"$f":"IF(Q271=0,0,(IF($AK$3=1,$E271*$F$4*G271/$Q$268,($E271*$F$4*G271-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X271*Clientes!T271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!U271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!V271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!W271*12*(1-$C271)","v":0},{"$f":"+$X271*Clientes!X271*12*(1-$C271)","v":0},null,"X2D_1 Agro",0,0,null,null,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(M272:P272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K272*Clientes!X272*12*(1-$C272)","v":0},null,{"$f":"IF(Q272=0,0,(IF($AK$3=1,$E272*$F$4*G272/$Q$268,($E272*$F$4*G272-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X272*Clientes!T272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!U272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!V272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!W272*12*(1-$C272)","v":0},{"$f":"+$X272*Clientes!X272*12*(1-$C272)","v":0},null,"X2D_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(M273:P273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K273*Clientes!X273*12*(1-$C273)","v":0},null,{"$f":"IF(Q273=0,0,(IF($AK$3=1,$E273*$F$4*G273/$Q$268,($E273*$F$4*G273-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X273*Clientes!T273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!U273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!V273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!W273*12*(1-$C273)","v":0},{"$f":"+$X273*Clientes!X273*12*(1-$C273)","v":0},null,"X2D_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(M274:P274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K274*Clientes!X274*12*(1-$C274)","v":0},null,{"$f":"IF(Q274=0,0,(IF($AK$3=1,$E274*$F$4*G274/$Q$268,($E274*$F$4*G274-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X274*Clientes!T274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!U274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!V274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!W274*12*(1-$C274)","v":0},{"$f":"+$X274*Clientes!X274*12*(1-$C274)","v":0},null,"X2D_1 Político",0,0,null,null,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(M275:P275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K275*Clientes!X275*12*(1-$C275)","v":0},null,{"$f":"IF(Q275=0,0,(IF($AK$3=1,$E275*$F$4*G275/$Q$268,($E275*$F$4*G275-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X275*Clientes!T275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!U275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!V275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!W275*12*(1-$C275)","v":0},{"$f":"+$X275*Clientes!X275*12*(1-$C275)","v":0},null,"X2D_1 x1",0,0,null,null,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(M276:P276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K276*Clientes!X276*12*(1-$C276)","v":0},null,{"$f":"IF(Q276=0,0,(IF($AK$3=1,$E276*$F$4*G276/$Q$268,($E276*$F$4*G276-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X276*Clientes!T276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!U276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!V276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!W276*12*(1-$C276)","v":0},{"$f":"+$X276*Clientes!X276*12*(1-$C276)","v":0},null,"X2D_1 x2",0,0,null,null,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(M277:P277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K277*Clientes!X277*12*(1-$C277)","v":0},null,{"$f":"IF(Q277=0,0,(IF($AK$3=1,$E277*$F$4*G277/$Q$268,($E277*$F$4*G277-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X277*Clientes!T277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!U277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!V277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!W277*12*(1-$C277)","v":0},{"$f":"+$X277*Clientes!X277*12*(1-$C277)","v":0},null,"X2D_1 Discap.",0,0,null,null,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(M278:P278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K278*Clientes!X278*12*(1-$C278)","v":0},null,{"$f":"IF(Q278=0,0,(IF($AK$3=1,$E278*$F$4*G278/$Q$268,($E278*$F$4*G278-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X278*Clientes!T278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!U278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!V278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!W278*12*(1-$C278)","v":0},{"$f":"+$X278*Clientes!X278*12*(1-$C278)","v":0},null,"X2D_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(M279:P279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K279*Clientes!X279*12*(1-$C279)","v":0},null,{"$f":"IF(Q279=0,0,(IF($AK$3=1,$E279*$F$4*G279/$Q$268,($E279*$F$4*G279-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X279*Clientes!T279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!U279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!V279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!W279*12*(1-$C279)","v":0},{"$f":"+$X279*Clientes!X279*12*(1-$C279)","v":0},null,"X2D_1 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,null,null,{"$f":"+SUM(M281:M290)","v":0},{"$f":"+SUM(N281:N290)","v":0},{"$f":"+SUM(O281:O290)","v":0},{"$f":"+SUM(P281:P290)","v":0},{"$f":"+SUM(Q281:Q290)","v":0},{"$f":"+K280*Clientes!X280*12*(1-$C280)","v":0},null,{"$f":"IF(Q280=0,0,(IF($AK$3=1,$E280*$F$4*G280/$Q$268,($E280*$F$4*G280-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},{"$f":"+$X280*Clientes!T280*12*(1-$C280)","v":0},{"$f":"+$X280*Clientes!U280*12*(1-$C280)","v":0},{"$f":"+$X280*Clientes!V280*12*(1-$C280)","v":0},{"$f":"+$X280*Clientes!W280*12*(1-$C280)","v":0},{"$f":"+SUM(AI281:AI290)","v":0},null,{"$f":"+A280","v":"X2D_2 (10,001-30,000)"},0,0,null,null,{"$f":"+SUM(AP281:AP290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(M281:P281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K281*Clientes!X281*12*(1-$C281)","v":0},null,{"$f":"IF(Q281=0,0,(IF($AK$3=1,$E281*$F$4*G281/$Q$268,($E281*$F$4*G281-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X281*Clientes!T281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!U281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!V281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!W281*12*(1-$C281)","v":0},{"$f":"+$X281*Clientes!X281*12*(1-$C281)","v":0},null,"X2D_2 Regular",0,0,null,null,{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J281","v":0},0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(M282:P282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K282*Clientes!X282*12*(1-$C282)","v":0},null,{"$f":"IF(Q282=0,0,(IF($AK$3=1,$E282*$F$4*G282/$Q$268,($E282*$F$4*G282-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X282*Clientes!T282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!U282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!V282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!W282*12*(1-$C282)","v":0},{"$f":"+$X282*Clientes!X282*12*(1-$C282)","v":0},null,"X2D_2 Agro",0,0,null,null,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(M283:P283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K283*Clientes!X283*12*(1-$C283)","v":0},null,{"$f":"IF(Q283=0,0,(IF($AK$3=1,$E283*$F$4*G283/$Q$268,($E283*$F$4*G283-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X283*Clientes!T283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!U283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!V283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!W283*12*(1-$C283)","v":0},{"$f":"+$X283*Clientes!X283*12*(1-$C283)","v":0},null,"X2D_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(M284:P284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K284*Clientes!X284*12*(1-$C284)","v":0},null,{"$f":"IF(Q284=0,0,(IF($AK$3=1,$E284*$F$4*G284/$Q$268,($E284*$F$4*G284-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X284*Clientes!T284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!U284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!V284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!W284*12*(1-$C284)","v":0},{"$f":"+$X284*Clientes!X284*12*(1-$C284)","v":0},null,"X2D_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(M285:P285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K285*Clientes!X285*12*(1-$C285)","v":0},null,{"$f":"IF(Q285=0,0,(IF($AK$3=1,$E285*$F$4*G285/$Q$268,($E285*$F$4*G285-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X285*Clientes!T285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!U285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!V285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!W285*12*(1-$C285)","v":0},{"$f":"+$X285*Clientes!X285*12*(1-$C285)","v":0},null,"X2D_2 Político",0,0,null,null,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(M286:P286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K286*Clientes!X286*12*(1-$C286)","v":0},null,{"$f":"IF(Q286=0,0,(IF($AK$3=1,$E286*$F$4*G286/$Q$268,($E286*$F$4*G286-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X286*Clientes!T286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!U286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!V286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!W286*12*(1-$C286)","v":0},{"$f":"+$X286*Clientes!X286*12*(1-$C286)","v":0},null,"X2D_2 x1",0,0,null,null,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(M287:P287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K287*Clientes!X287*12*(1-$C287)","v":0},null,{"$f":"IF(Q287=0,0,(IF($AK$3=1,$E287*$F$4*G287/$Q$268,($E287*$F$4*G287-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X287*Clientes!T287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!U287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!V287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!W287*12*(1-$C287)","v":0},{"$f":"+$X287*Clientes!X287*12*(1-$C287)","v":0},null,"X2D_2 x2",0,0,null,null,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(M288:P288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K288*Clientes!X288*12*(1-$C288)","v":0},null,{"$f":"IF(Q288=0,0,(IF($AK$3=1,$E288*$F$4*G288/$Q$268,($E288*$F$4*G288-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X288*Clientes!T288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!U288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!V288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!W288*12*(1-$C288)","v":0},{"$f":"+$X288*Clientes!X288*12*(1-$C288)","v":0},null,"X2D_2 Discap.",0,0,null,null,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(M289:P289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K289*Clientes!X289*12*(1-$C289)","v":0},null,{"$f":"IF(Q289=0,0,(IF($AK$3=1,$E289*$F$4*G289/$Q$268,($E289*$F$4*G289-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X289*Clientes!T289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!U289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!V289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!W289*12*(1-$C289)","v":0},{"$f":"+$X289*Clientes!X289*12*(1-$C289)","v":0},null,"X2D_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(M290:P290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K290*Clientes!X290*12*(1-$C290)","v":0},null,{"$f":"IF(Q290=0,0,(IF($AK$3=1,$E290*$F$4*G290/$Q$268,($E290*$F$4*G290-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X290*Clientes!T290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!U290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!V290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!W290*12*(1-$C290)","v":0},{"$f":"+$X290*Clientes!X290*12*(1-$C290)","v":0},null,"X2D_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,null,null,{"$f":"+SUM(M292:M301)","v":0},{"$f":"+SUM(N292:N301)","v":0},{"$f":"+SUM(O292:O301)","v":0},{"$f":"+SUM(P292:P301)","v":0},{"$f":"+SUM(Q292:Q301)","v":0},{"$f":"+K291*Clientes!X291*12*(1-$C291)","v":0},null,{"$f":"IF(Q291=0,0,(IF($AK$3=1,$E291*$F$4*G291/$Q$268,($E291*$F$4*G291-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},{"$f":"+$X291*Clientes!T291*12*(1-$C291)","v":0},{"$f":"+$X291*Clientes!U291*12*(1-$C291)","v":0},{"$f":"+$X291*Clientes!V291*12*(1-$C291)","v":0},{"$f":"+$X291*Clientes!W291*12*(1-$C291)","v":0},{"$f":"+SUM(AI292:AI301)","v":0},null,"X2D_3 (30,001-50,000)",0,0,null,null,{"$f":"+SUM(AP292:AP301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(M292:P292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K292*Clientes!X292*12*(1-$C292)","v":0},null,{"$f":"IF(Q292=0,0,(IF($AK$3=1,$E292*$F$4*G292/$Q$268,($E292*$F$4*G292-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X292*Clientes!T292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!U292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!V292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!W292*12*(1-$C292)","v":0},{"$f":"+$X292*Clientes!X292*12*(1-$C292)","v":0},null,"X2D_3 Regular",0,0,null,null,{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J292","v":0},0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(M293:P293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K293*Clientes!X293*12*(1-$C293)","v":0},null,{"$f":"IF(Q293=0,0,(IF($AK$3=1,$E293*$F$4*G293/$Q$268,($E293*$F$4*G293-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X293*Clientes!T293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!U293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!V293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!W293*12*(1-$C293)","v":0},{"$f":"+$X293*Clientes!X293*12*(1-$C293)","v":0},null,"X2D_3 Agro",0,0,null,null,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(M294:P294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K294*Clientes!X294*12*(1-$C294)","v":0},null,{"$f":"IF(Q294=0,0,(IF($AK$3=1,$E294*$F$4*G294/$Q$268,($E294*$F$4*G294-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X294*Clientes!T294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!U294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!V294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!W294*12*(1-$C294)","v":0},{"$f":"+$X294*Clientes!X294*12*(1-$C294)","v":0},null,"X2D_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(M295:P295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K295*Clientes!X295*12*(1-$C295)","v":0},null,{"$f":"IF(Q295=0,0,(IF($AK$3=1,$E295*$F$4*G295/$Q$268,($E295*$F$4*G295-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X295*Clientes!T295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!U295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!V295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!W295*12*(1-$C295)","v":0},{"$f":"+$X295*Clientes!X295*12*(1-$C295)","v":0},null,"X2D_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(M296:P296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K296*Clientes!X296*12*(1-$C296)","v":0},null,{"$f":"IF(Q296=0,0,(IF($AK$3=1,$E296*$F$4*G296/$Q$268,($E296*$F$4*G296-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X296*Clientes!T296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!U296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!V296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!W296*12*(1-$C296)","v":0},{"$f":"+$X296*Clientes!X296*12*(1-$C296)","v":0},null,"X2D_3 Político",0,0,null,null,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(M297:P297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K297*Clientes!X297*12*(1-$C297)","v":0},null,{"$f":"IF(Q297=0,0,(IF($AK$3=1,$E297*$F$4*G297/$Q$268,($E297*$F$4*G297-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X297*Clientes!T297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!U297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!V297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!W297*12*(1-$C297)","v":0},{"$f":"+$X297*Clientes!X297*12*(1-$C297)","v":0},null,"X2D_3 x1",0,0,null,null,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(M298:P298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K298*Clientes!X298*12*(1-$C298)","v":0},null,{"$f":"IF(Q298=0,0,(IF($AK$3=1,$E298*$F$4*G298/$Q$268,($E298*$F$4*G298-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X298*Clientes!T298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!U298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!V298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!W298*12*(1-$C298)","v":0},{"$f":"+$X298*Clientes!X298*12*(1-$C298)","v":0},null,"X2D_3 x2",0,0,null,null,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(M299:P299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K299*Clientes!X299*12*(1-$C299)","v":0},null,{"$f":"IF(Q299=0,0,(IF($AK$3=1,$E299*$F$4*G299/$Q$268,($E299*$F$4*G299-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X299*Clientes!T299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!U299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!V299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!W299*12*(1-$C299)","v":0},{"$f":"+$X299*Clientes!X299*12*(1-$C299)","v":0},null,"X2D_3 Discap.",0,0,null,null,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(M300:P300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K300*Clientes!X300*12*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,(IF($AK$3=1,$E300*$F$4*G300/$Q$268,($E300*$F$4*G300-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X300*Clientes!T300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!U300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!V300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!W300*12*(1-$C300)","v":0},{"$f":"+$X300*Clientes!X300*12*(1-$C300)","v":0},null,"X2D_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(M301:P301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K301*Clientes!X301*12*(1-$C301)","v":0},null,{"$f":"IF(Q301=0,0,(IF($AK$3=1,$E301*$F$4*G301/$Q$268,($E301*$F$4*G301-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X301*Clientes!T301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!U301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!V301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!W301*12*(1-$C301)","v":0},{"$f":"+$X301*Clientes!X301*12*(1-$C301)","v":0},null,"X2D_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,null,null,{"$f":"+SUM(M303:M312)","v":0},{"$f":"+SUM(N303:N312)","v":0},{"$f":"+SUM(O303:O312)","v":0},{"$f":"+SUM(P303:P312)","v":0},{"$f":"+SUM(Q303:Q312)","v":0},{"$f":"+K302*Clientes!X302*12*(1-$C302)","v":0},null,{"$f":"IF(Q302=0,0,(IF($AK$3=1,$E302*$F$4*G302/$Q$268,($E302*$F$4*G302-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},{"$f":"+$X302*Clientes!T302*12*(1-$C302)","v":0},{"$f":"+$X302*Clientes!U302*12*(1-$C302)","v":0},{"$f":"+$X302*Clientes!V302*12*(1-$C302)","v":0},{"$f":"+$X302*Clientes!W302*12*(1-$C302)","v":0},{"$f":"+SUM(AI303:AI312)","v":0},null,"X2D_4 (50,001-más)",0,0,null,null,{"$f":"+SUM(AP303:AP312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(M303:P303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K303*Clientes!X303*12*(1-$C303)","v":0},null,{"$f":"IF(Q303=0,0,(IF($AK$3=1,$E303*$F$4*G303/$Q$268,($E303*$F$4*G303-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X303*Clientes!T303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!U303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!V303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!W303*12*(1-$C303)","v":0},{"$f":"+$X303*Clientes!X303*12*(1-$C303)","v":0},null,"X2D_4 Regular",0,0,null,null,{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J303","v":0},0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(M304:P304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K304*Clientes!X304*12*(1-$C304)","v":0},null,{"$f":"IF(Q304=0,0,(IF($AK$3=1,$E304*$F$4*G304/$Q$268,($E304*$F$4*G304-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X304*Clientes!T304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!U304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!V304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!W304*12*(1-$C304)","v":0},{"$f":"+$X304*Clientes!X304*12*(1-$C304)","v":0},null,"X2D_4 Agro",0,0,null,null,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(M305:P305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K305*Clientes!X305*12*(1-$C305)","v":0},null,{"$f":"IF(Q305=0,0,(IF($AK$3=1,$E305*$F$4*G305/$Q$268,($E305*$F$4*G305-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X305*Clientes!T305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!U305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!V305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!W305*12*(1-$C305)","v":0},{"$f":"+$X305*Clientes!X305*12*(1-$C305)","v":0},null,"X2D_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(M306:P306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K306*Clientes!X306*12*(1-$C306)","v":0},null,{"$f":"IF(Q306=0,0,(IF($AK$3=1,$E306*$F$4*G306/$Q$268,($E306*$F$4*G306-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X306*Clientes!T306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!U306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!V306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!W306*12*(1-$C306)","v":0},{"$f":"+$X306*Clientes!X306*12*(1-$C306)","v":0},null,"X2D_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(M307:P307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K307*Clientes!X307*12*(1-$C307)","v":0},null,{"$f":"IF(Q307=0,0,(IF($AK$3=1,$E307*$F$4*G307/$Q$268,($E307*$F$4*G307-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X307*Clientes!T307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!U307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!V307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!W307*12*(1-$C307)","v":0},{"$f":"+$X307*Clientes!X307*12*(1-$C307)","v":0},null,"X2D_4 Político",0,0,null,null,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(M308:P308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K308*Clientes!X308*12*(1-$C308)","v":0},null,{"$f":"IF(Q308=0,0,(IF($AK$3=1,$E308*$F$4*G308/$Q$268,($E308*$F$4*G308-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X308*Clientes!T308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!U308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!V308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!W308*12*(1-$C308)","v":0},{"$f":"+$X308*Clientes!X308*12*(1-$C308)","v":0},null,"X2D_4 x1",0,0,null,null,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(M309:P309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K309*Clientes!X309*12*(1-$C309)","v":0},null,{"$f":"IF(Q309=0,0,(IF($AK$3=1,$E309*$F$4*G309/$Q$268,($E309*$F$4*G309-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X309*Clientes!T309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!U309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!V309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!W309*12*(1-$C309)","v":0},{"$f":"+$X309*Clientes!X309*12*(1-$C309)","v":0},null,"X2D_4 x2",0,0,null,null,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(M310:P310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K310*Clientes!X310*12*(1-$C310)","v":0},null,{"$f":"IF(Q310=0,0,(IF($AK$3=1,$E310*$F$4*G310/$Q$268,($E310*$F$4*G310-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X310*Clientes!T310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!U310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!V310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!W310*12*(1-$C310)","v":0},{"$f":"+$X310*Clientes!X310*12*(1-$C310)","v":0},null,"X2D_4 Discap.",0,0,null,null,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(M311:P311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K311*Clientes!X311*12*(1-$C311)","v":0},null,{"$f":"IF(Q311=0,0,(IF($AK$3=1,$E311*$F$4*G311/$Q$268,($E311*$F$4*G311-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X311*Clientes!T311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!U311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!V311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!W311*12*(1-$C311)","v":0},{"$f":"+$X311*Clientes!X311*12*(1-$C311)","v":0},null,"X2D_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(M312:P312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K312*Clientes!X312*12*(1-$C312)","v":0},null,{"$f":"IF(Q312=0,0,(IF($AK$3=1,$E312*$F$4*G312/$Q$268,($E312*$F$4*G312-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X312*Clientes!T312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!U312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!V312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!W312*12*(1-$C312)","v":0},{"$f":"+$X312*Clientes!X312*12*(1-$C312)","v":0},null,"X2D_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,null,null,{"$f":"+SUM(M314:M323)","v":0},{"$f":"+SUM(N314:N323)","v":0},{"$f":"+SUM(O314:O323)","v":0},{"$f":"+SUM(P314:P323)","v":0},{"$f":"+SUM(Q314:Q323)","v":0},{"$f":"+K313*Clientes!X313*12*(1-$C313)","v":0},null,{"$f":"IF(Q313=0,0,(IF($AK$3=1,$E313*$F$4*G313/$Q$268,($E313*$F$4*G313-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},{"$f":"+$X313*Clientes!T313*12*(1-$C313)","v":0},{"$f":"+$X313*Clientes!U313*12*(1-$C313)","v":0},{"$f":"+$X313*Clientes!V313*12*(1-$C313)","v":0},{"$f":"+$X313*Clientes!W313*12*(1-$C313)","v":0},{"$f":"+SUM(AI314:AI323)","v":0},null,"X2D_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP314:AP323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(M314:P314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K314*Clientes!X314*12*(1-$C314)","v":0},null,{"$f":"IF(Q314=0,0,(IF($AK$3=1,$E314*$F$4*G314/$Q$268,($E314*$F$4*G314-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X314*Clientes!X314*12*(1-$C314)","v":0},null,"X2D_5 Regular",0,0,null,null,{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J314","v":0},0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(M315:P315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K315*Clientes!X315*12*(1-$C315)","v":0},null,{"$f":"IF(Q315=0,0,(IF($AK$3=1,$E315*$F$4*G315/$Q$268,($E315*$F$4*G315-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X315*Clientes!X315*12*(1-$C315)","v":0},null,"X2D_5 Agro",0,0,null,null,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(M316:P316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K316*Clientes!X316*12*(1-$C316)","v":0},null,{"$f":"IF(Q316=0,0,(IF($AK$3=1,$E316*$F$4*G316/$Q$268,($E316*$F$4*G316-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X316*Clientes!X316*12*(1-$C316)","v":0},null,"X2D_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(M317:P317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K317*Clientes!X317*12*(1-$C317)","v":0},null,{"$f":"IF(Q317=0,0,(IF($AK$3=1,$E317*$F$4*G317/$Q$268,($E317*$F$4*G317-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X317*Clientes!X317*12*(1-$C317)","v":0},null,"X2D_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(M318:P318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K318*Clientes!X318*12*(1-$C318)","v":0},null,{"$f":"IF(Q318=0,0,(IF($AK$3=1,$E318*$F$4*G318/$Q$268,($E318*$F$4*G318-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X318*Clientes!X318*12*(1-$C318)","v":0},null,"X2D_5 Político",0,0,null,null,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(M319:P319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K319*Clientes!X319*12*(1-$C319)","v":0},null,{"$f":"IF(Q319=0,0,(IF($AK$3=1,$E319*$F$4*G319/$Q$268,($E319*$F$4*G319-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X319*Clientes!X319*12*(1-$C319)","v":0},null,"X2D_5 x1",0,0,null,null,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(M320:P320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K320*Clientes!X320*12*(1-$C320)","v":0},null,{"$f":"IF(Q320=0,0,(IF($AK$3=1,$E320*$F$4*G320/$Q$268,($E320*$F$4*G320-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X320*Clientes!X320*12*(1-$C320)","v":0},null,"X2D_5 x2",0,0,null,null,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(M321:P321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K321*Clientes!X321*12*(1-$C321)","v":0},null,{"$f":"IF(Q321=0,0,(IF($AK$3=1,$E321*$F$4*G321/$Q$268,($E321*$F$4*G321-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X321*Clientes!X321*12*(1-$C321)","v":0},null,"X2D_5 Discap.",0,0,null,null,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(M322:P322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K322*Clientes!X322*12*(1-$C322)","v":0},null,{"$f":"IF(Q322=0,0,(IF($AK$3=1,$E322*$F$4*G322/$Q$268,($E322*$F$4*G322-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X322*Clientes!X322*12*(1-$C322)","v":0},null,"X2D_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(M323:P323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K323*Clientes!X323*12*(1-$C323)","v":0},null,{"$f":"IF(Q323=0,0,(IF($AK$3=1,$E323*$F$4*G323/$Q$268,($E323*$F$4*G323-$AL$268*PremisaCosto!$F$84)/($Q$268-$M$268*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X323*Clientes!X323*12*(1-$C323)","v":0},null,"X2D_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,0,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},{"$f":"+SUM(N325,N336,N347,N358,N369)","v":0},{"$f":"+SUM(O325,O336,O347,O358,O369)","v":0},{"$f":"+SUM(P325,P336,P347,P358,P369)","v":0},{"$f":"+SUM(Q325,Q336,Q347,Q358,Q369)","v":0},{"$f":"+K324*Clientes!X324*12*(1-$C324)","v":0},null,{"$f":"IF(Q324=0,0,(IF($AK$3=1,$E324*$F$4*G324/$Q$324,($E324*$F$4*G324-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},{"$f":"IF(R324=0,0,$E324*$F$4*H324/R324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+$X324*Clientes!T324*12*(1-$C324)","v":0},{"$f":"+$X324*Clientes!U324*12*(1-$C324)","v":0},{"$f":"+$X324*Clientes!V324*12*(1-$C324)","v":0},{"$f":"+$X324*Clientes!W324*12*(1-$C324)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0},null,"X3D",0,0,null,null,{"$f":"+SUM(AP325,AP336,AP347,AP358,AP369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,0,null,null,{"$f":"+SUM(M326:M335)","v":0},{"$f":"+SUM(N326:N335)","v":0},{"$f":"+SUM(O326:O335)","v":0},{"$f":"+SUM(P326:P335)","v":0},{"$f":"+SUM(Q326:Q335)","v":0},{"$f":"+K325*Clientes!X325*12*(1-$C325)","v":0},null,{"$f":"IF(Q325=0,0,(IF($AK$3=1,$E325*$F$4*G325/$Q$324,($E325*$F$4*G325-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},{"$f":"+$X325*Clientes!T325*12*(1-$C325)","v":0},{"$f":"+$X325*Clientes!U325*12*(1-$C325)","v":0},{"$f":"+$X325*Clientes!V325*12*(1-$C325)","v":0},{"$f":"+$X325*Clientes!W325*12*(1-$C325)","v":0},{"$f":"+SUM(AI326:AI335)","v":0},null,"X3D_1 (0-10,000)",0,0,null,null,{"$f":"+SUM(AP326:AP335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(M326:P326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K326*Clientes!X326*12*(1-$C326)","v":0},null,{"$f":"IF(Q326=0,0,(IF($AK$3=1,$E326*$F$4*G326/$Q$324,($E326*$F$4*G326-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X326*Clientes!T326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!U326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!V326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!W326*12*(1-$C326)","v":0},{"$f":"+$X326*Clientes!X326*12*(1-$C326)","v":0},null,"X3D_1 Regular",0,0,null,null,{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(M327:P327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K327*Clientes!X327*12*(1-$C327)","v":0},null,{"$f":"IF(Q327=0,0,(IF($AK$3=1,$E327*$F$4*G327/$Q$324,($E327*$F$4*G327-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X327*Clientes!T327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!U327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!V327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!W327*12*(1-$C327)","v":0},{"$f":"+$X327*Clientes!X327*12*(1-$C327)","v":0},null,"X3D_1 Agro",0,0,null,null,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(M328:P328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K328*Clientes!X328*12*(1-$C328)","v":0},null,{"$f":"IF(Q328=0,0,(IF($AK$3=1,$E328*$F$4*G328/$Q$324,($E328*$F$4*G328-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X328*Clientes!T328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!U328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!V328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!W328*12*(1-$C328)","v":0},{"$f":"+$X328*Clientes!X328*12*(1-$C328)","v":0},null,"X3D_1 Jub. 1",0,0,null,null,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(M329:P329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K329*Clientes!X329*12*(1-$C329)","v":0},null,{"$f":"IF(Q329=0,0,(IF($AK$3=1,$E329*$F$4*G329/$Q$324,($E329*$F$4*G329-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X329*Clientes!T329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!U329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!V329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!W329*12*(1-$C329)","v":0},{"$f":"+$X329*Clientes!X329*12*(1-$C329)","v":0},null,"X3D_1 Jub. 2",0,0,null,null,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(M330:P330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K330*Clientes!X330*12*(1-$C330)","v":0},null,{"$f":"IF(Q330=0,0,(IF($AK$3=1,$E330*$F$4*G330/$Q$324,($E330*$F$4*G330-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X330*Clientes!T330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!U330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!V330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!W330*12*(1-$C330)","v":0},{"$f":"+$X330*Clientes!X330*12*(1-$C330)","v":0},null,"X3D_1 Político",0,0,null,null,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(M331:P331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K331*Clientes!X331*12*(1-$C331)","v":0},null,{"$f":"IF(Q331=0,0,(IF($AK$3=1,$E331*$F$4*G331/$Q$324,($E331*$F$4*G331-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X331*Clientes!T331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!U331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!V331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!W331*12*(1-$C331)","v":0},{"$f":"+$X331*Clientes!X331*12*(1-$C331)","v":0},null,"X3D_1 x1",0,0,null,null,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(M332:P332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K332*Clientes!X332*12*(1-$C332)","v":0},null,{"$f":"IF(Q332=0,0,(IF($AK$3=1,$E332*$F$4*G332/$Q$324,($E332*$F$4*G332-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X332*Clientes!T332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!U332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!V332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!W332*12*(1-$C332)","v":0},{"$f":"+$X332*Clientes!X332*12*(1-$C332)","v":0},null,"X3D_1 x2",0,0,null,null,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(M333:P333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K333*Clientes!X333*12*(1-$C333)","v":0},null,{"$f":"IF(Q333=0,0,(IF($AK$3=1,$E333*$F$4*G333/$Q$324,($E333*$F$4*G333-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X333*Clientes!T333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!U333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!V333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!W333*12*(1-$C333)","v":0},{"$f":"+$X333*Clientes!X333*12*(1-$C333)","v":0},null,"X3D_1 Discap.",0,0,null,null,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(M334:P334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K334*Clientes!X334*12*(1-$C334)","v":0},null,{"$f":"IF(Q334=0,0,(IF($AK$3=1,$E334*$F$4*G334/$Q$324,($E334*$F$4*G334-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X334*Clientes!T334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!U334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!V334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!W334*12*(1-$C334)","v":0},{"$f":"+$X334*Clientes!X334*12*(1-$C334)","v":0},null,"X3D_1 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(M335:P335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K335*Clientes!X335*12*(1-$C335)","v":0},null,{"$f":"IF(Q335=0,0,(IF($AK$3=1,$E335*$F$4*G335/$Q$324,($E335*$F$4*G335-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X335*Clientes!T335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!U335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!V335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!W335*12*(1-$C335)","v":0},{"$f":"+$X335*Clientes!X335*12*(1-$C335)","v":0},null,"X3D_1 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,null,null,{"$f":"+SUM(M337:M346)","v":0},{"$f":"+SUM(N337:N346)","v":0},{"$f":"+SUM(O337:O346)","v":0},{"$f":"+SUM(P337:P346)","v":0},{"$f":"+SUM(Q337:Q346)","v":0},{"$f":"+K336*Clientes!X336*12*(1-$C336)","v":0},null,{"$f":"IF(Q336=0,0,(IF($AK$3=1,$E336*$F$4*G336/$Q$324,($E336*$F$4*G336-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},{"$f":"+$X336*Clientes!T336*12*(1-$C336)","v":0},{"$f":"+$X336*Clientes!U336*12*(1-$C336)","v":0},{"$f":"+$X336*Clientes!V336*12*(1-$C336)","v":0},{"$f":"+$X336*Clientes!W336*12*(1-$C336)","v":0},{"$f":"+SUM(AI337:AI346)","v":0},null,"X3D_2 (10,001-30,000)",0,0,null,null,{"$f":"+SUM(AP337:AP346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(M337:P337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K337*Clientes!X337*12*(1-$C337)","v":0},null,{"$f":"IF(Q337=0,0,(IF($AK$3=1,$E337*$F$4*G337/$Q$324,($E337*$F$4*G337-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X337*Clientes!T337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!U337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!V337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!W337*12*(1-$C337)","v":0},{"$f":"+$X337*Clientes!X337*12*(1-$C337)","v":0},null,"X3D_2 Regular",0,0,null,null,{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(M338:P338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K338*Clientes!X338*12*(1-$C338)","v":0},null,{"$f":"IF(Q338=0,0,(IF($AK$3=1,$E338*$F$4*G338/$Q$324,($E338*$F$4*G338-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X338*Clientes!T338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!U338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!V338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!W338*12*(1-$C338)","v":0},{"$f":"+$X338*Clientes!X338*12*(1-$C338)","v":0},null,"X3D_2 Agro",0,0,null,null,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(M339:P339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K339*Clientes!X339*12*(1-$C339)","v":0},null,{"$f":"IF(Q339=0,0,(IF($AK$3=1,$E339*$F$4*G339/$Q$324,($E339*$F$4*G339-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X339*Clientes!T339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!U339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!V339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!W339*12*(1-$C339)","v":0},{"$f":"+$X339*Clientes!X339*12*(1-$C339)","v":0},null,"X3D_2 Jub. 1",0,0,null,null,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(M340:P340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K340*Clientes!X340*12*(1-$C340)","v":0},null,{"$f":"IF(Q340=0,0,(IF($AK$3=1,$E340*$F$4*G340/$Q$324,($E340*$F$4*G340-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X340*Clientes!T340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!U340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!V340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!W340*12*(1-$C340)","v":0},{"$f":"+$X340*Clientes!X340*12*(1-$C340)","v":0},null,"X3D_2 Jub. 2",0,0,null,null,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(M341:P341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K341*Clientes!X341*12*(1-$C341)","v":0},null,{"$f":"IF(Q341=0,0,(IF($AK$3=1,$E341*$F$4*G341/$Q$324,($E341*$F$4*G341-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X341*Clientes!T341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!U341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!V341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!W341*12*(1-$C341)","v":0},{"$f":"+$X341*Clientes!X341*12*(1-$C341)","v":0},null,"X3D_2 Político",0,0,null,null,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(M342:P342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K342*Clientes!X342*12*(1-$C342)","v":0},null,{"$f":"IF(Q342=0,0,(IF($AK$3=1,$E342*$F$4*G342/$Q$324,($E342*$F$4*G342-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X342*Clientes!T342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!U342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!V342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!W342*12*(1-$C342)","v":0},{"$f":"+$X342*Clientes!X342*12*(1-$C342)","v":0},null,"X3D_2 x1",0,0,null,null,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(M343:P343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K343*Clientes!X343*12*(1-$C343)","v":0},null,{"$f":"IF(Q343=0,0,(IF($AK$3=1,$E343*$F$4*G343/$Q$324,($E343*$F$4*G343-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X343*Clientes!T343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!U343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!V343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!W343*12*(1-$C343)","v":0},{"$f":"+$X343*Clientes!X343*12*(1-$C343)","v":0},null,"X3D_2 x2",0,0,null,null,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(M344:P344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K344*Clientes!X344*12*(1-$C344)","v":0},null,{"$f":"IF(Q344=0,0,(IF($AK$3=1,$E344*$F$4*G344/$Q$324,($E344*$F$4*G344-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X344*Clientes!T344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!U344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!V344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!W344*12*(1-$C344)","v":0},{"$f":"+$X344*Clientes!X344*12*(1-$C344)","v":0},null,{"$f":"+A344","v":"X3D_2 Discap."},0,0,null,null,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(M345:P345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K345*Clientes!X345*12*(1-$C345)","v":0},null,{"$f":"IF(Q345=0,0,(IF($AK$3=1,$E345*$F$4*G345/$Q$324,($E345*$F$4*G345-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X345*Clientes!T345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!U345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!V345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!W345*12*(1-$C345)","v":0},{"$f":"+$X345*Clientes!X345*12*(1-$C345)","v":0},null,"X3D_2 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(M346:P346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K346*Clientes!X346*12*(1-$C346)","v":0},null,{"$f":"IF(Q346=0,0,(IF($AK$3=1,$E346*$F$4*G346/$Q$324,($E346*$F$4*G346-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X346*Clientes!T346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!U346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!V346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!W346*12*(1-$C346)","v":0},{"$f":"+$X346*Clientes!X346*12*(1-$C346)","v":0},null,"X3D_2 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,null,null,{"$f":"+SUM(M348:M357)","v":0},{"$f":"+SUM(N348:N357)","v":0},{"$f":"+SUM(O348:O357)","v":0},{"$f":"+SUM(P348:P357)","v":0},{"$f":"+SUM(Q348:Q357)","v":0},{"$f":"+K347*Clientes!X347*12*(1-$C347)","v":0},null,{"$f":"IF(Q347=0,0,(IF($AK$3=1,$E347*$F$4*G347/$Q$324,($E347*$F$4*G347-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},{"$f":"+$X347*Clientes!T347*12*(1-$C347)","v":0},{"$f":"+$X347*Clientes!U347*12*(1-$C347)","v":0},{"$f":"+$X347*Clientes!V347*12*(1-$C347)","v":0},{"$f":"+$X347*Clientes!W347*12*(1-$C347)","v":0},{"$f":"+SUM(AI348:AI357)","v":0},null,"X3D_3 (30,001-50,000)",0,0,null,null,{"$f":"+SUM(AP348:AP357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(M348:P348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K348*Clientes!X348*12*(1-$C348)","v":0},null,{"$f":"IF(Q348=0,0,(IF($AK$3=1,$E348*$F$4*G348/$Q$324,($E348*$F$4*G348-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X348*Clientes!T348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!U348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!V348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!W348*12*(1-$C348)","v":0},{"$f":"+$X348*Clientes!X348*12*(1-$C348)","v":0},null,"X3D_3 Regular",0,0,null,null,{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(M349:P349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K349*Clientes!X349*12*(1-$C349)","v":0},null,{"$f":"IF(Q349=0,0,(IF($AK$3=1,$E349*$F$4*G349/$Q$324,($E349*$F$4*G349-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X349*Clientes!T349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!U349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!V349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!W349*12*(1-$C349)","v":0},{"$f":"+$X349*Clientes!X349*12*(1-$C349)","v":0},null,"X3D_3 Agro",0,0,null,null,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(M350:P350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K350*Clientes!X350*12*(1-$C350)","v":0},null,{"$f":"IF(Q350=0,0,(IF($AK$3=1,$E350*$F$4*G350/$Q$324,($E350*$F$4*G350-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X350*Clientes!T350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!U350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!V350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!W350*12*(1-$C350)","v":0},{"$f":"+$X350*Clientes!X350*12*(1-$C350)","v":0},null,"X3D_3 Jub. 1",0,0,null,null,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(M351:P351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K351*Clientes!X351*12*(1-$C351)","v":0},null,{"$f":"IF(Q351=0,0,(IF($AK$3=1,$E351*$F$4*G351/$Q$324,($E351*$F$4*G351-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X351*Clientes!T351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!U351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!V351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!W351*12*(1-$C351)","v":0},{"$f":"+$X351*Clientes!X351*12*(1-$C351)","v":0},null,"X3D_3 Jub. 2",0,0,null,null,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(M352:P352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K352*Clientes!X352*12*(1-$C352)","v":0},null,{"$f":"IF(Q352=0,0,(IF($AK$3=1,$E352*$F$4*G352/$Q$324,($E352*$F$4*G352-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X352*Clientes!T352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!U352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!V352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!W352*12*(1-$C352)","v":0},{"$f":"+$X352*Clientes!X352*12*(1-$C352)","v":0},null,"X3D_3 Político",0,0,null,null,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(M353:P353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K353*Clientes!X353*12*(1-$C353)","v":0},null,{"$f":"IF(Q353=0,0,(IF($AK$3=1,$E353*$F$4*G353/$Q$324,($E353*$F$4*G353-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X353*Clientes!T353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!U353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!V353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!W353*12*(1-$C353)","v":0},{"$f":"+$X353*Clientes!X353*12*(1-$C353)","v":0},null,"X3D_3 x1",0,0,null,null,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(M354:P354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K354*Clientes!X354*12*(1-$C354)","v":0},null,{"$f":"IF(Q354=0,0,(IF($AK$3=1,$E354*$F$4*G354/$Q$324,($E354*$F$4*G354-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X354*Clientes!T354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!U354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!V354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!W354*12*(1-$C354)","v":0},{"$f":"+$X354*Clientes!X354*12*(1-$C354)","v":0},null,"X3D_3 x2",0,0,null,null,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(M355:P355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K355*Clientes!X355*12*(1-$C355)","v":0},null,{"$f":"IF(Q355=0,0,(IF($AK$3=1,$E355*$F$4*G355/$Q$324,($E355*$F$4*G355-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X355*Clientes!T355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!U355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!V355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!W355*12*(1-$C355)","v":0},{"$f":"+$X355*Clientes!X355*12*(1-$C355)","v":0},null,"X3D_3 Discap.",0,0,null,null,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(M356:P356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K356*Clientes!X356*12*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,(IF($AK$3=1,$E356*$F$4*G356/$Q$324,($E356*$F$4*G356-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X356*Clientes!T356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!U356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!V356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!W356*12*(1-$C356)","v":0},{"$f":"+$X356*Clientes!X356*12*(1-$C356)","v":0},null,"X3D_3 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(M357:P357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K357*Clientes!X357*12*(1-$C357)","v":0},null,{"$f":"IF(Q357=0,0,(IF($AK$3=1,$E357*$F$4*G357/$Q$324,($E357*$F$4*G357-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X357*Clientes!T357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!U357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!V357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!W357*12*(1-$C357)","v":0},{"$f":"+$X357*Clientes!X357*12*(1-$C357)","v":0},null,"X3D_3 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,null,null,{"$f":"+SUM(M359:M368)","v":0},{"$f":"+SUM(N359:N368)","v":0},{"$f":"+SUM(O359:O368)","v":0},{"$f":"+SUM(P359:P368)","v":0},{"$f":"+SUM(Q359:Q368)","v":0},{"$f":"+K358*Clientes!X358*12*(1-$C358)","v":0},null,{"$f":"IF(Q358=0,0,(IF($AK$3=1,$E358*$F$4*G358/$Q$324,($E358*$F$4*G358-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},{"$f":"+$X358*Clientes!T358*12*(1-$C358)","v":0},{"$f":"+$X358*Clientes!U358*12*(1-$C358)","v":0},{"$f":"+$X358*Clientes!V358*12*(1-$C358)","v":0},{"$f":"+$X358*Clientes!W358*12*(1-$C358)","v":0},{"$f":"+SUM(AI359:AI368)","v":0},null,"X3D_4 (50,001-más)",0,0,null,null,{"$f":"+SUM(AP359:AP368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(M359:P359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K359*Clientes!X359*12*(1-$C359)","v":0},null,{"$f":"IF(Q359=0,0,(IF($AK$3=1,$E359*$F$4*G359/$Q$324,($E359*$F$4*G359-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X359*Clientes!T359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!U359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!V359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!W359*12*(1-$C359)","v":0},{"$f":"+$X359*Clientes!X359*12*(1-$C359)","v":0},null,"X3D_4 Regular",0,0,null,null,{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(M360:P360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K360*Clientes!X360*12*(1-$C360)","v":0},null,{"$f":"IF(Q360=0,0,(IF($AK$3=1,$E360*$F$4*G360/$Q$324,($E360*$F$4*G360-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X360*Clientes!T360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!U360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!V360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!W360*12*(1-$C360)","v":0},{"$f":"+$X360*Clientes!X360*12*(1-$C360)","v":0},null,"X3D_4 Agro",0,0,null,null,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(M361:P361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K361*Clientes!X361*12*(1-$C361)","v":0},null,{"$f":"IF(Q361=0,0,(IF($AK$3=1,$E361*$F$4*G361/$Q$324,($E361*$F$4*G361-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X361*Clientes!T361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!U361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!V361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!W361*12*(1-$C361)","v":0},{"$f":"+$X361*Clientes!X361*12*(1-$C361)","v":0},null,"X3D_4 Jub. 1",0,0,null,null,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(M362:P362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K362*Clientes!X362*12*(1-$C362)","v":0},null,{"$f":"IF(Q362=0,0,(IF($AK$3=1,$E362*$F$4*G362/$Q$324,($E362*$F$4*G362-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X362*Clientes!T362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!U362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!V362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!W362*12*(1-$C362)","v":0},{"$f":"+$X362*Clientes!X362*12*(1-$C362)","v":0},null,"X3D_4 Jub. 2",0,0,null,null,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(M363:P363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K363*Clientes!X363*12*(1-$C363)","v":0},null,{"$f":"IF(Q363=0,0,(IF($AK$3=1,$E363*$F$4*G363/$Q$324,($E363*$F$4*G363-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X363*Clientes!T363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!U363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!V363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!W363*12*(1-$C363)","v":0},{"$f":"+$X363*Clientes!X363*12*(1-$C363)","v":0},null,"X3D_4 Político",0,0,null,null,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(M364:P364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K364*Clientes!X364*12*(1-$C364)","v":0},null,{"$f":"IF(Q364=0,0,(IF($AK$3=1,$E364*$F$4*G364/$Q$324,($E364*$F$4*G364-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X364*Clientes!T364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!U364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!V364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!W364*12*(1-$C364)","v":0},{"$f":"+$X364*Clientes!X364*12*(1-$C364)","v":0},null,"X3D_4 x1",0,0,null,null,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(M365:P365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K365*Clientes!X365*12*(1-$C365)","v":0},null,{"$f":"IF(Q365=0,0,(IF($AK$3=1,$E365*$F$4*G365/$Q$324,($E365*$F$4*G365-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X365*Clientes!T365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!U365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!V365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!W365*12*(1-$C365)","v":0},{"$f":"+$X365*Clientes!X365*12*(1-$C365)","v":0},null,"X3D_4 x2",0,0,null,null,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(M366:P366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K366*Clientes!X366*12*(1-$C366)","v":0},null,{"$f":"IF(Q366=0,0,(IF($AK$3=1,$E366*$F$4*G366/$Q$324,($E366*$F$4*G366-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X366*Clientes!T366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!U366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!V366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!W366*12*(1-$C366)","v":0},{"$f":"+$X366*Clientes!X366*12*(1-$C366)","v":0},null,"X3D_4 Discap.",0,0,null,null,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(M367:P367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K367*Clientes!X367*12*(1-$C367)","v":0},null,{"$f":"IF(Q367=0,0,(IF($AK$3=1,$E367*$F$4*G367/$Q$324,($E367*$F$4*G367-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X367*Clientes!T367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!U367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!V367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!W367*12*(1-$C367)","v":0},{"$f":"+$X367*Clientes!X367*12*(1-$C367)","v":0},null,"X3D_4 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(M368:P368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K368*Clientes!X368*12*(1-$C368)","v":0},null,{"$f":"IF(Q368=0,0,(IF($AK$3=1,$E368*$F$4*G368/$Q$324,($E368*$F$4*G368-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X368*Clientes!T368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!U368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!V368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!W368*12*(1-$C368)","v":0},{"$f":"+$X368*Clientes!X368*12*(1-$C368)","v":0},null,"X3D_4 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,null,null,{"$f":"+SUM(M370:M379)","v":0},{"$f":"+SUM(N370:N379)","v":0},{"$f":"+SUM(O370:O379)","v":0},{"$f":"+SUM(P370:P379)","v":0},{"$f":"+SUM(Q370:Q379)","v":0},{"$f":"+K369*Clientes!X369*12*(1-$C369)","v":0},null,{"$f":"IF(Q369=0,0,(IF($AK$3=1,$E369*$F$4*G369/$Q$324,($E369*$F$4*G369-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},{"$f":"+$X369*Clientes!T369*12*(1-$C369)","v":0},{"$f":"+$X369*Clientes!U369*12*(1-$C369)","v":0},{"$f":"+$X369*Clientes!V369*12*(1-$C369)","v":0},{"$f":"+$X369*Clientes!W369*12*(1-$C369)","v":0},{"$f":"+SUM(AI370:AI379)","v":0},null,"X3D_5 (xxx)",0,0,null,null,{"$f":"+SUM(AP370:AP379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(M370:P370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K370*Clientes!X370*12*(1-$C370)","v":0},null,{"$f":"IF(Q370=0,0,(IF($AK$3=1,$E370*$F$4*G370/$Q$324,($E370*$F$4*G370-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X370*Clientes!X370*12*(1-$C370)","v":0},null,"X3D_5 Regular",0,0,null,null,{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(M371:P371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K371*Clientes!X371*12*(1-$C371)","v":0},null,{"$f":"IF(Q371=0,0,(IF($AK$3=1,$E371*$F$4*G371/$Q$324,($E371*$F$4*G371-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X371*Clientes!X371*12*(1-$C371)","v":0},null,"X3D_5 Agro",0,0,null,null,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(M372:P372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K372*Clientes!X372*12*(1-$C372)","v":0},null,{"$f":"IF(Q372=0,0,(IF($AK$3=1,$E372*$F$4*G372/$Q$324,($E372*$F$4*G372-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X372*Clientes!X372*12*(1-$C372)","v":0},null,"X3D_5 Jub. 1",0,0,null,null,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(M373:P373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K373*Clientes!X373*12*(1-$C373)","v":0},null,{"$f":"IF(Q373=0,0,(IF($AK$3=1,$E373*$F$4*G373/$Q$324,($E373*$F$4*G373-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X373*Clientes!X373*12*(1-$C373)","v":0},null,"X3D_5 Jub. 2",0,0,null,null,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(M374:P374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K374*Clientes!X374*12*(1-$C374)","v":0},null,{"$f":"IF(Q374=0,0,(IF($AK$3=1,$E374*$F$4*G374/$Q$324,($E374*$F$4*G374-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X374*Clientes!X374*12*(1-$C374)","v":0},null,"X3D_5 Político",0,0,null,null,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(M375:P375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K375*Clientes!X375*12*(1-$C375)","v":0},null,{"$f":"IF(Q375=0,0,(IF($AK$3=1,$E375*$F$4*G375/$Q$324,($E375*$F$4*G375-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X375*Clientes!X375*12*(1-$C375)","v":0},null,"X3D_5 x1",0,0,null,null,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(M376:P376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K376*Clientes!X376*12*(1-$C376)","v":0},null,{"$f":"IF(Q376=0,0,(IF($AK$3=1,$E376*$F$4*G376/$Q$324,($E376*$F$4*G376-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X376*Clientes!X376*12*(1-$C376)","v":0},null,"X3D_5 x2",0,0,null,null,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(M377:P377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K377*Clientes!X377*12*(1-$C377)","v":0},null,{"$f":"IF(Q377=0,0,(IF($AK$3=1,$E377*$F$4*G377/$Q$324,($E377*$F$4*G377-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X377*Clientes!X377*12*(1-$C377)","v":0},null,"X3D_5 Discap.",0,0,null,null,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(M378:P378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K378*Clientes!X378*12*(1-$C378)","v":0},null,{"$f":"IF(Q378=0,0,(IF($AK$3=1,$E378*$F$4*G378/$Q$324,($E378*$F$4*G378-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X378*Clientes!X378*12*(1-$C378)","v":0},null,"X3D_5 Discapacitados 601-más",0,0,null,null,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(M379:P379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K379*Clientes!X379*12*(1-$C379)","v":0},null,{"$f":"IF(Q379=0,0,(IF($AK$3=1,$E379*$F$4*G379/$Q$324,($E379*$F$4*G379-$AL$324*PremisaCosto!$F$84)/($Q$324-$M$324*PremisaCosto!$F$84))))","v":0},0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X379*Clientes!X379*12*(1-$C379)","v":0},null,"X3D_5 Cruz Roja",0,0,null,null,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CCONAP","index":8,"n_rows":379,"n_cols":35,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33]]}
[{"$f":"+\"Cargo por el Consumo de AP\"&\" - \"&PremisaCosto!A2","v":"Cargo por el Consumo de AP - EDEMET"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"}]
[{"$f":"AI7","v":"OK"},null,null,null,"Costo Consumo AP",{"$f":"+Costos!E27","v":7276574.2504216311},{"$f":"+Costos!F27","v":7537102.3361970736},{"$f":"+Costos!G27","v":7806958.3200866561},{"$f":"+Costos!H27","v":8086476.0407094425}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":25982876.732748352}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F3,4)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (1°Año)","Ingreso por Potencia a Cargo Relativo (1°Año)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (2014/2015)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (2014/2015)"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},"por Energía",{"$f":"+Z9","v":"2022/2023"},{"$f":"+AA9","v":"2023/2024"},{"$f":"+AB9","v":"2024/2025"},{"$f":"+AC9","v":"2025/2026"},"por Potencia"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":7276574.2504216321},7537254.3879510891,7808016.3676436516,8088922.9371771906,7276574.2504216321,0,0,0,0,0]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,3.4499362690571528E-7,null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":3.3594887636872541},3.4888628659976435,3.6249765332701145,3.7671793435390248,3.3594887636872541,0,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":2.5103717421016949},{"$f":"+SUM(AA12:AA14)","v":2.607046299882716},{"$f":"+SUM(AB12:AB14)","v":2.7087569850703073},{"$f":"+SUM(AC12:AC14)","v":2.8150177710580864},{"$f":"+SUM(AD12:AD14)","v":2.5103717421016949},{"$f":"+AI11","v":0},{"$f":"+SUM(AF12:AF14)","v":0},{"$f":"+SUM(AG12:AG14)","v":0},{"$f":"+SUM(AH12:AH14)","v":0},{"$f":"+SUM(AI12:AI14)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":3.4499362690571528E-7},null,1,0,null,2.33E-3,0,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0.77526663777398164},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0.80512219984561006},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0.83653304613925716},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0.86934907927823657},{"$f":"+M12","v":0.77526663777398164},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,$E12*$F$3*G12/Q11)","v":0.74724814359742076},{"$f":"IF(R12=0,0,$E11*$F$3*H12/R11)","v":0},null,{"$f":"+J12*T12","v":1.7410881745819904E-3},{"$f":"+U12*K12","v":0},null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":0.57931655586962183},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":0.60162606920370365},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":0.62509776578545551},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":0.64961948562878913},{"$f":"+Z12","v":0.57931655586962183},0,{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":3.4499362690571528E-7},null,1,0,null,2.33E-3,0,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":1.2921110629566361},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":1.3418703330760167},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":1.3942217435654287},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":1.4489151321303941},{"$f":"+M13","v":1.2921110629566361},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,$E13*$F$3*G13/$Q$11)","v":0.74724814359742076},{"$f":"IF(R13=0,0,$E$11*$F$3*H13/$R$11)","v":0},null,{"$f":"+J13*T13","v":1.7410881745819904E-3},{"$f":"+U13*K13","v":0},null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":0.96552759311603642},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":1.0027101153395062},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":1.0418296096424258},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":1.0826991427146486},{"$f":"+Z13","v":0.96552759311603642},{"$f":"+AI13","v":0},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":3.4499362690571528E-7},null,1,0,null,2.33E-3,0,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":1.2921110629566361},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":1.3418703330760167},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":1.3942217435654287},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":1.4489151321303941},{"$f":"+M14","v":1.2921110629566361},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,$E14*$F$3*G14/$Q$11)","v":0.74724814359742076},{"$f":"IF(R14=0,0,$E$11*$F$3*H14/$R$11)","v":0},null,1.7410881745819904E-3,0,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":0.96552759311603642},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":1.0027101153395062},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":1.0418296096424258},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":1.0826991427146486},{"$f":"+Z14","v":0.96552759311603642},0,{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.1037333991011173E-6,null,1,0,null,2.33E-3,0,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":59.437108896005263},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":61.726035321496767},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":64.134200204009716},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":66.650096077998128},59.437108896005263,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0},null,{"$f":"IF(Q15=0,0,$E15*$F$3*G15/Q15)","v":0.74724814359742098},{"$f":"IF(R15=0,0,$E15*$F$3*H15/R15)","v":0},null,1.7410881745819908E-3,0,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":44.414269283337688},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":46.124665305617292},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":47.92416204355159},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":49.804160564873847},44.414269283337688,0,{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3421483481088821E-3,null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":32545.267485810924},{"$f":"+SUM(N17:N19)","v":33798.551638265213},{"$f":"+SUM(O17:O19)","v":35117.11609220293},{"$f":"+SUM(P17:P19)","v":36494.66305869104},32545.267485810924,{"$f":"+Potencia!T16*$K16*12*1000*(1-$C16)","v":0},null,{"$f":"IF(Q16=0,0,$E16*$F$3*G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":24319.390610938288},{"$f":"+SUM(AA17:AA19)","v":25255.904863381369},{"$f":"+SUM(AB17:AB19)","v":26241.199699719407},{"$f":"+SUM(AC17:AC19)","v":27270.569108882915},{"$f":"+SUM(AD17:AD19)","v":24319.390610938288},0,{"$f":"+SUM(AF17:AF19)","v":0},{"$f":"+SUM(AG17:AG19)","v":0},{"$f":"+SUM(AH17:AH19)","v":0},{"$f":"+SUM(AI17:AI19)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":3.3421483481088821E-3},null,1,0,null,2.33E-3,0,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":7951.6514814351385},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":8257.8700297498071},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":8580.0406099016473},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":8916.6237231304458},7951.6514814351385,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,$E17*$F$3*G17/Q16)","v":0.74724814050279476},{"$f":"IF(R17=0,0,$E16*$F$3*H17/R16)","v":0},null,1.7410881673715118E-3,0,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":5941.8567834287014},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":6170.678024244301},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":6411.4193911874709},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":6662.930496672333},5941.8567834287014,0,{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":3.3421483481088821E-3},null,1,0,null,2.33E-3,0,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":12296.808002187894},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":12770.340804257703},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":13268.53774115064},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":13789.019667780296},{"$f":"+M18","v":12296.808002187894},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,$E18*$F$3*G18/Q16)","v":0.74724814050279476},{"$f":"IF(R18=0,0,$E18*$F$3*H18/R15)","v":0},null,{"$f":"+J18*T18","v":1.7410881673715118E-3},{"$f":"+U18*K18","v":0},null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":9188.7669137547928},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":9542.6134195685336},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":9914.8901542659678},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":10303.819306105292},{"$f":"+Z18","v":9188.7669137547928},{"$f":"+AI18","v":0},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":3.3421483481088821E-3},null,1,0,null,2.33E-3,0,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":12296.808002187894},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":12770.340804257703},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":13268.53774115064},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":13789.019667780296},12296.808002187894,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,$E19*$F$3*G19/Q16)","v":0.74724814050279476},{"$f":"IF(R19=0,0,$E19*$F$3*H19/R16)","v":0},null,1.7410881673715118E-3,0,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":9188.7669137547928},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":9542.6134195685336},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":9914.8901542659678},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":10303.819306105292},9188.7669137547928,0,{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22363839488612783,null,1,0,null,0,0,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":2177752.3513329867},2261611.9672796405,2349838.885413724,2442011.9913474438,2177752.3513329867,0,null,{"$f":"IF(Q20=0,0,$E20*$F$3*G20/$Q$20)","v":0.74724813619783281},{"$f":"IF(R20=0,0,$E20*$F$3*H20/$R$20)","v":0},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":1627321.3856340223},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":1689985.3273524253},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":1755912.7274905981},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":1824788.9091071356},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":1627321.3856340223},0,{"$f":"+SUM(AF21,AF32,AF43,AF54,AF65)","v":0},{"$f":"+SUM(AG21,AG32,AG43,AG54,AG65)","v":0},{"$f":"+SUM(AH21,AH32,AH43,AH54,AH65)","v":0},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.22363839488612783},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,2.33E-3,0,null,{"$f":"+SUM(M22:M31)","v":2177752.3513329867},2261611.9672796405,2349838.885413724,2442011.9913474438,2177752.3513329867,0,null,0.74724813619783281,0,null,1.7410881573409504E-3,0,null,{"$f":"+SUM(Z22:Z31)","v":1627321.3856340223},{"$f":"+SUM(AA22:AA31)","v":1689985.3273524253},{"$f":"+SUM(AB22:AB31)","v":1755912.7274905981},{"$f":"+SUM(AC22:AC31)","v":1824788.9091071356},{"$f":"+SUM(AD22:AD31)","v":1627321.3856340223},0,{"$f":"+SUM(AF22:AF31)","v":0},{"$f":"+SUM(AG22:AG31)","v":0},{"$f":"+SUM(AH22:AH31)","v":0},{"$f":"+SUM(AI22:AI31)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.22363839488612783},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+J21","v":2.33E-3},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":2144086.7852209704},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":2226649.9383124448},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":2313512.8561516497},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":2404260.9422543258},2144086.7852209704,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0},null,0.74724813619783281,0,null,1.7410881573409504E-3,0,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":1602164.8541027731},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":1663860.0163689938},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":1728768.1698290452},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":1796579.5080327904},1602164.8541027731,0,{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22363839488612783,null,{"$f":"+G22","v":1},0,null,{"$f":"+J22","v":2.33E-3},0,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":33665.566112016262},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":34962.028967195685},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":36326.029262074175},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":37751.049093117777},33665.566112016262,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0},null,0.74724813619783281,0,null,1.7410881573409504E-3,0,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":25156.531531249071},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":26125.310983431616},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":27144.557661552859},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":28209.401074345144},25156.531531249071,0,{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0,0,null,0,0,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},0,0,{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},0,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},null,0,0,null,0,0,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},0,0,{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},0,0,{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},0,0,{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,0,{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},0,0,{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,0,{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},0,0,{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,{"$f":"+SUM(AF33:AF42)","v":0},{"$f":"+SUM(AG33:AG42)","v":0},{"$f":"+SUM(AH33:AH42)","v":0},{"$f":"+SUM(AI33:AI42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22363839488612783,null,1,0,null,{"$f":"+J32","v":2.33E-3},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,0,{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22363839488612783,null,1,0,null,{"$f":"+J33","v":2.33E-3},0,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,0,{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,0,{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,0,{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,0,{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,0,{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22363839488612783,null,{"$f":"+G38","v":1},0,null,2.33E-3,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,0,{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,0,{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,0,{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,0,{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,{"$f":"+SUM(AF44:AF53)","v":0},{"$f":"+SUM(AG44:AG53)","v":0},{"$f":"+SUM(AH44:AH53)","v":0},{"$f":"+SUM(AI44:AI53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22363839488612783,null,1,0,null,{"$f":"+J43","v":2.33E-3},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,0,{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22363839488612783,null,1,0,null,{"$f":"+J44","v":2.33E-3},0,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,0,{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,0,{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,0,{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,0,{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,0,{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,0,{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,0,{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$3*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,0,{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,0,{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,{"$f":"+SUM(AF55:AF64)","v":0},{"$f":"+SUM(AG55:AG64)","v":0},{"$f":"+SUM(AH55:AH64)","v":0},{"$f":"+SUM(AI55:AI64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22363839488612783,null,{"$f":"+G54","v":1},0,null,{"$f":"+J54","v":2.33E-3},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,0,{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22363839488612783,null,1,0,null,{"$f":"+J55","v":2.33E-3},0,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,0,{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,0,{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,0,{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,0,{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,0,{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,0,{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,0,{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,0,{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22363839488612783,null,1,0,null,2.33E-3,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,0,{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22363839488612783,null,1,0,null,0,0,null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,{"$f":"+SUM(AF66:AF75)","v":0},{"$f":"+SUM(AG66:AG75)","v":0},{"$f":"+SUM(AH66:AH75)","v":0},{"$f":"+SUM(AI66:AI75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22363839488612783,null,1,0,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},0,0,{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22363839488612783,null,1,0,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},0,0,{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22363839488612783,null,1,0,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},0,0,{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22363839488612783,null,1,0,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},0,0,{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22363839488612783,null,1,0,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},0,0,{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22363839488612783,null,{"$f":"+G70","v":1},0,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},0,0,{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22363839488612783,null,1,0,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},0,0,{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22363839488612783,null,1,0,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},0,0,{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22363839488612783,null,1,0,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},0,0,{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22363839488612783,null,1,0,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},0,0,{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7486515748628886E-3,null,0,0,null,0,null,null,{"$f":"+SUM(M77:M79)","v":55979.463933538689},{"$f":"+SUM(N77:N79)","v":58113.65472841201},{"$f":"+SUM(O77:O79)","v":60354.3372972422},{"$f":"+SUM(P77:P79)","v":62692.605090277255},{"$f":"+SUM(Q77:Q79)","v":55979.463933538689},{"$f":"+SUM(R77,R89,R100,R111,R122)","v":0},null,{"$f":"IF(Q76=0,0,$E76*$F$3*G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":41830.490024293053},{"$f":"+SUM(AA77:AA79)","v":43425.257828087611},{"$f":"+SUM(AB77:AB79)","v":45099.601297227258},{"$f":"+SUM(AC77:AC79)","v":46846.865038566473},{"$f":"+SUM(AD77:AD79)","v":41830.490024293053},0,{"$f":"+SUM(AF77:AF79)","v":0},{"$f":"+SUM(AG77:AG79)","v":0},{"$f":"+SUM(AH77:AH79)","v":0},{"$f":"+SUM(AI77:AI79)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":5.7486515748628886E-3},null,1,0,null,2.33E-3,0,null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":14067.454914771983},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":14604.090023857196},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":15167.572313466366},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":15755.634958589084},14067.454914771983,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,$E77*$F$3*G77/Q76)","v":0.7472470632079663},{"$f":"IF(R77=0,0,$E77*$F$3*H77/R76)","v":0},null,1.7410856572745615E-3,0,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":10511.864371873837},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":10912.863381152049},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":11333.923867232201},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":11773.351951782461},10511.864371873837,{"$f":"+AI77","v":0},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":5.7486515748628886E-3},null,1,0,null,2.33E-3,0,null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":20956.004509383354},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":21754.782352277405},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":22593.382491887918},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":23468.485065844085},{"$f":"+M78","v":20956.004509383354},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,$E78*$F$3*G78/$Q$76)","v":0.7472470632079663},{"$f":"IF(R78=0,0,$E78*$F$3*H78/$R$76)","v":0},null,{"$f":"+J78*T78","v":1.7410856572745615E-3},{"$f":"+U78*K78","v":0},null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":15659.312826209609},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":16256.197223467783},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":16882.838714997528},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":17536.756543392006},{"$f":"+Z78","v":15659.312826209609},{"$f":"+AI78","v":0},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":5.7486515748628886E-3},null,1,0,null,2.33E-3,0,null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":20956.004509383354},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":21754.782352277405},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":22593.382491887918},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":23468.485065844085},20956.004509383354,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,$E79*$F$3*G79/$Q$76)","v":0.7472470632079663},{"$f":"IF(R79=0,0,$E79*$F$3*H79/$R$76)","v":0},null,{"$f":"+J79*T79","v":1.7410856572745615E-3},{"$f":"+U79*K79","v":0},null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":15659.312826209609},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":16256.197223467783},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":16882.838714997528},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":17536.756543392006},15659.312826209609,0,{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28111580589302948,null,1,0,null,0,null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":2737457.5826879372},2842855.0006001787,2953738.1248499714,3069578.9527128134,2737457.5826879372,0,null,{"$f":"IF(Q80=0,0,$E80*$F$3*G80/$Q$80)","v":0.74724812084181702},{"$f":"IF(R80=0,0,$E80*$F$3*H80/$R$80)","v":0},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":2045560.0345477439},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":2124318.0570242465},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":2207175.2632529736},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":2293737.104190242},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":2045560.0345477439},0,{"$f":"+SUM(AF81,AF92,AF103,AF114,AF125)","v":0},{"$f":"+SUM(AG81,AG92,AG103,AG114,AG125)","v":0},{"$f":"+SUM(AH81,AH92,AH103,AH114,AH125)","v":0},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.28111580589302948},null,{"$f":"+G80","v":1},0,null,2.33E-3,0,null,{"$f":"+SUM(M82:M91)","v":730123.50788584596},758235.69976265321,787811.29223719926,818709.36702600343,730123.50788584596,0,null,0.74724812084181702,0,null,1.7410881215614337E-3,0,null,{"$f":"+SUM(Z82:Z91)","v":545583.4192501338},{"$f":"+SUM(AA82:AA91)","v":566590.20180282288},{"$f":"+SUM(AB82:AB91)","v":588690.5077022108},{"$f":"+SUM(AC82:AC91)","v":611779.03602577455},{"$f":"+SUM(AD82:AD91)","v":545583.4192501338},0,{"$f":"+SUM(AF82:AF91)","v":0},{"$f":"+SUM(AG82:AG91)","v":0},{"$f":"+SUM(AH82:AH91)","v":0},{"$f":"+SUM(AI82:AI91)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28111580589302948,null,1,0,null,{"$f":"+J81","v":2.33E-3},{"$f":"+K81","v":0},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":723097.65398101916},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":750939.27982655237},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":780230.21150656231},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":810830.89099504449},{"$f":"+M82","v":723097.65398101916},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0},null,0.74724812084181702,0,null,1.7410881215614337E-3,0,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":540333.36312244297},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":561137.96571669867},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":583025.55937229213},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":605891.85961654317},{"$f":"+Z82","v":540333.36312244297},0,{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":0}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28111580589302948,null,1,0,null,{"$f":"+J82","v":2.33E-3},0,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":6984.5063508120957},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":7253.4800854424057},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":7536.4656348429226},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":7832.1107467308439},6984.5063508120957,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0},null,0.74724812084181702,0,null,1.7410881215614337E-3,0,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":5219.1592456520748},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":5420.1493634103799},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":5631.609783425306},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":5852.5300377196236},5219.1592456520748,0,{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28111580589302948,null,{"$f":"+G83","v":1},0,null,2.33E-3,0,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0,0,null,0,0,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},0,0,{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0,0,null,0,0,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,0,{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":41.347554014612356},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":42.939850658432533},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":44.615095794093719},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":46.365284228172612},41.347554014612356,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},null,0.74724812084181702,0,null,1.7410881215614337E-3,0,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":30.896882038824611},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":32.086722713741963},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":33.338546493314183},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":34.646371511798719},30.896882038824611,0,{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.28111580589302948},null,1,0,null,2.33E-3,0,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},0,0,{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,0,{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},0,0,{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,0,{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,null,0,0,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},0,0,{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+SUM(M93:M102)","v":919466.4175926178},954867.17876418587,992110.3690846375,1031018.6838691724,919466.4175926178,0,null,0.74724812084181702,0,null,1.7410881215614337E-3,0,null,{"$f":"+SUM(Z93:Z102)","v":687069.55272324104},{"$f":"+SUM(AA93:AA102)","v":713522.70498506539},{"$f":"+SUM(AB93:AB102)","v":741352.60896617686},{"$f":"+SUM(AC93:AC102)","v":770426.77407404245},{"$f":"+SUM(AD93:AD102)","v":687069.55272324104},0,{"$f":"+SUM(AF93:AF102)","v":0},{"$f":"+SUM(AG93:AG102)","v":0},{"$f":"+SUM(AH93:AH102)","v":0},{"$f":"+SUM(AI93:AI102)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28111580589302948,null,1,0,null,{"$f":"+J92","v":2.33E-3},{"$f":"+K92","v":0},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":914105.44879241067},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":949299.75875225349},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":986325.74307058449},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":1025007.1349859633},914105.44879241067,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0},null,0.74724812084181702,0,null,1.7410881215614337E-3,0,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":683063.57886139466},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":709362.46084321174},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":737030.05804740312},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":765934.65546771581},683063.57886139466,0,{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":0}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28111580589302948,null,1,0,null,{"$f":"+J93","v":2.33E-3},0,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":5081.8728106084491},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":5277.5760199879724},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":5483.4741174428309},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":5698.5832146688399},5081.8728106084491,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0},null,0.74724812084181702,0,null,1.7410881215614337E-3,0,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":3797.4199080842868},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":3943.6587635358474},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":4097.5157299438961},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":4258.2555986220113},3797.4199080842868,0,{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,0,{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0,0,null,0,0,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,0,{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":279.09598959863337},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":289.8439919444196},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":301.15189661013261},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":312.96566854016515},279.09598959863337,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},null,0.74724812084181702,0,null,1.7410881215614337E-3,0,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":208.5539537620661},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":216.58537831775828},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":225.03518882987075},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":233.86300770464135},208.5539537620661,0,{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,0,{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,0,{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28111580589302948,null,{"$f":"+G99","v":1},0,null,2.33E-3,0,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,0,{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,0,{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,0,{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+SUM(M104:M113)","v":396433.40663365065},411691.63381949504,427742.88345155679,444511.15894955338,396433.40663365065,0,null,0.74724812084181702,0,null,1.7410881215614337E-3,0,null,{"$f":"+SUM(Z104:Z113)","v":296234.11814591533},{"$f":"+SUM(AA104:AA113)","v":307635.79973791511},{"$f":"+SUM(AB104:AB113)","v":319630.06586263608},{"$f":"+SUM(AC104:AC113)","v":332160.128218272},{"$f":"+SUM(AD104:AD113)","v":296234.11814591533},0,{"$f":"+SUM(AF104:AF113)","v":0},{"$f":"+SUM(AG104:AG113)","v":0},{"$f":"+SUM(AH104:AH113)","v":0},{"$f":"+SUM(AI104:AI113)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28111580589302948,null,1,0,null,{"$f":"+J103","v":2.33E-3},{"$f":"+K103","v":0},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":395110.15569407673},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":410317.4244113919},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":426315.06096397142},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":443027.32496273867},395110.15569407673,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0},null,0.74724812084181702,0,null,1.7410881215614337E-3,0,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":295245.32136791659},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":306608.92434006691},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":318563.12819189223},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":331051.33605998347},295245.32136791659,0,{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":0}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28111580589302948,null,1,0,null,{"$f":"+J104","v":2.33E-3},0,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":1323.2509395738909},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":1374.2094081031489},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":1427.822487585355},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":1483.8339868147368},1323.2509395738909,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,$E105*$F$3*G105/$Q$80)*0+T103","v":0.74724812084181702},0,null,1.7410881215614337E-3,0,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":988.79677799875856},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":1026.8753978482234},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":1066.937670743845},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":1108.7921582885331},988.79677799875856,0,{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,$E106*$F$3*G106/$Q$80)","v":0},0,null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,0,{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,0,{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,0,{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,0,{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,0,{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,0,{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,{"$f":"IF(R112=0,0,$E112*$F$3*H112/$R$80)","v":0},null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,0,{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,0,{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+SUM(M115:M124)","v":691434.25057582289},718060.48825384479,746073.58007657784,775339.74286808376,691434.25057582289,0,null,0.74724812084181702,0,null,1.7410881215614337E-3,0,null,{"$f":"+SUM(Z115:Z124)","v":516672.94442845357},{"$f":"+SUM(AA115:AA124)","v":536569.35049844312},{"$f":"+SUM(AB115:AB124)","v":557502.08072194958},{"$f":"+SUM(AC115:AC124)","v":579371.16587215313},{"$f":"+SUM(AD115:AD124)","v":516672.94442845357},0,{"$f":"+SUM(AF115:AF124)","v":0},{"$f":"+SUM(AG115:AG124)","v":0},{"$f":"+SUM(AH115:AH124)","v":0},{"$f":"+SUM(AI115:AI124)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28111580589302948,null,1,0,null,{"$f":"+J114","v":2.33E-3},{"$f":"+K114","v":0},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":683146.1333735938},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":709453.19518936204},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":737130.48412465176},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":766045.82164454658},683146.1333735938,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0},null,0.74724812084181702,0,null,1.7410881215614337E-3,0,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":510479.6644237712},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":530137.56693047355},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":550819.3690773648},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":572426.30070261308},510479.6644237712,0,{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28111580589302948,null,{"$f":"+G115","v":1},0,null,{"$f":"+J115","v":2.33E-3},0,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":8288.1172022290466},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":8607.2930644827993},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":8943.0959519260869},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":9293.9212235371979},8288.1172022290466,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},null,0.74724812084181702,0,null,1.7410881215614337E-3,0,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":6193.2800046823932},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":6431.7835679695763},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":6682.7116445848278},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":6944.8651695400522},6193.2800046823932,0,{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,0,{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,0,{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,0,{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,0,{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,0,{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,0,{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,0,{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28111580589302948,null,1,0,null,2.33E-3,0,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,0,{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28111580589302948,null,1,0,null,0,0,null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,{"$f":"+SUM(AF126:AF135)","v":0},{"$f":"+SUM(AG126:AG135)","v":0},{"$f":"+SUM(AH126:AH135)","v":0},{"$f":"+SUM(AI126:AI135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28111580589302948,null,1,0,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,0,{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28111580589302948,null,1,0,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,0,{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28111580589302948,null,1,0,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,0,{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28111580589302948,null,1,0,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,0,{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28111580589302948,null,1,0,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,0,{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28111580589302948,null,1,0,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,0,{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28111580589302948,null,{"$f":"+G131","v":1},0,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,0,{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28111580589302948,null,1,0,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,0,{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28111580589302948,null,1,0,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,0,{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28111580589302948,null,1,0,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,0,{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48388279683481378,null,1,0,null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":4711512.4770057742},4867029.3174725119,5026002.0567879099,5189472.6815601178,4711512.4770057742,0,null,{"$f":"IF(Q136=0,0,$E136*$F$3*G136/$Q$136)","v":0.747320338607668},{"$f":"IF(R136=0,0,$E136*$F$3*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":3521009.0996702081},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":3637229.9975470039},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":3756033.5589215769},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":3878198.4815787496},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":3521009.0996702081},0,{"$f":"+SUM(AF137,AF148,AF159,AF170,AF181)","v":0},{"$f":"+SUM(AG137,AG148,AG159,AG170,AG181)","v":0},{"$f":"+SUM(AH137,AH148,AH159,AH170,AH181)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.48388279683481378},null,{"$f":"+G136","v":1},0,null,2.48E-3,0,null,{"$f":"+SUM(M138:M147)","v":1304844.9301520705},1345295.8012177064,1386302.9762262804,1428275.4545137894,1304844.9301520705,0,null,0.747320338607668,0,null,1.8533544397470166E-3,0,null,{"$f":"+SUM(Z138:Z147)","v":975137.15503174462},{"$f":"+SUM(AA138:AA147)","v":1005366.9136934901},{"$f":"+SUM(AB138:AB147)","v":1036012.4096062416},{"$f":"+SUM(AC138:AC147)","v":1067379.2962922659},{"$f":"+SUM(AD138:AD147)","v":975137.15503174462},{"$f":"+AI137","v":0},{"$f":"+SUM(AF138:AF147)","v":0},{"$f":"+SUM(AG138:AG147)","v":0},{"$f":"+SUM(AH138:AH147)","v":0},{"$f":"+SUM(AI138:AI147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48388279683481378,null,1,0,null,{"$f":"+J137","v":2.48E-3},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":1054597.9240179574},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":1087412.3584431293},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":1120712.1152192142},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":1154816.4252174336},{"$f":"+M138","v":1054597.9240179574},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,0.747320338607668,0,null,1.8533544397470166E-3,0,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":788122.47767204372},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":812645.37191788212},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":837530.95742733893},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":863017.8019231892},{"$f":"+Z138","v":788122.47767204372},0,{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$X138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.48388279683481378,null,1,0,null,{"$f":"+J138","v":2.48E-3},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":471.98528189871843},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":490.66499777952362},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":510.33577611754509},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":530.90955093197772},471.98528189871843,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,0.747320338607668,0,null,1.8533544397470166E-3,0,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":352.72420068638587},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":366.6839322835242},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":381.38430501177083},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":396.75950537253055},352.72420068638587,0,{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$X139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":247939.08362740491},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":255500.61850686307},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":263131.70971845026},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":270921.51954411442},247939.08362740491,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,0.747320338607668,0,null,1.8533544397470166E-3,0,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":185289.91993050714},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":190940.80873701748},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":196643.67840520688},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":202465.16172181151},185289.91993050714,0,{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$X140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,null,0,0,null,{"$f":"+$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,0,{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$X141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":9.9526689032560451},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":10.350018547574971},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":10.768569719025693},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":11.206488116441287},9.9526689032560451,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,0.747320338607668,0,null,1.8533544397470166E-3,0,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":7.4378318948313167},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":7.7347793655693708},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":8.0475711687425608},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":8.3748364937817108},7.4378318948313167,0,{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$X142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+$W143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},0,0,{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$X143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,null,0,0,null,{"$f":"+$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,0,{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$X144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":1825.9845559064493},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":1881.8092513868141},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":1938.0469427792991},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":1995.3937131929392},1825.9845559064493,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,0.747320338607668,0,null,1.8533544397470166E-3,0,null,{"$f":"+$W145*Energía!Z145*(1-$C145)*1000","v":1364.59539661238},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":1406.3143269414363},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":1448.3418975153816},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":1491.1983053989595},1364.59539661238,0,{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$X145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,null,0,0,null,{"$f":"+$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,0,{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$X146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,null,0,0,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},0,0,{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$X147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+SUM(M149:M158)","v":1337727.753336119},1380447.820059906,1423728.5847490304,1468006.8296864438,1337727.753336119,0,null,0.747320338607668,0,null,1.8533544397470166E-3,0,null,{"$f":"+SUM(Z149:Z158)","v":999711.15758802346},{"$f":"+SUM(AA149:AA158)","v":1031636.7323173862},{"$f":"+SUM(AB149:AB158)","v":1063981.3280400613},{"$f":"+SUM(AC149:AC158)","v":1097071.3610396422},{"$f":"+SUM(AD149:AD158)","v":999711.15758802346},0,{"$f":"+SUM(AF149:AF158)","v":0},{"$f":"+SUM(AG149:AG158)","v":0},{"$f":"+SUM(AH149:AH158)","v":0},{"$f":"+SUM(AI149:AI158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48388279683481378,null,1,0,null,{"$f":"+J148","v":2.48E-3},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":1055984.5835436913},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":1090123.8252268771},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":1124725.2344150369},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":1160131.8133222819},{"$f":"+M149","v":1055984.5835436913},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,0.747320338607668,0,null,1.8533544397470166E-3,0,null,{"$f":"+($W149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$W138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":789158.75653834862},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":814671.70619283617},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":840530.04302363412},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":866990.09956153552},{"$f":"+Z149","v":789158.75653834862},0,{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$X149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.48388279683481378,null,1,0,null,{"$f":"+J149","v":2.48E-3},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":1362.8444056883504},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":1415.7286671915435},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":1471.3821723553067},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":1529.5437037534034},1362.8444056883504,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,0.747320338607668,0,null,1.8533544397470166E-3,0,null,{"$f":"+($W150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$W139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":1018.4813427285842},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":1058.0028269421668},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":1099.5938232658536},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":1143.0591186042197},1018.4813427285842,0,{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$X150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":215587.08896577379},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":222224.69636259353},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":228877.41163047819},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":235640.79187973688},215587.08896577379,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,0.747320338607668,0,null,1.8533544397470166E-3,0,null,{"$f":"+($W151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$W140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":161112.61632534349},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":166073.03533267963},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":171044.74475933556},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":176099.15637734398},161112.61632534349,0,{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$X151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":62542.537348251673},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":64363.109370968501},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":66264.086450917021},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":68242.983175704547},62542.537348251673,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,0.747320338607668,0,null,1.8533544397470166E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":46739.310188478157},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":48099.860688954548},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":49520.499524027095},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":50999.369294464923},46739.310188478157,0,{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$X152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.48388279683481378,null,{"$f":"+G152","v":1},0,null,2.48E-3,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":55.162429376056728},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":57.303154753674313},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":59.555984097663746},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":61.910345596494928},55.162429376056728,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,0.747320338607668,0,null,1.8533544397470166E-3,0,null,{"$f":"+($W153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$W142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":41.224005399736285},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":42.82381301380348},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":44.507398201978951},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":46.26686043449034},41.224005399736285,0,{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$X153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,null,0,0,null,{"$f":"+($W154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$W143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,0,{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$X154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,null,0,0,null,{"$f":"+($W155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$W144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,0,{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$X155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":2195.5366433378326},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":2263.1572775216446},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":2330.9140961454282},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":2399.7872593705561},2195.5366433378326,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,0.747320338607668,0,null,1.8533544397470166E-3,0,null,{"$f":"+($W156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$W145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":1640.7691877247719},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":1691.3034629598831},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":1741.9395115967875},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":1793.4098272591709},1640.7691877247719,0,{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$X156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,null,0,0,null,{"$f":"+($W157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$W146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,0,{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$X157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,null,0,0,null,{"$f":"+($W158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$W147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,0,{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$X158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+SUM(M160:M169)","v":2068939.7935175849},2141285.6961948993,2215970.4958125991,2293190.3973598843,2068939.7935175849,0,null,0.747320338607668,0,null,1.8533544397470166E-3,0,null,{"$f":"+SUM(Z160:Z169)","v":1546160.7870504402},{"$f":"+SUM(AA160:AA169)","v":1600226.3515361277},{"$f":"+SUM(AB160:AB169)","v":1656039.8212752738},{"$f":"+SUM(AC160:AC169)","v":1713747.8242468417},{"$f":"+SUM(AD160:AD169)","v":1546160.7870504402},0,{"$f":"+SUM(AF160:AF169)","v":0},{"$f":"+SUM(AG160:AG169)","v":0},{"$f":"+SUM(AH160:AH169)","v":0},{"$f":"+SUM(AI160:AI169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48388279683481378,null,1,0,null,{"$f":"+J159","v":2.48E-3},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":1889936.03555363},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":1956829.8186537072},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":2025945.861945841},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":2097441.2909806962},{"$f":"+M160","v":1889936.03555363},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,0.747320338607668,0,null,1.8533544397470166E-3,0,null,{"$f":"+($W160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$W138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":1412387.6380367724},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":1462378.7226738697},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":1514030.5475501695},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":1567460.535785398},{"$f":"+Z160","v":1412387.6380367724},0,{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$X160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.48388279683481378,null,1,0,null,{"$f":"+J160","v":2.48E-3},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":7710.3986602404266},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":8007.8969258023635},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":8320.9133058160442},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":8647.9587636270644},7710.3986602404266,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,0.747320338607668,0,null,1.8533544397470166E-3,0,null,{"$f":"+($W161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$W139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":5762.1377375709835},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":5984.4642421259259},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":6218.3877492274951},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":6462.7954714989273},5762.1377375709835,0,{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$X161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,null,0,0,null,{"$f":"+($W162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$W140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,0,{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$X162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":170668.69702060177},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":175804.53095449239},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":181040.99242228584},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":186418.54843441228},170668.69702060177,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,0.747320338607668,0,null,1.8533544397470166E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":127544.18844716559},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":131382.30160167351},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":135295.6157588909},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":139314.37273875493},127544.18844716559,0,{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$X163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":16.153635301329814},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":16.780403311108476},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":17.439989315953245},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":18.12929672195175},16.153635301329814,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,0.747320338607668,0,null,1.8533544397470166E-3,0,null,{"$f":"+($W164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$W142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":12.071940203134575},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":12.540336684430821},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":13.03325872091229},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":13.548392164967868},12.071940203134575,0,{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$X164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,null,0,0,null,{"$f":"+($W165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$W143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,0,{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$X165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,null,0,0,null,{"$f":"+($W166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$W144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,0,{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$X166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0,0,null,0,0,null,{"$f":"+($W167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$W145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,0,{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$X167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48388279683481378,null,1,0,null,2.48E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":608.50864781129985},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":626.66925758626235},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":645.28814934077013},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":664.4698844273812},608.50864781129985,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,0.747320338607668,0,null,1.8533544397470166E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":454.75088872803474},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":468.32268177438146},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":482.23695826485982},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":496.5718590248685},454.75088872803474,0,{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$X168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.48388279683481378,null,{"$f":"+G168","v":1},0,null,2.48E-3,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,{"$f":"IF(Q169=0,0,$E169*$F$3*G169/$Q$136)","v":0},{"$f":"IF(R169=0,0,$E169*$F$3*H169/$R$136)","v":0},null,0,0,null,{"$f":"+($W169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$W147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,0,{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$X169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48388279683481378,null,1,0,null,0,0,null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,{"$f":"+SUM(AF171:AF180)","v":0},{"$f":"+SUM(AG171:AG180)","v":0},{"$f":"+SUM(AH171:AH180)","v":0},{"$f":"+SUM(AI171:AI180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48388279683481378,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,null,0,0,null,{"$f":"+($W171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$W138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+Z171","v":0},0,{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$X171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.48388279683481378,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,null,0,0,null,{"$f":"+($W172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$W139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,0,{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$X172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48388279683481378,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,null,0,0,null,{"$f":"+($W173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$W140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,0,{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$X173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48388279683481378,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,null,0,0,null,{"$f":"+($W174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$W141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,0,{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$X174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.48388279683481378,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,null,0,0,null,{"$f":"+($W175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$W142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,0,{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$X175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48388279683481378,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,null,0,0,null,{"$f":"+($W176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$W143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,0,{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$X176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48388279683481378,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,null,0,0,null,{"$f":"+($W177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$W144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,0,{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$X177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48388279683481378,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,null,0,0,null,{"$f":"+($W178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$W145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,0,{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$X178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48388279683481378,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,null,0,0,null,{"$f":"+($W179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$W146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,0,{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$X179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.48388279683481378,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,null,0,0,null,{"$f":"+($W180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$W147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,0,{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$X180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48388279683481378,null,1,0,null,0,0,null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,{"$f":"+SUM(AF182:AF191)","v":0},{"$f":"+SUM(AG182:AG191)","v":0},{"$f":"+SUM(AH182:AH191)","v":0},{"$f":"+SUM(AI182:AI191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48388279683481378,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,null,0,0,null,{"$f":"+($W182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$W138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+Z182","v":0},0,{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$X182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.48388279683481378,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,null,0,0,null,{"$f":"+($W183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$W139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,0,{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$X183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48388279683481378,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,null,0,0,null,{"$f":"+($W184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$W140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,0,{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$X184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48388279683481378,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,null,0,0,null,{"$f":"+($W185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$W141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,0,{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$X185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.48388279683481378,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,null,0,0,null,{"$f":"+($W186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$W142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,0,{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$X186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48388279683481378,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,null,0,0,null,{"$f":"+($W187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$W143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,0,{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$X187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48388279683481378,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,null,0,0,null,{"$f":"+($W188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$W144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,0,{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$X188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48388279683481378,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,null,0,0,null,{"$f":"+($W189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$W145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,0,{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$X189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48388279683481378,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,null,0,0,null,{"$f":"+($W190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$W146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,0,{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$X190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.48388279683481378,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,null,0,0,null,{"$f":"+($W191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$W147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,0,{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$X191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$3*G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*H192/R192)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z192","v":0},{"$f":"+AI192","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$3*G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD194:AD195)","v":0},0,{"$f":"+SUM(AF194:AF195)","v":0},{"$f":"+SUM(AG194:AG195)","v":0},{"$f":"+SUM(AH194:AH195)","v":0},{"$f":"+SUM(AI194:AI195)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.22363839488612783},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+T20","v":0.74724813619783281},{"$f":"+U20","v":0},null,0,0,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},0,0,{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.28111580589302948},null,{"$f":"+G80","v":1},{"$f":"+H80","v":0},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+T80","v":0.74724812084181702},{"$f":"+U80","v":0},null,0,0,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},0,0,{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.0309506568158449E-5,null,1,0,null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":508.71548767440419},{"$f":"+SUM(N197,N201,N205)","v":525.52186932051086},542.59923901739342,560.09828101544201,508.71548767440419,0,null,{"$f":"IF(Q196=0,0,$E196*$F$3*G196/Q196)","v":0.71961807516185616},{"$f":"IF(R196=0,0,$E196*$F$3*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":366.08086004527968},378.17503605588649,390.46421996598463,403.05684688579686,{"$f":"+SUM(AD197,AD201,AD205)","v":366.08086004527968},{"$f":"+SUM(AE197,AE201,AE205)","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":5.0309506568158449E-5},null,{"$f":"+G196","v":1},0,null,0,0,null,{"$f":"+SUM(M198:M200)","v":508.71548767440419},525.52186932051086,542.59923901739342,560.09828101544201,508.71548767440419,0,null,{"$f":"IF(Q197=0,0,$E197*$F$3*G197/$Q$196)","v":0.71961807516185616},{"$f":"IF(R197=0,0,$E197*$F$3*H197/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":366.08086004527968},{"$f":"+SUM(AA198:AA200)","v":378.17503605588649},{"$f":"+SUM(AB198:AB200)","v":390.46421996598463},{"$f":"+SUM(AC198:AC200)","v":403.05684688579686},{"$f":"+SUM(AD198:AD200)","v":366.08086004527968},{"$f":"+SUM(AE198:AE200)","v":0},0,0,0,0]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":5.0309506568158449E-5},null,{"$f":"+G197","v":1},0,null,2.48E-3,0,null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":101.74309753488083},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":105.10437386410217},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":108.51984780347868},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":112.0196562030884},{"$f":"+M198","v":101.74309753488083},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,$E198*$F$3*G198/$Q$196)","v":0.71961807516185616},{"$f":"IF(R198=0,0,$E198*$F$3*H198/$R$196)","v":0},null,1.7846528264014033E-3,0,null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":73.216172009055938},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":75.635007211177296},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":78.092843993196922},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":80.611369377159363},{"$f":"+Z198","v":73.216172009055938},{"$f":"+AI198","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.0309506568158449E-5,null,{"$f":"+G198","v":1},0,null,2.48E-3,0,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":203.48619506976166},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":210.20874772820434},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":217.03969560695737},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":224.0393124061768},203.48619506976166,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,0.71961807516185616,0,null,{"$f":"+J199*T199","v":1.7846528264014033E-3},{"$f":"+U199*K199","v":0},null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":146.43234401811188},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":151.27001442235459},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":156.18568798639384},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":161.22273875431873},146.43234401811188,0,{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.0309506568158449E-5,null,{"$f":"+G199","v":1},0,null,2.48E-3,0,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":203.48619506976166},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":210.20874772820434},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":217.03969560695737},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":224.0393124061768},203.48619506976166,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,0.71961807516185616,0,null,1.7846528264014033E-3,0,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":146.43234401811188},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":151.27001442235459},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":156.18568798639384},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":161.22273875431873},146.43234401811188,0,{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.0309506568158449E-5,null,{"$f":"+G200","v":1},0,null,0,0,null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+SUM(AE202:AE204)","v":0},{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},{"$f":"+SUM(AH202:AH204)","v":0},{"$f":"+SUM(AI202:AI204)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.0309506568158449E-5,null,{"$f":"+G201","v":1},0,null,2.48E-3,0,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,null,0,0,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},0,0,{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.0309506568158449E-5,null,{"$f":"+G202","v":1},0,null,2.48E-3,0,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,null,0,0,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},0,0,{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.0309506568158449E-5,null,{"$f":"+G203","v":1},0,null,2.48E-3,0,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,null,0,0,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},0,0,{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.0309506568158449E-5,null,{"$f":"+G204","v":1},0,null,0,0,null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+SUM(AE206:AE208)","v":0},{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},{"$f":"+SUM(AH206:AH208)","v":0},{"$f":"+SUM(AI206:AI208)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.0309506568158449E-5,null,{"$f":"+G205","v":1},0,null,2.48E-3,0,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,null,0,0,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},0,0,{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.0309506568158449E-5,null,{"$f":"+G206","v":1},0,null,2.48E-3,0,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,null,0,0,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},0,0,{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.0309506568158449E-5,null,{"$f":"+G207","v":1},0,null,2.48E-3,0,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,null,0,0,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},0,0,{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2154442294629846E-3,null,1,0,null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":22951.297000407132},23651.89015146736,24363.717885530441,25093.240870963909,22951.297000407132,0,null,{"$f":"IF(Q209=0,0,$E209*$F$3*G209/$Q$209)","v":0.70239361344457263},{"$f":"IF(R209=0,0,$E209*$F$3*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":16120.844433355545},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":16612.936588283257},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":17112.919842561889},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":17625.332128391372},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":16120.844433355545},0,{"$f":"+SUM(AF210,AF221,AF232,AF243,AF254)","v":0},{"$f":"+SUM(AG210,AG221,AG232,AG243,AG254)","v":0},{"$f":"+SUM(AH210,AH221,AH232,AH243,AH254)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.2154442294629846E-3},null,{"$f":"+G209","v":1},0,null,2.6199999999999999E-3,0,null,{"$f":"+SUM(M211:M220)","v":22951.297000407132},23651.89015146736,24363.717885530441,25093.240870963909,22951.297000407132,0,null,0.70239361344457263,0,null,1.8402712672247802E-3,0,null,{"$f":"+SUM(Z211:Z220)","v":16120.844433355545},{"$f":"+SUM(AA211:AA220)","v":16612.936588283257},{"$f":"+SUM(AB211:AB220)","v":17112.919842561889},{"$f":"+SUM(AC211:AC220)","v":17625.332128391372},{"$f":"+SUM(AD211:AD220)","v":16120.844433355545},0,{"$f":"+SUM(AF211:AF220)","v":0},{"$f":"+SUM(AG211:AG220)","v":0},{"$f":"+SUM(AH211:AH220)","v":0},{"$f":"+SUM(AI211:AI220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.2154442294629846E-3},null,1,0,null,{"$f":"+J210","v":2.6199999999999999E-3},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":18950.459172537918},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":19529.944123146186},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":20118.885054126909},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":20722.564634675266},{"$f":"+M211","v":18950.459172537918},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,0.70239361344457263,0,null,1.8402712672247802E-3,0,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":13310.681494632754},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":13717.708023027244},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":14131.376371644206},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":14555.397053588269},13310.681494632754,0,{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2154442294629846E-3,null,1,0,null,{"$f":"+J211","v":2.6199999999999999E-3},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0,0,null,0,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},0,0,{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2154442294629846E-3,null,1,0,null,2.6199999999999999E-3,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":3976.6079476132227},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":4096.9826923938408},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":4219.1252682288487},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":4344.2065400901911},3976.6079476132227,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,0.70239361344457263,0,null,1.8402712672247802E-3,0,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":2793.1440255764574},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":2877.6944775303837},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":2963.4866427265633},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":3051.342929243493},2793.1440255764574,0,{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2154442294629846E-3,null,1,0,null,2.6199999999999999E-3,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,0,{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2154442294629846E-3,null,1,0,null,2.6199999999999999E-3,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0,0,null,0,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},0,0,{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2154442294629846E-3,null,1,0,null,2.6199999999999999E-3,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+AI216","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2154442294629846E-3,null,1,0,null,2.6199999999999999E-3,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,0,{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2154442294629846E-3,null,1,0,null,2.6199999999999999E-3,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":24.229880255990874},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":24.963335927332686},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":25.707563174682232},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":26.469696198453505},24.229880255990874,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,0.70239361344457263,0,null,1.8402712672247802E-3,0,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":17.018913146334736},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":17.534087725629927},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":18.056828191119681},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":18.592145559611826},17.018913146334736,0,{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2154442294629846E-3,null,1,0,null,2.6199999999999999E-3,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,0,{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2154442294629846E-3,null,1,0,null,2.6199999999999999E-3,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+Z220","v":0},0,{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,{"$f":"+SUM(AF222:AF231)","v":0},{"$f":"+SUM(AG222:AG231)","v":0},{"$f":"+SUM(AH222:AH231)","v":0},{"$f":"+SUM(AI222:AI231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2154442294629846E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,0,{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2154442294629846E-3,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,0,{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,0,{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,0,{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2154442294629846E-3,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,0,{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,0,{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,0,{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,0,{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,0,{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,0,{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,{"$f":"+SUM(AF233:AF242)","v":0},{"$f":"+SUM(AG233:AG242)","v":0},{"$f":"+SUM(AH233:AH242)","v":0},{"$f":"+SUM(AI233:AI242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2154442294629846E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,0,{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2154442294629846E-3,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,0,{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,0,{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,0,{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,0,{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,0,{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,0,{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,0,{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$3*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,$E241*$F$3*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,0,{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2154442294629846E-3,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,0,{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,{"$f":"+SUM(AF244:AF253)","v":0},{"$f":"+SUM(AG244:AG253)","v":0},{"$f":"+SUM(AH244:AH253)","v":0},{"$f":"+SUM(AI244:AI253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2154442294629846E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,0,{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2154442294629846E-3,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,0,{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,0,{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,0,{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,0,{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,0,{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,0,{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,0,{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,0,{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,0,{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,{"$f":"+SUM(AJ255:AJ264)","v":0},{"$f":"+SUM(AK255:AK264)","v":0},{"$f":"+SUM(AL255:AL264)","v":0},{"$f":"+SUM(AI255:AI264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2154442294629846E-3,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,0,0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T255*$X255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2154442294629846E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T256*$X256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T257*$X257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2154442294629846E-3,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T258*$X258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T259*$X259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T260*$X260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,0,0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T261*$X261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,0,0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T262*$X262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,0,0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T263*$X263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2154442294629846E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,0,0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T264*$X264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,0,null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$3*G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+Potencia!T265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,1,0,null,0,0,null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$3*G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*H266/R265)","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+Z266","v":0},{"$f":"+AI266","v":0},{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,1,0,null,0,0,null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$3*G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*H267/R265)","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+Z267","v":0},0,{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,$E268*$F$3*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},0,{"$f":"+SUM(AF269,AF280,AF291,AF302,AF313)","v":0},{"$f":"+SUM(AG269,AG280,AG291,AG302,AG313)","v":0},{"$f":"+SUM(AH269,AH280,AH291,AH302,AH313)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,0,0,null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},0,{"$f":"+SUM(AF270:AF279)","v":0},{"$f":"+SUM(AG270:AG279)","v":0},{"$f":"+SUM(AH270:AH279)","v":0},{"$f":"+SUM(AI270:AI279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+Z270","v":0},0,{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},0,0,{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},0,0,{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,0,{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},0,0,{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},0,0,{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,0,{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},0,0,{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,0,{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},0,0,{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},0,{"$f":"+SUM(AF281:AF290)","v":0},{"$f":"+SUM(AG281:AG290)","v":0},{"$f":"+SUM(AH281:AH290)","v":0},{"$f":"+SUM(AI281:AI290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+Z281","v":0},0,{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,0,{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,0,{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,0,{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,0,{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,0,{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,0,{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,0,{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,0,{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,0,{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},0,{"$f":"+SUM(AF292:AF301)","v":0},{"$f":"+SUM(AG292:AG301)","v":0},{"$f":"+SUM(AH292:AH301)","v":0},{"$f":"+SUM(AI292:AI301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+Z292","v":0},0,{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,0,{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,0,{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,0,{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,0,{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,0,{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,0,{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,0,{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$3*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,$E300*$F$3*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,0,{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,0,{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},0,{"$f":"+SUM(AF303:AF312)","v":0},{"$f":"+SUM(AG303:AG312)","v":0},{"$f":"+SUM(AH303:AH312)","v":0},{"$f":"+SUM(AI303:AI312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+Z303","v":0},0,{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,0,{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,0,{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,0,{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,0,{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,0,{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,0,{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,0,{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,0,{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,0,{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},0,{"$f":"+SUM(AJ314:AJ323)","v":0},{"$f":"+SUM(AK314:AK323)","v":0},{"$f":"+SUM(AL314:AL323)","v":0},{"$f":"+SUM(AI314:AI323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,0,0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+Z314","v":0},null,null,null,null,{"$f":"+Potencia!T314*$X314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T315*$X315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T316*$X316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T317*$X317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T318*$X318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T319*$X319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,0,0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T320*$X320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,0,0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T321*$X321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,0,0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T322*$X322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,0,0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T323*$X323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,$E324*$F$3*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+AI324","v":0},{"$f":"+SUM(AF325,AF336,AF347,AF358,AF369)","v":0},{"$f":"+SUM(AG325,AG336,AG347,AG358,AG369)","v":0},{"$f":"+SUM(AH325,AH336,AH347,AH358,AH369)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,0,0,null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},0,{"$f":"+SUM(AF326:AF335)","v":0},{"$f":"+SUM(AG326:AG335)","v":0},{"$f":"+SUM(AH326:AH335)","v":0},{"$f":"+SUM(AI326:AI335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+Z326","v":0},0,{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},0,0,{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},0,0,{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,0,{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},0,0,{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},0,0,{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,0,{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},0,0,{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,0,{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},0,0,{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},0,{"$f":"+SUM(AF337:AF346)","v":0},{"$f":"+SUM(AG337:AG346)","v":0},{"$f":"+SUM(AH337:AH346)","v":0},{"$f":"+SUM(AI337:AI346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+Z337","v":0},0,{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,0,{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,0,{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,0,{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,0,{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,0,{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,0,{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,0,{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,0,{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,0,{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},0,{"$f":"+SUM(AF348:AF357)","v":0},{"$f":"+SUM(AG348:AG357)","v":0},{"$f":"+SUM(AH348:AH357)","v":0},{"$f":"+SUM(AI348:AI357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+Z348","v":0},0,{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,0,{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,0,{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,0,{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,0,{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,0,{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,0,{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,0,{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,$E356*$F$3*G356/$Q$324)","v":0},{"$f":"IF(R356=0,0,$E356*$F$3*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,0,{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,0,{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},0,{"$f":"+SUM(AF359:AF368)","v":0},{"$f":"+SUM(AG359:AG368)","v":0},{"$f":"+SUM(AH359:AH368)","v":0},{"$f":"+SUM(AI359:AI368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+Z359","v":0},0,{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,0,{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,0,{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,0,{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,0,{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,0,{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,0,{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,0,{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,0,{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,0,{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},0,{"$f":"+SUM(AJ370:AJ379)","v":0},{"$f":"+SUM(AK370:AK379)","v":0},{"$f":"+SUM(AL370:AL379)","v":0},{"$f":"+SUM(AI370:AI379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,0,0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+Z370","v":0},null,null,null,null,{"$f":"+Potencia!T370*$X370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T371*$X371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T372*$X372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T373*$X373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T374*$X374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T375*$X375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,0,0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T376*$X376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,0,0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T377*$X377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,0,0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T378*$X378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,0,0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T379*$X379*12*1000*(1-$C379)","v":0}]

{"sheet":"CX","index":9,"n_rows":381,"n_cols":44,"rows_kept":381,"cut":false,"hidden":false,"merged":[[1,25,2,25],[1,26,2,26],[1,27,2,27],[6,37,6,38],[7,36,8,36],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33]]}
[{"$f":"+\"Cargo por Conexión\"&\" - \"&PremisaCosto!A2","v":"Cargo por Conexión - EDEMET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PremisaCosto!A2","v":"EDEMET"},null,null,"Factor de ajuste Cargos Comercialización","EDEMET","EDECHI"]
["Check: VP Costos = VP Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos año 1 nueva tarifa","Ingresos año 1 tarifa vigente","Ingresos a recuperar sig años",null,null,null,null,null,null,null,null,"Recuperación costos 2022/2023","Cuatro años = 1","Factor de ajuste Pliego Vigente",null,null,"Factor de ajuste Jul-Dic 22",1.0066667950597128,1.0077082757068871]
[{"$f":"AI7","v":"OK"},null,null,null,"Costos Nuevas Conexiones",{"$f":"+Costos!E6","v":221319.54399487362},{"$f":"+Costos!F6","v":259263.54688995378},{"$f":"+Costos!G6","v":237349.83355944566},{"$f":"+Costos!H6","v":226991.65066385316},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Resumen!R3","v":2},"Tres años = 2",{"$f":"IF(AM1=\"EDEMET\",AQ2*AQ3,AR2*AR3)","v":1.0458103288341425},null,null,"Factor de ajuste Ene-Jun 23",1.0388843001145258,1.0419398847130947]
[null,null,null,null,"VP Costos Permitidos",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":802544.8493315659},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221319.73068909362,{"$f":"+SUM(Z10,AE10)","v":211623.60956224275},{"$f":"+Z4-AA4","v":9696.1211268508632},null,null,null,null,null,null,null,null,null,null,null,null,null,"Factor ajuste final",1.0458103288341425,1.0499714446144655]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*Poner opción 1 en hoja \"Resumen\", celda R3 para ver los ingresos a recuperar"]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR",null,null,null,null,null,null,null,null,null,null,null,null,null,"Para BUSCARV",15,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F4,4)=0,\"OK\",\"Error\")","v":"OK"},null,null,"Tarifa Vigente"]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (VP)","Ingreso por Conexiones a Cargo Relativo (VP)",null,"Multiplicador Energía","Multiplicador Conexiones",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (VP)","Ingresos con Tarifa a Aplicar por Conexiones",null,null,null,"Ingresos (VP)",null,"Categorías ","Ingreso por Energia","Ingreso por Conexiones",null,null,"Ingreso por Clientes Cargo Relativo"]
[null,null,null,null,null,null,"Energía","Conexiones",null,"Energía","Conexiones",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,null,null,null,null,null,"por Energía ($/kWh)","por Conexiones ($)",null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},"por Energía",{"$f":"+Z9","v":"2022/2023"},{"$f":"+AA9","v":"2023/2024"},{"$f":"+AB9","v":"2024/2025"},{"$f":"+AC9","v":"2025/2026"},"por Conexiones",null,null,"2022/2023","2022/2023",null,null,"2022/2023"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":0},0,0,0,0,211623.60956224275,263356.33782001201,241090.10368218157,230564.94464301964,{"$f":"+SUM(AI11,AI15,AI16,AI20,AI76,AI80,AI136,AI192,AI196,AI209,AI265,AI268,AI324)","v":802544.84933156602},null,{"$f":"+A10","v":"TOTAL"},null,211623.60956224275,null,null,{"$f":"+SUM(AP11,AP15,AP16,AP20,AP76,AP80,AP136,AP192,AP196,AP209,AP265,AP268,AP324)","v":221319.54399487277}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,1.1204554607297779E-10,null,null,1,null,null,111.24,null,{"$f":"+SUM(M12:M14)","v":0},{"$f":"+SUM(N12:N14)","v":0},{"$f":"+SUM(O12:O14)","v":0},{"$f":"+SUM(P12:P14)","v":0},{"$f":"+SUM(Q12:Q14)","v":0},{"$f":"+K11*Clientes!AD11","v":8.9894700800515821E-5},null,null,{"$f":"IF(R11=0,0,IF($AK$3=1,$E11*$F$4*H11/$R$11,($E11*$F$4*H11-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":1.0139464195391694},null,null,{"$f":"+U11*K11","v":112.7913997095372},null,{"$f":"+SUM(Z12:Z14)","v":0},{"$f":"+SUM(AA12:AA14)","v":0},{"$f":"+SUM(AB12:AB14)","v":0},{"$f":"+SUM(AC12:AC14)","v":0},{"$f":"+SUM(AD12:AD14)","v":0},{"$f":"+IF($AK$3=1,$X11*Clientes!Z11,AM11)","v":2.1279551554584307E-5},{"$f":"+$X11*Clientes!AA11","v":2.7742713536368879E-5},{"$f":"+$X11*Clientes!AB11","v":2.8659265179961043E-5},{"$f":"+$X11*Clientes!AC11","v":2.926436886122534E-5},{"$f":"+SUMPRODUCT(AE11:AH11,PremisaCosto!$F$84:$I$84)","v":8.9921575891410983E-5},null,{"$f":"+A11","v":"ATH"},null,2.1279551554584307E-5,null,null,{"$f":"+K11*Clientes!Z11","v":2.2247813980402645E-5}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":1.1204554607297779E-10},null,0,null,null,0,null,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(M12:P12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K12*Clientes!AD12","v":0},null,{"$f":"IF(Q12=0,0,$E12*$F$4*G12/Q11)","v":0},{"$f":"IF(R12=0,0,IF($AK$3=1,$E12*$F$4*H12/$R$11,($E12*$F$4*H12-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J12*T12","v":0},null,null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X12*Clientes!Z12,AM12)","v":0},{"$f":"+$X12*Clientes!AA12","v":0},{"$f":"+$X12*Clientes!AB12","v":0},{"$f":"+$X12*Clientes!AC12","v":0},{"$f":"+$X12*Clientes!AD12","v":0},null,"ATH Punta",null,0,null,null,{"$f":"+K12*Clientes!Z12","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":1.1204554607297779E-10},null,0,null,null,0,null,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(M13:P13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K13*Clientes!AD13","v":0},null,{"$f":"IF(Q13=0,0,$E13*$F$4*G13/Q11)","v":0},{"$f":"IF(R13=0,0,IF($AK$3=1,$E13*$F$4*H13/$R$11,($E13*$F$4*H13-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J13*T13","v":0},null,null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X13*Clientes!Z13,AM13)","v":0},{"$f":"+$X13*Clientes!AA13","v":0},{"$f":"+$X13*Clientes!AB13","v":0},{"$f":"+$X13*Clientes!AC13","v":0},{"$f":"+$X13*Clientes!AD13","v":0},null,"ATH Fuera de Punta Medio",null,0,null,null,{"$f":"+K13*Clientes!Z13","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":1.1204554607297779E-10},null,0,null,null,0,null,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(M14:P14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K14*Clientes!AD14","v":0},null,{"$f":"IF(Q14=0,0,$E14*$F$4*G14/Q11)","v":0},{"$f":"IF(R14=0,0,IF($AK$3=1,$E14*$F$4*H14/$R$11,($E14*$F$4*H14-$AM$11*PremisaCosto!$F$84)/($R$11-$AP$11*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X14*Clientes!Z14,AM14)","v":0},{"$f":"+$X14*Clientes!AA14","v":0},{"$f":"+$X14*Clientes!AB14","v":0},{"$f":"+$X14*Clientes!AC14","v":0},{"$f":"+$X14*Clientes!AD14","v":0},null,"ATH Fuera de Punta Bajo",null,0,null,null,{"$f":"+K14*Clientes!Z14","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.689093105751463E-5,null,0,1,null,0,111.24,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(M15:P15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K15*Clientes!AD15","v":21.574670521826111},null,{"$f":"IF(Q15=0,0,$E15*$F$4*G15/Q15)","v":0},{"$f":"IF(R15=0,0,IF($AK$3=1,$E15*$F$4*H15/$R$15,($E15*$F$4*H15-$AM$15*PremisaCosto!$F$84)/($R$15-$AP$15*PremisaCosto!$F$84)))","v":1.0139490111091836},null,0,112.79168799578558,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":0},{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X15*Clientes!Z15,AM15)","v":5.1070923731001656},{"$f":"+$X15*Clientes!AA15","v":6.6582491240598332},{"$f":"+$X15*Clientes!AB15","v":6.8782241820803227},{"$f":"+$X15*Clientes!AC15","v":7.02345045544598},{"$f":"+SUMPRODUCT(AE15:AH15,PremisaCosto!$F$84:$I$84)","v":21.5811782139386},null,"ATD",null,5.1070923731001656,null,null,{"$f":"+K15*Clientes!Z15","v":5.3394590744606658}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.644346669955465E-4,null,null,1,null,null,111.24,null,{"$f":"+SUM(M17:M19)","v":0},{"$f":"+SUM(N17:N19)","v":0},{"$f":"+SUM(O17:O19)","v":0},{"$f":"+SUM(P17:P19)","v":0},{"$f":"+SUM(Q17:Q19)","v":0},{"$f":"+K16*Clientes!AD16","v":131.95544455952924},null,{"$f":"IF(Q16=0,0,$E16*$F$4*G16/Q16)","v":0},{"$f":"IF(R16=0,0,IF($AK$3=1,$E16*$F$4*H16/$R$16,($E16*$F$4*H16-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":1.0139207011030118},null,0,112.78853879069902,null,{"$f":"+SUM(Z17:Z19)","v":0},{"$f":"+SUM(AA17:AA19)","v":0},{"$f":"+SUM(AB17:AB19)","v":0},{"$f":"+SUM(AC17:AC19)","v":0},{"$f":"+SUM(AD17:AD19)","v":0},{"$f":"+IF($AK$3=1,$X16*Clientes!Z16,AM16)","v":31.678183146587752},{"$f":"+$X16*Clientes!AA16","v":41.032187937119879},{"$f":"+$X16*Clientes!AB16","v":41.757611059187177},{"$f":"+$X16*Clientes!AC16","v":42.321503483722232},{"$f":"+SUMPRODUCT(AE16:AH16,PremisaCosto!$F$84:$I$84)","v":131.96619504882707},null,"MTH",null,31.678183146587752,null,null,{"$f":"+K16*Clientes!Z16","v":33.120252498554549}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":1.644346669955465E-4},null,0,null,null,0,null,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(M17:P17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K17*Clientes!AD17","v":0},null,{"$f":"IF(Q17=0,0,$E17*$F$4*G17/Q16)","v":0},{"$f":"IF(R17=0,0,IF($AK$3=1,$E17*$F$4*H17/$R$16,($E17*$F$4*H17-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":0},{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X17*Clientes!Z17,AM17)","v":0},{"$f":"+$X17*Clientes!AA17","v":0},{"$f":"+$X17*Clientes!AB17","v":0},{"$f":"+$X17*Clientes!AC17","v":0},{"$f":"+$X17*Clientes!AD17","v":0},null,"MTH Punta",null,0,null,null,{"$f":"+K17*Clientes!Z17","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":1.644346669955465E-4},null,0,null,null,0,null,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(M18:P18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K18*Clientes!AD18","v":0},null,{"$f":"IF(Q18=0,0,$E18*$F$4*G18/Q16)","v":0},{"$f":"IF(R18=0,0,IF($AK$3=1,$E18*$F$4*H18/$R$16,($E18*$F$4*H18-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J18*T18","v":0},null,null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X18*Clientes!Z18,AM18)","v":0},{"$f":"+$X18*Clientes!AA18","v":0},{"$f":"+$X18*Clientes!AB18","v":0},{"$f":"+$X18*Clientes!AC18","v":0},{"$f":"+$X18*Clientes!AD18","v":0},null,"MTH Fuera de Punta Medio",null,0,null,null,{"$f":"+K18*Clientes!Z18","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":1.644346669955465E-4},null,0,null,null,0,null,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(M19:P19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K19*Clientes!AD19","v":0},null,{"$f":"IF(Q19=0,0,$E19*$F$4*G19/Q16)","v":0},{"$f":"IF(R19=0,0,IF($AK$3=1,$E19*$F$4*H19/$R$16,($E19*$F$4*H19-$AM$16*PremisaCosto!$F$84)/($R$16-$AP$16*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":0},{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X19*Clientes!Z19,AM19)","v":0},{"$f":"+$X19*Clientes!AA19","v":0},{"$f":"+$X19*Clientes!AB19","v":0},{"$f":"+$X19*Clientes!AC19","v":0},{"$f":"+$X19*Clientes!AD19","v":0},null,"MTH Fuera de Punta Bajo",null,0,null,null,{"$f":"+K19*Clientes!Z19","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.2456725606631746E-3,null,0,1,null,0,111.24,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":0},{"$f":"+SUM(N21,N32,N43,N54,N65)","v":0},{"$f":"+SUM(O21,O32,O43,O54,O65)","v":0},{"$f":"+SUM(P21,P32,P43,P54,P65)","v":0},{"$f":"+SUM(Q21,Q32,Q43,Q54,Q65)","v":0},{"$f":"+K20*Clientes!AD20","v":6615.8838270877886},null,{"$f":"IF(Q20=0,0,$E20*$F$4*G20/$Q$20)","v":0},{"$f":"IF(R20=0,0,IF($AK$3=1,$E20*$F$4*H20/$R$20,($E20*$F$4*H20-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":1.0139280682616347},null,0,112.78935831342424,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":0},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":0},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":0},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":0},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":0},{"$f":"+IF($AK$3=1,$X20*Clientes!Z20,AM20)","v":1570.3346336692052},{"$f":"+$X20*Clientes!AA20","v":2044.8738432187467},{"$f":"+$X20*Clientes!AB20","v":2106.1630618222612},{"$f":"+$X20*Clientes!AC20","v":2147.4263960529056},{"$f":"+SUMPRODUCT(AE20:AH20,PremisaCosto!$F$84:$I$84)","v":6617.5220428348557},null,"MTD",null,1570.3346336692052,null,null,{"$f":"+K20*Clientes!Z20","v":1641.7904545669369}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":8.2456725606631746E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,0,0,null,{"$f":"+SUM(M22:M31)","v":0},{"$f":"+SUM(N22:N31)","v":0},{"$f":"+SUM(O22:O31)","v":0},{"$f":"+SUM(P22:P31)","v":0},{"$f":"+SUM(Q22:Q31)","v":0},{"$f":"+K21*Clientes!AD21","v":0},null,0,{"$f":"IF(R21=0,0,IF($AK$3=1,$E21*$F$4*H21/$R$20,($E21*$F$4*H21-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,{"$f":"+W22","v":0},null,null,{"$f":"+SUM(Z22:Z31)","v":0},{"$f":"+SUM(AA22:AA31)","v":0},{"$f":"+SUM(AB22:AB31)","v":0},{"$f":"+SUM(AC22:AC31)","v":0},{"$f":"+SUM(AD22:AD31)","v":0},{"$f":"+IF($AK$3=1,$X21*Clientes!Z21,AM21)","v":0},{"$f":"+$X21*Clientes!AA21","v":0},{"$f":"+$X21*Clientes!AB21","v":0},{"$f":"+$X21*Clientes!AC21","v":0},{"$f":"+$X21*Clientes!AD21","v":0},null,"MTD_1 (0-10,000)",null,0,null,null,{"$f":"+K21*Clientes!Z21","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":8.2456725606631746E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+J21","v":0},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(M22:P22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K22*Clientes!AD22","v":0},null,0,{"$f":"IF(R22=0,0,IF($AK$3=1,$E22*$F$4*H22/$R$20,($E22*$F$4*H22-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":0},{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X22*Clientes!Z22,AM22)","v":0},{"$f":"+$X22*Clientes!AA22","v":0},{"$f":"+$X22*Clientes!AB22","v":0},{"$f":"+$X22*Clientes!AC22","v":0},{"$f":"+$X22*Clientes!AD22","v":0},null,"MTD_1 Regular",null,0,null,null,{"$f":"+K22*Clientes!Z22","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,8.2456725606631746E-3,null,{"$f":"+G22","v":0},1,null,{"$f":"+J22","v":0},0,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(M23:P23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K23*Clientes!AD23","v":0},null,0,{"$f":"IF(R23=0,0,IF($AK$3=1,$E23*$F$4*H23/$R$20,($E23*$F$4*H23-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":0},{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X23*Clientes!Z23,AM23)","v":0},{"$f":"+$X23*Clientes!AA23","v":0},{"$f":"+$X23*Clientes!AB23","v":0},{"$f":"+$X23*Clientes!AC23","v":0},{"$f":"+$X23*Clientes!AD23","v":0},null,"MTD_1 Agro",null,0,null,null,{"$f":"+K23*Clientes!Z23","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(M24:P24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K24*Clientes!AD24","v":0},null,0,{"$f":"IF(R24=0,0,IF($AK$3=1,$E24*$F$4*H24/$R$20,($E24*$F$4*H24-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X24*Clientes!Z24,AM24)","v":0},{"$f":"+$X24*Clientes!AA24","v":0},{"$f":"+$X24*Clientes!AB24","v":0},{"$f":"+$X24*Clientes!AC24","v":0},{"$f":"+$X24*Clientes!AD24","v":0},null,"MTD_1 Jub. 1",null,0,null,null,{"$f":"+K24*Clientes!Z24","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(M25:P25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K25*Clientes!AD25","v":0},null,0,{"$f":"IF(R25=0,0,IF($AK$3=1,$E25*$F$4*H25/$R$20,($E25*$F$4*H25-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X25*Clientes!Z25,AM25)","v":0},{"$f":"+$X25*Clientes!AA25","v":0},{"$f":"+$X25*Clientes!AB25","v":0},{"$f":"+$X25*Clientes!AC25","v":0},{"$f":"+$X25*Clientes!AD25","v":0},null,"MTD_1 Jub. 2",null,0,null,null,{"$f":"+K25*Clientes!Z25","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(M26:P26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K26*Clientes!AD26","v":0},null,0,{"$f":"IF(R26=0,0,IF($AK$3=1,$E26*$F$4*H26/$R$20,($E26*$F$4*H26-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X26*Clientes!Z26,AM26)","v":0},{"$f":"+$X26*Clientes!AA26","v":0},{"$f":"+$X26*Clientes!AB26","v":0},{"$f":"+$X26*Clientes!AC26","v":0},{"$f":"+$X26*Clientes!AD26","v":0},null,"MTD_1 Político",null,0,null,null,{"$f":"+K26*Clientes!Z26","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(M27:P27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K27*Clientes!AD27","v":0},null,0,{"$f":"IF(R27=0,0,IF($AK$3=1,$E27*$F$4*H27/$R$20,($E27*$F$4*H27-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X27*Clientes!Z27,AM27)","v":0},{"$f":"+$X27*Clientes!AA27","v":0},{"$f":"+$X27*Clientes!AB27","v":0},{"$f":"+$X27*Clientes!AC27","v":0},{"$f":"+$X27*Clientes!AD27","v":0},null,"MTD_1 x1",null,0,null,null,{"$f":"+K27*Clientes!Z27","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(M28:P28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K28*Clientes!AD28","v":0},null,0,{"$f":"IF(R28=0,0,IF($AK$3=1,$E28*$F$4*H28/$R$20,($E28*$F$4*H28-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X28*Clientes!Z28,AM28)","v":0},{"$f":"+$X28*Clientes!AA28","v":0},{"$f":"+$X28*Clientes!AB28","v":0},{"$f":"+$X28*Clientes!AC28","v":0},{"$f":"+$X28*Clientes!AD28","v":0},null,"MTD_1 x2",null,0,null,null,{"$f":"+K28*Clientes!Z28","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(M29:P29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K29*Clientes!AD29","v":0},null,0,{"$f":"IF(R29=0,0,IF($AK$3=1,$E29*$F$4*H29/$R$20,($E29*$F$4*H29-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X29*Clientes!Z29,AM29)","v":0},{"$f":"+$X29*Clientes!AA29","v":0},{"$f":"+$X29*Clientes!AB29","v":0},{"$f":"+$X29*Clientes!AC29","v":0},{"$f":"+$X29*Clientes!AD29","v":0},null,"MTD_1 Discap.",null,0,null,null,{"$f":"+K29*Clientes!Z29","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(M30:P30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K30*Clientes!AD30","v":0},null,0,{"$f":"IF(R30=0,0,IF($AK$3=1,$E30*$F$4*H30/$R$20,($E30*$F$4*H30-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X30*Clientes!Z30,AM30)","v":0},{"$f":"+$X30*Clientes!AA30","v":0},{"$f":"+$X30*Clientes!AB30","v":0},{"$f":"+$X30*Clientes!AC30","v":0},{"$f":"+$X30*Clientes!AD30","v":0},null,"MTD_1 Discapacitados 601-más",null,0,null,null,{"$f":"+K30*Clientes!Z30","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(M31:P31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K31*Clientes!AD31","v":0},null,0,{"$f":"IF(R31=0,0,IF($AK$3=1,$E31*$F$4*H31/$R$20,($E31*$F$4*H31-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X31*Clientes!Z31,AM31)","v":0},{"$f":"+$X31*Clientes!AA31","v":0},{"$f":"+$X31*Clientes!AB31","v":0},{"$f":"+$X31*Clientes!AC31","v":0},{"$f":"+$X31*Clientes!AD31","v":0},null,"MTD_1 Cruz Roja",null,0,null,null,{"$f":"+K31*Clientes!Z31","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.2456725606631746E-3,null,0,1,null,0,{"$f":"+K31","v":0},null,{"$f":"+SUM(M33:M42)","v":0},{"$f":"+SUM(N33:N42)","v":0},{"$f":"+SUM(O33:O42)","v":0},{"$f":"+SUM(P33:P42)","v":0},{"$f":"+SUM(Q33:Q42)","v":0},{"$f":"+K32*Clientes!AD32","v":0},null,0,{"$f":"IF(R32=0,0,IF($AK$3=1,$E32*$F$4*H32/$R$20,($E32*$F$4*H32-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,{"$f":"+W33","v":0},null,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},{"$f":"+IF($AK$3=1,$X32*Clientes!Z32,AM32)","v":0},{"$f":"+$X32*Clientes!AA32","v":0},{"$f":"+$X32*Clientes!AB32","v":0},{"$f":"+$X32*Clientes!AC32","v":0},{"$f":"+$X32*Clientes!AD32","v":0},null,"MTD_2 (10,001-30,000)",null,0,null,null,{"$f":"+K32*Clientes!Z32","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.2456725606631746E-3,null,0,1,null,{"$f":"+J32","v":0},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(M33:P33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K33*Clientes!AD33","v":0},null,0,{"$f":"IF(R33=0,0,IF($AK$3=1,$E33*$F$4*H33/$R$20,($E33*$F$4*H33-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X33*Clientes!Z33,AM33)","v":0},{"$f":"+$X33*Clientes!AA33","v":0},{"$f":"+$X33*Clientes!AB33","v":0},{"$f":"+$X33*Clientes!AC33","v":0},{"$f":"+$X33*Clientes!AD33","v":0},null,"MTD_2 Regular",null,0,null,null,{"$f":"+K33*Clientes!Z33","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,8.2456725606631746E-3,null,0,1,null,{"$f":"+J33","v":0},0,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(M34:P34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K34*Clientes!AD34","v":0},null,0,{"$f":"IF(R34=0,0,IF($AK$3=1,$E34*$F$4*H34/$R$20,($E34*$F$4*H34-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X34*Clientes!Z34,AM34)","v":0},{"$f":"+$X34*Clientes!AA34","v":0},{"$f":"+$X34*Clientes!AB34","v":0},{"$f":"+$X34*Clientes!AC34","v":0},{"$f":"+$X34*Clientes!AD34","v":0},null,"MTD_2 Agro",null,0,null,null,{"$f":"+K34*Clientes!Z34","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(M35:P35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K35*Clientes!AD35","v":0},null,0,{"$f":"IF(R35=0,0,IF($AK$3=1,$E35*$F$4*H35/$R$20,($E35*$F$4*H35-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X35*Clientes!Z35,AM35)","v":0},{"$f":"+$X35*Clientes!AA35","v":0},{"$f":"+$X35*Clientes!AB35","v":0},{"$f":"+$X35*Clientes!AC35","v":0},{"$f":"+$X35*Clientes!AD35","v":0},null,"MTD_2 Jub. 1",null,0,null,null,{"$f":"+K35*Clientes!Z35","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(M36:P36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K36*Clientes!AD36","v":0},null,0,{"$f":"IF(R36=0,0,IF($AK$3=1,$E36*$F$4*H36/$R$20,($E36*$F$4*H36-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X36*Clientes!Z36,AM36)","v":0},{"$f":"+$X36*Clientes!AA36","v":0},{"$f":"+$X36*Clientes!AB36","v":0},{"$f":"+$X36*Clientes!AC36","v":0},{"$f":"+$X36*Clientes!AD36","v":0},null,"MTD_2 Jub. 2",null,0,null,null,{"$f":"+K36*Clientes!Z36","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(M37:P37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K37*Clientes!AD37","v":0},null,0,{"$f":"IF(R37=0,0,IF($AK$3=1,$E37*$F$4*H37/$R$20,($E37*$F$4*H37-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X37*Clientes!Z37,AM37)","v":0},{"$f":"+$X37*Clientes!AA37","v":0},{"$f":"+$X37*Clientes!AB37","v":0},{"$f":"+$X37*Clientes!AC37","v":0},{"$f":"+$X37*Clientes!AD37","v":0},null,"MTD_2 Político",null,0,null,null,{"$f":"+K37*Clientes!Z37","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(M38:P38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K38*Clientes!AD38","v":0},null,0,{"$f":"IF(R38=0,0,IF($AK$3=1,$E38*$F$4*H38/$R$20,($E38*$F$4*H38-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X38*Clientes!Z38,AM38)","v":0},{"$f":"+$X38*Clientes!AA38","v":0},{"$f":"+$X38*Clientes!AB38","v":0},{"$f":"+$X38*Clientes!AC38","v":0},{"$f":"+$X38*Clientes!AD38","v":0},null,"MTD_2 x1",null,0,null,null,{"$f":"+K38*Clientes!Z38","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.2456725606631746E-3,null,{"$f":"+G38","v":0},1,null,0,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(M39:P39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K39*Clientes!AD39","v":0},null,0,{"$f":"IF(R39=0,0,IF($AK$3=1,$E39*$F$4*H39/$R$20,($E39*$F$4*H39-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X39*Clientes!Z39,AM39)","v":0},{"$f":"+$X39*Clientes!AA39","v":0},{"$f":"+$X39*Clientes!AB39","v":0},{"$f":"+$X39*Clientes!AC39","v":0},{"$f":"+$X39*Clientes!AD39","v":0},null,"MTD_2 x2",null,0,null,null,{"$f":"+K39*Clientes!Z39","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(M40:P40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K40*Clientes!AD40","v":0},null,0,{"$f":"IF(R40=0,0,IF($AK$3=1,$E40*$F$4*H40/$R$20,($E40*$F$4*H40-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X40*Clientes!Z40,AM40)","v":0},{"$f":"+$X40*Clientes!AA40","v":0},{"$f":"+$X40*Clientes!AB40","v":0},{"$f":"+$X40*Clientes!AC40","v":0},{"$f":"+$X40*Clientes!AD40","v":0},null,"MTD_2 Discap.",null,0,null,null,{"$f":"+K40*Clientes!Z40","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(M41:P41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K41*Clientes!AD41","v":0},null,0,{"$f":"IF(R41=0,0,IF($AK$3=1,$E41*$F$4*H41/$R$20,($E41*$F$4*H41-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X41*Clientes!Z41,AM41)","v":0},{"$f":"+$X41*Clientes!AA41","v":0},{"$f":"+$X41*Clientes!AB41","v":0},{"$f":"+$X41*Clientes!AC41","v":0},{"$f":"+$X41*Clientes!AD41","v":0},null,"MTD_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K41*Clientes!Z41","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(M42:P42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K42*Clientes!AD42","v":0},null,0,{"$f":"IF(R42=0,0,IF($AK$3=1,$E42*$F$4*H42/$R$20,($E42*$F$4*H42-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X42*Clientes!Z42,AM42)","v":0},{"$f":"+$X42*Clientes!AA42","v":0},{"$f":"+$X42*Clientes!AB42","v":0},{"$f":"+$X42*Clientes!AC42","v":0},{"$f":"+$X42*Clientes!AD42","v":0},null,"MTD_2 Cruz Roja",null,0,null,null,{"$f":"+K42*Clientes!Z42","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.2456725606631746E-3,null,0,1,null,0,{"$f":"+K42","v":0},null,{"$f":"+SUM(M44:M53)","v":0},{"$f":"+SUM(N44:N53)","v":0},{"$f":"+SUM(O44:O53)","v":0},{"$f":"+SUM(P44:P53)","v":0},{"$f":"+SUM(Q44:Q53)","v":0},{"$f":"+K43*Clientes!AD43","v":0},null,0,{"$f":"IF(R43=0,0,IF($AK$3=1,$E43*$F$4*H43/$R$20,($E43*$F$4*H43-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},{"$f":"+IF($AK$3=1,$X43*Clientes!Z43,AM43)","v":0},{"$f":"+$X43*Clientes!AA43","v":0},{"$f":"+$X43*Clientes!AB43","v":0},{"$f":"+$X43*Clientes!AC43","v":0},{"$f":"+$X43*Clientes!AD43","v":0},null,"MTD_3 (30,001-50,000)",null,0,null,null,{"$f":"+K43*Clientes!Z43","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.2456725606631746E-3,null,0,1,null,{"$f":"+J43","v":0},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(M44:P44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K44*Clientes!AD44","v":0},null,0,{"$f":"IF(R44=0,0,IF($AK$3=1,$E44*$F$4*H44/$R$20,($E44*$F$4*H44-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X44*Clientes!Z44,AM44)","v":0},{"$f":"+$X44*Clientes!AA44","v":0},{"$f":"+$X44*Clientes!AB44","v":0},{"$f":"+$X44*Clientes!AC44","v":0},{"$f":"+$X44*Clientes!AD44","v":0},null,"MTD_3 Regular",null,0,null,null,{"$f":"+K44*Clientes!Z44","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,8.2456725606631746E-3,null,0,1,null,{"$f":"+J44","v":0},0,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(M45:P45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K45*Clientes!AD45","v":0},null,0,{"$f":"IF(R45=0,0,IF($AK$3=1,$E45*$F$4*H45/$R$20,($E45*$F$4*H45-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X45*Clientes!Z45,AM45)","v":0},{"$f":"+$X45*Clientes!AA45","v":0},{"$f":"+$X45*Clientes!AB45","v":0},{"$f":"+$X45*Clientes!AC45","v":0},{"$f":"+$X45*Clientes!AD45","v":0},null,"MTD_3 Agro",null,0,null,null,{"$f":"+K45*Clientes!Z45","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(M46:P46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K46*Clientes!AD46","v":0},null,0,{"$f":"IF(R46=0,0,IF($AK$3=1,$E46*$F$4*H46/$R$20,($E46*$F$4*H46-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X46*Clientes!Z46,AM46)","v":0},{"$f":"+$X46*Clientes!AA46","v":0},{"$f":"+$X46*Clientes!AB46","v":0},{"$f":"+$X46*Clientes!AC46","v":0},{"$f":"+$X46*Clientes!AD46","v":0},null,"MTD_3 Jub. 1",null,0,null,null,{"$f":"+K46*Clientes!Z46","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(M47:P47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K47*Clientes!AD47","v":0},null,0,{"$f":"IF(R47=0,0,IF($AK$3=1,$E47*$F$4*H47/$R$20,($E47*$F$4*H47-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X47*Clientes!Z47,AM47)","v":0},{"$f":"+$X47*Clientes!AA47","v":0},{"$f":"+$X47*Clientes!AB47","v":0},{"$f":"+$X47*Clientes!AC47","v":0},{"$f":"+$X47*Clientes!AD47","v":0},null,"MTD_3 Jub. 2",null,0,null,null,{"$f":"+K47*Clientes!Z47","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(M48:P48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K48*Clientes!AD48","v":0},null,0,{"$f":"IF(R48=0,0,IF($AK$3=1,$E48*$F$4*H48/$R$20,($E48*$F$4*H48-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X48*Clientes!Z48,AM48)","v":0},{"$f":"+$X48*Clientes!AA48","v":0},{"$f":"+$X48*Clientes!AB48","v":0},{"$f":"+$X48*Clientes!AC48","v":0},{"$f":"+$X48*Clientes!AD48","v":0},null,"MTD_3 Político",null,0,null,null,{"$f":"+K48*Clientes!Z48","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(M49:P49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K49*Clientes!AD49","v":0},null,0,{"$f":"IF(R49=0,0,IF($AK$3=1,$E49*$F$4*H49/$R$20,($E49*$F$4*H49-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X49*Clientes!Z49,AM49)","v":0},{"$f":"+$X49*Clientes!AA49","v":0},{"$f":"+$X49*Clientes!AB49","v":0},{"$f":"+$X49*Clientes!AC49","v":0},{"$f":"+$X49*Clientes!AD49","v":0},null,"MTD_3 x1",null,0,null,null,{"$f":"+K49*Clientes!Z49","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(M50:P50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K50*Clientes!AD50","v":0},null,0,{"$f":"IF(R50=0,0,IF($AK$3=1,$E50*$F$4*H50/$R$20,($E50*$F$4*H50-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X50*Clientes!Z50,AM50)","v":0},{"$f":"+$X50*Clientes!AA50","v":0},{"$f":"+$X50*Clientes!AB50","v":0},{"$f":"+$X50*Clientes!AC50","v":0},{"$f":"+$X50*Clientes!AD50","v":0},null,"MTD_3 x2",null,0,null,null,{"$f":"+K50*Clientes!Z50","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(M51:P51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K51*Clientes!AD51","v":0},null,0,{"$f":"IF(R51=0,0,IF($AK$3=1,$E51*$F$4*H51/$R$20,($E51*$F$4*H51-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X51*Clientes!Z51,AM51)","v":0},{"$f":"+$X51*Clientes!AA51","v":0},{"$f":"+$X51*Clientes!AB51","v":0},{"$f":"+$X51*Clientes!AC51","v":0},{"$f":"+$X51*Clientes!AD51","v":0},null,"MTD_3 Discap.",null,0,null,null,{"$f":"+K51*Clientes!Z51","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(M52:P52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K52*Clientes!AD52","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$4*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,IF($AK$3=1,$E52*$F$4*H52/$R$20,($E52*$F$4*H52-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X52*Clientes!Z52,AM52)","v":0},{"$f":"+$X52*Clientes!AA52","v":0},{"$f":"+$X52*Clientes!AB52","v":0},{"$f":"+$X52*Clientes!AC52","v":0},{"$f":"+$X52*Clientes!AD52","v":0},null,"MTD_3 Discapacitados 601-más",null,0,null,null,{"$f":"+K52*Clientes!Z52","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(M53:P53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K53*Clientes!AD53","v":0},null,0,{"$f":"IF(R53=0,0,IF($AK$3=1,$E53*$F$4*H53/$R$20,($E53*$F$4*H53-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X53*Clientes!Z53,AM53)","v":0},{"$f":"+$X53*Clientes!AA53","v":0},{"$f":"+$X53*Clientes!AB53","v":0},{"$f":"+$X53*Clientes!AC53","v":0},{"$f":"+$X53*Clientes!AD53","v":0},null,"MTD_3 Cruz Roja",null,0,null,null,{"$f":"+K53*Clientes!Z53","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.2456725606631746E-3,null,0,1,null,0,{"$f":"+K53","v":0},null,{"$f":"+SUM(M55:M64)","v":0},{"$f":"+SUM(N55:N64)","v":0},{"$f":"+SUM(O55:O64)","v":0},{"$f":"+SUM(P55:P64)","v":0},{"$f":"+SUM(Q55:Q64)","v":0},{"$f":"+K54*Clientes!AD54","v":0},null,0,{"$f":"IF(R54=0,0,IF($AK$3=1,$E54*$F$4*H54/$R$20,($E54*$F$4*H54-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},{"$f":"+IF($AK$3=1,$X54*Clientes!Z54,AM54)","v":0},{"$f":"+$X54*Clientes!AA54","v":0},{"$f":"+$X54*Clientes!AB54","v":0},{"$f":"+$X54*Clientes!AC54","v":0},{"$f":"+$X54*Clientes!AD54","v":0},null,"MTD_4 (50,001-más)",null,0,null,null,{"$f":"+K54*Clientes!Z54","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.2456725606631746E-3,null,{"$f":"+G54","v":0},1,null,{"$f":"+J54","v":0},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(M55:P55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K55*Clientes!AD55","v":0},null,0,{"$f":"IF(R55=0,0,IF($AK$3=1,$E55*$F$4*H55/$R$20,($E55*$F$4*H55-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X55*Clientes!Z55,AM55)","v":0},{"$f":"+$X55*Clientes!AA55","v":0},{"$f":"+$X55*Clientes!AB55","v":0},{"$f":"+$X55*Clientes!AC55","v":0},{"$f":"+$X55*Clientes!AD55","v":0},null,"MTD_4 Regular",null,0,null,null,{"$f":"+K55*Clientes!Z55","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,8.2456725606631746E-3,null,0,1,null,{"$f":"+J55","v":0},0,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(M56:P56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K56*Clientes!AD56","v":0},null,0,{"$f":"IF(R56=0,0,IF($AK$3=1,$E56*$F$4*H56/$R$20,($E56*$F$4*H56-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X56*Clientes!Z56,AM56)","v":0},{"$f":"+$X56*Clientes!AA56","v":0},{"$f":"+$X56*Clientes!AB56","v":0},{"$f":"+$X56*Clientes!AC56","v":0},{"$f":"+$X56*Clientes!AD56","v":0},null,"MTD_4 Agro",null,0,null,null,{"$f":"+K56*Clientes!Z56","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(M57:P57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K57*Clientes!AD57","v":0},null,0,{"$f":"IF(R57=0,0,IF($AK$3=1,$E57*$F$4*H57/$R$20,($E57*$F$4*H57-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X57*Clientes!Z57,AM57)","v":0},{"$f":"+$X57*Clientes!AA57","v":0},{"$f":"+$X57*Clientes!AB57","v":0},{"$f":"+$X57*Clientes!AC57","v":0},{"$f":"+$X57*Clientes!AD57","v":0},null,"MTD_4 Jub. 1",null,0,null,null,{"$f":"+K57*Clientes!Z57","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(M58:P58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K58*Clientes!AD58","v":0},null,0,{"$f":"IF(R58=0,0,IF($AK$3=1,$E58*$F$4*H58/$R$20,($E58*$F$4*H58-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X58*Clientes!Z58,AM58)","v":0},{"$f":"+$X58*Clientes!AA58","v":0},{"$f":"+$X58*Clientes!AB58","v":0},{"$f":"+$X58*Clientes!AC58","v":0},{"$f":"+$X58*Clientes!AD58","v":0},null,"MTD_4 Jub. 2",null,0,null,null,{"$f":"+K58*Clientes!Z58","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(M59:P59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K59*Clientes!AD59","v":0},null,0,{"$f":"IF(R59=0,0,IF($AK$3=1,$E59*$F$4*H59/$R$20,($E59*$F$4*H59-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X59*Clientes!Z59,AM59)","v":0},{"$f":"+$X59*Clientes!AA59","v":0},{"$f":"+$X59*Clientes!AB59","v":0},{"$f":"+$X59*Clientes!AC59","v":0},{"$f":"+$X59*Clientes!AD59","v":0},null,"MTD_4 Político",null,0,null,null,{"$f":"+K59*Clientes!Z59","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(M60:P60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K60*Clientes!AD60","v":0},null,0,{"$f":"IF(R60=0,0,IF($AK$3=1,$E60*$F$4*H60/$R$20,($E60*$F$4*H60-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X60*Clientes!Z60,AM60)","v":0},{"$f":"+$X60*Clientes!AA60","v":0},{"$f":"+$X60*Clientes!AB60","v":0},{"$f":"+$X60*Clientes!AC60","v":0},{"$f":"+$X60*Clientes!AD60","v":0},null,"MTD_4 x1",null,0,null,null,{"$f":"+K60*Clientes!Z60","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(M61:P61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K61*Clientes!AD61","v":0},null,0,{"$f":"IF(R61=0,0,IF($AK$3=1,$E61*$F$4*H61/$R$20,($E61*$F$4*H61-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X61*Clientes!Z61,AM61)","v":0},{"$f":"+$X61*Clientes!AA61","v":0},{"$f":"+$X61*Clientes!AB61","v":0},{"$f":"+$X61*Clientes!AC61","v":0},{"$f":"+$X61*Clientes!AD61","v":0},null,"MTD_4 x2",null,0,null,null,{"$f":"+K61*Clientes!Z61","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(M62:P62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K62*Clientes!AD62","v":0},null,0,{"$f":"IF(R62=0,0,IF($AK$3=1,$E62*$F$4*H62/$R$20,($E62*$F$4*H62-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X62*Clientes!Z62,AM62)","v":0},{"$f":"+$X62*Clientes!AA62","v":0},{"$f":"+$X62*Clientes!AB62","v":0},{"$f":"+$X62*Clientes!AC62","v":0},{"$f":"+$X62*Clientes!AD62","v":0},null,"MTD_4 Discap.",null,0,null,null,{"$f":"+K62*Clientes!Z62","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(M63:P63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K63*Clientes!AD63","v":0},null,0,{"$f":"IF(R63=0,0,IF($AK$3=1,$E63*$F$4*H63/$R$20,($E63*$F$4*H63-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X63*Clientes!Z63,AM63)","v":0},{"$f":"+$X63*Clientes!AA63","v":0},{"$f":"+$X63*Clientes!AB63","v":0},{"$f":"+$X63*Clientes!AC63","v":0},{"$f":"+$X63*Clientes!AD63","v":0},null,"MTD_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K63*Clientes!Z63","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(M64:P64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K64*Clientes!AD64","v":0},null,0,{"$f":"IF(R64=0,0,IF($AK$3=1,$E64*$F$4*H64/$R$20,($E64*$F$4*H64-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X64*Clientes!Z64,AM64)","v":0},{"$f":"+$X64*Clientes!AA64","v":0},{"$f":"+$X64*Clientes!AB64","v":0},{"$f":"+$X64*Clientes!AC64","v":0},{"$f":"+$X64*Clientes!AD64","v":0},null,"MTD_4 Cruz Roja",null,0,null,null,{"$f":"+K64*Clientes!Z64","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.2456725606631746E-3,null,0,1,null,0,{"$f":"+K64","v":0},null,{"$f":"+SUM(M66:M75)","v":0},{"$f":"+SUM(N66:N75)","v":0},{"$f":"+SUM(O66:O75)","v":0},{"$f":"+SUM(P66:P75)","v":0},{"$f":"+SUM(Q66:Q75)","v":0},{"$f":"+K65*Clientes!AD65","v":0},null,0,{"$f":"IF(R65=0,0,IF($AK$3=1,$E65*$F$4*H65/$R$20,($E65*$F$4*H65-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},{"$f":"+IF($AK$3=1,$X65*Clientes!Z65,AM65)","v":0},{"$f":"+$X65*Clientes!AA65","v":0},{"$f":"+$X65*Clientes!AB65","v":0},{"$f":"+$X65*Clientes!AC65","v":0},{"$f":"+$X65*Clientes!AD65","v":0},null,"MTD_5 (xxx)",null,0,null,null,{"$f":"+K65*Clientes!Z65","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.2456725606631746E-3,null,0,1,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(M66:P66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K66*Clientes!AD66","v":0},null,0,{"$f":"IF(R66=0,0,IF($AK$3=1,$E66*$F$4*H66/$R$20,($E66*$F$4*H66-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X66*Clientes!Z66,AM66)","v":0},{"$f":"+$X66*Clientes!AA66","v":0},{"$f":"+$X66*Clientes!AB66","v":0},{"$f":"+$X66*Clientes!AC66","v":0},{"$f":"+$X66*Clientes!AD66","v":0},null,"MTD_5 Regular",null,0,null,null,{"$f":"+K66*Clientes!Z66","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,8.2456725606631746E-3,null,0,1,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(M67:P67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K67*Clientes!AD67","v":0},null,0,{"$f":"IF(R67=0,0,IF($AK$3=1,$E67*$F$4*H67/$R$20,($E67*$F$4*H67-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X67*Clientes!Z67,AM67)","v":0},{"$f":"+$X67*Clientes!AA67","v":0},{"$f":"+$X67*Clientes!AB67","v":0},{"$f":"+$X67*Clientes!AC67","v":0},{"$f":"+$X67*Clientes!AD67","v":0},null,"MTD_5 Agro",null,0,null,null,{"$f":"+K67*Clientes!Z67","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(M68:P68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K68*Clientes!AD68","v":0},null,0,{"$f":"IF(R68=0,0,IF($AK$3=1,$E68*$F$4*H68/$R$20,($E68*$F$4*H68-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X68*Clientes!Z68,AM68)","v":0},{"$f":"+$X68*Clientes!AA68","v":0},{"$f":"+$X68*Clientes!AB68","v":0},{"$f":"+$X68*Clientes!AC68","v":0},{"$f":"+$X68*Clientes!AD68","v":0},null,"MTD_5 Jub. 1",null,0,null,null,{"$f":"+K68*Clientes!Z68","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(M69:P69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K69*Clientes!AD69","v":0},null,0,{"$f":"IF(R69=0,0,IF($AK$3=1,$E69*$F$4*H69/$R$20,($E69*$F$4*H69-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X69*Clientes!Z69,AM69)","v":0},{"$f":"+$X69*Clientes!AA69","v":0},{"$f":"+$X69*Clientes!AB69","v":0},{"$f":"+$X69*Clientes!AC69","v":0},{"$f":"+$X69*Clientes!AD69","v":0},null,"MTD_5 Jub. 2",null,0,null,null,{"$f":"+K69*Clientes!Z69","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(M70:P70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K70*Clientes!AD70","v":0},null,0,{"$f":"IF(R70=0,0,IF($AK$3=1,$E70*$F$4*H70/$R$20,($E70*$F$4*H70-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X70*Clientes!Z70,AM70)","v":0},{"$f":"+$X70*Clientes!AA70","v":0},{"$f":"+$X70*Clientes!AB70","v":0},{"$f":"+$X70*Clientes!AC70","v":0},{"$f":"+$X70*Clientes!AD70","v":0},null,"MTD_5 Político",null,0,null,null,{"$f":"+K70*Clientes!Z70","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.2456725606631746E-3,null,{"$f":"+G70","v":0},1,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(M71:P71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K71*Clientes!AD71","v":0},null,0,{"$f":"IF(R71=0,0,IF($AK$3=1,$E71*$F$4*H71/$R$20,($E71*$F$4*H71-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X71*Clientes!Z71,AM71)","v":0},{"$f":"+$X71*Clientes!AA71","v":0},{"$f":"+$X71*Clientes!AB71","v":0},{"$f":"+$X71*Clientes!AC71","v":0},{"$f":"+$X71*Clientes!AD71","v":0},null,"MTD_5 x1",null,0,null,null,{"$f":"+K71*Clientes!Z71","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(M72:P72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K72*Clientes!AD72","v":0},null,0,{"$f":"IF(R72=0,0,IF($AK$3=1,$E72*$F$4*H72/$R$20,($E72*$F$4*H72-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X72*Clientes!Z72,AM72)","v":0},{"$f":"+$X72*Clientes!AA72","v":0},{"$f":"+$X72*Clientes!AB72","v":0},{"$f":"+$X72*Clientes!AC72","v":0},{"$f":"+$X72*Clientes!AD72","v":0},null,"MTD_5 x2",null,0,null,null,{"$f":"+K72*Clientes!Z72","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(M73:P73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K73*Clientes!AD73","v":0},null,0,{"$f":"IF(R73=0,0,IF($AK$3=1,$E73*$F$4*H73/$R$20,($E73*$F$4*H73-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X73*Clientes!Z73,AM73)","v":0},{"$f":"+$X73*Clientes!AA73","v":0},{"$f":"+$X73*Clientes!AB73","v":0},{"$f":"+$X73*Clientes!AC73","v":0},{"$f":"+$X73*Clientes!AD73","v":0},null,"MTD_5 Discap.",null,0,null,null,{"$f":"+K73*Clientes!Z73","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(M74:P74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K74*Clientes!AD74","v":0},null,0,{"$f":"IF(R74=0,0,IF($AK$3=1,$E74*$F$4*H74/$R$20,($E74*$F$4*H74-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X74*Clientes!Z74,AM74)","v":0},{"$f":"+$X74*Clientes!AA74","v":0},{"$f":"+$X74*Clientes!AB74","v":0},{"$f":"+$X74*Clientes!AC74","v":0},{"$f":"+$X74*Clientes!AD74","v":0},null,"MTD_5 Discapacitados 601-más",null,0,null,null,{"$f":"+K74*Clientes!Z74","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,8.2456725606631746E-3,null,0,1,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(M75:P75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K75*Clientes!AD75","v":0},null,0,{"$f":"IF(R75=0,0,IF($AK$3=1,$E75*$F$4*H75/$R$20,($E75*$F$4*H75-$AM$20*PremisaCosto!$F$84)/($R$20-$AP$20*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X75*Clientes!Z75,AM75)","v":0},{"$f":"+$X75*Clientes!AA75","v":0},{"$f":"+$X75*Clientes!AB75","v":0},{"$f":"+$X75*Clientes!AC75","v":0},{"$f":"+$X75*Clientes!AD75","v":0},null,"MTD_5 Cruz Roja",null,0,null,null,{"$f":"+K75*Clientes!Z75","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.6978516768786597E-3,null,0,1,null,0,111.24,null,{"$f":"+SUM(M77:M79)","v":0},{"$f":"+SUM(N77:N79)","v":0},{"$f":"+SUM(O77:O79)","v":0},{"$f":"+SUM(P77:P79)","v":0},{"$f":"+SUM(Q77:Q79)","v":0},{"$f":"+K76*Clientes!AD76","v":1363.172732216359},null,{"$f":"IF(Q76=0,0,$E76*$F$4*G76/Q76)","v":0},{"$f":"IF(R76=0,0,IF($AK$3=1,$E76*$F$4*H76/$R$76,($E76*$F$4*H76-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":1.0139118644869713},null,0,112.78755580553069,null,{"$f":"+SUM(Z77:Z79)","v":0},{"$f":"+SUM(AA77:AA79)","v":0},{"$f":"+SUM(AB77:AB79)","v":0},{"$f":"+SUM(AC77:AC79)","v":0},{"$f":"+SUM(AD77:AD79)","v":0},{"$f":"+IF($AK$3=1,$X76*Clientes!Z76,AM76)","v":338.60109070042301},{"$f":"+$X76*Clientes!AA76","v":431.83907622436311},{"$f":"+$X76*Clientes!AB76","v":423.4192621575491},{"$f":"+$X76*Clientes!AC76","v":420.91952291158731},{"$f":"+SUMPRODUCT(AE76:AH76,PremisaCosto!$F$84:$I$84)","v":1362.6021182079303},null,"BTH",null,338.60109070042301,null,null,{"$f":"+K76*Clientes!Z76","v":354.03401525764139}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":1.6978516768786597E-3},null,0,null,null,0,{"$f":"+K76","v":111.24},null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(M77:P77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K77*Clientes!AD77","v":0},null,{"$f":"IF(Q77=0,0,$E77*$F$4*G77/Q76)","v":0},{"$f":"IF(R77=0,0,IF($AK$3=1,$E77*$F$4*H77/$R$76,($E77*$F$4*H77-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":0},{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X77*Clientes!Z77,AM77)","v":0},{"$f":"+$X77*Clientes!AA77","v":0},{"$f":"+$X77*Clientes!AB77","v":0},{"$f":"+$X77*Clientes!AC77","v":0},{"$f":"+$X77*Clientes!AD77","v":0},null,{"$f":"+A77","v":"BTH Punta"},null,0,null,null,{"$f":"+K77*Clientes!Z77","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":1.6978516768786597E-3},null,0,null,null,0,{"$f":"+K76","v":111.24},null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(M78:P78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K78*Clientes!AD78","v":0},null,{"$f":"IF(Q78=0,0,$E78*$F$4*G78/$Q$76)","v":0},{"$f":"IF(R78=0,0,IF($AK$3=1,$E78*$F$4*H78/$R$76,($E78*$F$4*H78-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J78*T78","v":0},null,null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X78*Clientes!Z78,AM78)","v":0},{"$f":"+$X78*Clientes!AA78","v":0},{"$f":"+$X78*Clientes!AB78","v":0},{"$f":"+$X78*Clientes!AC78","v":0},{"$f":"+$X78*Clientes!AD78","v":0},null,"BTH Fuera de Punta Medio",null,0,null,null,{"$f":"+K78*Clientes!Z78","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":1.6978516768786597E-3},null,0,null,null,0,{"$f":"+K77","v":111.24},null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(M79:P79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K79*Clientes!AD79","v":0},null,{"$f":"IF(Q79=0,0,$E79*$F$4*G79/$Q$76)","v":0},{"$f":"IF(R79=0,0,IF($AK$3=1,$E79*$F$4*H79/$R$76,($E79*$F$4*H79-$AM$76*PremisaCosto!$F$84)/($R$76-$AP$76*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J79*T79","v":0},null,null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":0},{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X79*Clientes!Z79,AM79)","v":0},{"$f":"+$X79*Clientes!AA79","v":0},{"$f":"+$X79*Clientes!AB79","v":0},{"$f":"+$X79*Clientes!AC79","v":0},{"$f":"+$X79*Clientes!AD79","v":0},null,"BTH Fuera de Punta Bajo",null,0,null,null,{"$f":"+K79*Clientes!Z79","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":0},{"$f":"+SUM(N81,N92,N103,N114,N125)","v":0},{"$f":"+SUM(O81,O92,O103,O114,O125)","v":0},{"$f":"+SUM(P81,P92,P103,P114,P125)","v":0},{"$f":"+SUM(Q81,Q92,Q103,Q114,Q125)","v":0},{"$f":"+K80*Clientes!AD80","v":80042.390133969762},null,{"$f":"IF(Q80=0,0,$E80*$F$4*G80/$Q$80)","v":0},{"$f":"IF(R80=0,0,IF($AK$3=1,$E80*$F$4*H80/$R$80,($E80*$F$4*H80-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0138940958681417},null,0,{"$f":"+U80*K80","v":112.78557922437209},null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":0},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":0},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":0},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":0},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":0},{"$f":"+IF($AK$3=1,$X80*Clientes!Z80,AM80)","v":18940.965599335275},{"$f":"+$X80*Clientes!AA80","v":24702.760565816767},{"$f":"+$X80*Clientes!AB80","v":25515.918922999663},{"$f":"+$X80*Clientes!AC80","v":26052.915752503788},{"$f":"+SUMPRODUCT(AE80:AH80,PremisaCosto!$F$84:$I$84)","v":80055.757169109318},null,"BTD",null,18940.965599335275,null,null,{"$f":"+K80*Clientes!Z80","v":19810.769924378106}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":9.9752377995805719E-2},null,{"$f":"+G80","v":0},1,null,0,{"$f":"+K80","v":111.24},null,{"$f":"+SUM(M82:M91)","v":0},{"$f":"+SUM(N82:N91)","v":0},{"$f":"+SUM(O82:O91)","v":0},{"$f":"+SUM(P82:P91)","v":0},{"$f":"+SUM(Q82:Q91)","v":0},{"$f":"+K81*Clientes!AD81","v":54102.366134064883},null,0,{"$f":"IF(R81=0,0,IF($AK$3=1,$E81*$F$4*H81/$R$80,($E81*$F$4*H81-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0138940958681417},null,0,null,null,{"$f":"+SUM(Z82:Z91)","v":0},{"$f":"+SUM(AA82:AA91)","v":0},{"$f":"+SUM(AB82:AB91)","v":0},{"$f":"+SUM(AC82:AC91)","v":0},{"$f":"+SUM(AD82:AD91)","v":0},{"$f":"+IF($AK$3=1,$X81*Clientes!Z81,AM81)","v":0},{"$f":"+$X81*Clientes!AA81","v":0},{"$f":"+$X81*Clientes!AB81","v":0},{"$f":"+$X81*Clientes!AC81","v":0},{"$f":"+$X81*Clientes!AD81","v":0},null,"BTD_1 (0-10,000)",null,0,null,null,{"$f":"+K81*Clientes!Z81","v":13389.738895919592}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.9752377995805719E-2,null,0,1,null,{"$f":"+J81","v":0},{"$f":"+K81","v":111.24},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(M82:P82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K82*Clientes!AD82","v":53487.488024192855},null,0,{"$f":"IF(R82=0,0,IF($AK$3=1,$E82*$F$4*H82/$R$80,($E82*$F$4*H82-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0138940958681417},null,0,112.78557922437209,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X82*Clientes!Z82,AM82)","v":0},{"$f":"+$X82*Clientes!AA82","v":16506.994822499444},{"$f":"+$X82*Clientes!AB82","v":17051.239482763987},{"$f":"+$X82*Clientes!AC82","v":17410.495303508924},{"$f":"+$X82*Clientes!AD82","v":54230.648310547076},null,"BTD_1 Regular",null,0,null,null,{"$f":"+K82*Clientes!Z82","v":13237.564312297489}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,9.9752377995805719E-2,null,0,1,null,{"$f":"+J82","v":0},111.24,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(M83:P83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K83*Clientes!AD83","v":582.51610408930435},null,0,{"$f":"IF(R83=0,0,IF($AK$3=1,$E83*$F$4*H83/$R$80,($E83*$F$4*H83-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0138940958681417},null,0,112.78557922437209,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":0},{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X83*Clientes!Z83,AM83)","v":0},{"$f":"+$X83*Clientes!AA83","v":179.76298990084589},{"$f":"+$X83*Clientes!AB83","v":185.70199479486595},{"$f":"+$X83*Clientes!AC83","v":189.62289180936895},{"$f":"+$X83*Clientes!AD83","v":590.60963868425756},null,"BTD_1 Agro",null,0,null,null,{"$f":"+K83*Clientes!Z83","v":144.16539501043891}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.9752377995805719E-2,null,{"$f":"+G83","v":0},1,null,0,111.24,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(M84:P84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K84*Clientes!AD84","v":0},null,0,{"$f":"IF(R84=0,0,IF($AK$3=1,$E84*$F$4*H84/$R$80,($E84*$F$4*H84-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X84*Clientes!Z84,AM84)","v":0},{"$f":"+$X84*Clientes!AA84","v":0},{"$f":"+$X84*Clientes!AB84","v":0},{"$f":"+$X84*Clientes!AC84","v":0},{"$f":"+$X84*Clientes!AD84","v":0},null,"BTD_1 Jub. 1",null,0,null,null,{"$f":"+K84*Clientes!Z84","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(M85:P85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K85*Clientes!AD85","v":0},null,0,{"$f":"IF(R85=0,0,IF($AK$3=1,$E85*$F$4*H85/$R$80,($E85*$F$4*H85-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X85*Clientes!Z85,AM85)","v":0},{"$f":"+$X85*Clientes!AA85","v":0},{"$f":"+$X85*Clientes!AB85","v":0},{"$f":"+$X85*Clientes!AC85","v":0},{"$f":"+$X85*Clientes!AD85","v":0},null,"BTD_1 Jub. 2",null,0,null,null,{"$f":"+K85*Clientes!Z85","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(M86:P86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K86*Clientes!AD86","v":10.787335260913055},null,0,{"$f":"IF(R86=0,0,IF($AK$3=1,$E86*$F$4*H86/$R$80,($E86*$F$4*H86-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0138940958681417},null,0,112.78557922437209,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":0},{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X86*Clientes!Z86,AM86)","v":0},{"$f":"+$X86*Clientes!AA86","v":3.3289442574230983},{"$f":"+$X86*Clientes!AB86","v":3.4389258295345235},{"$f":"+$X86*Clientes!AC86","v":3.5115350335068705},{"$f":"+$X86*Clientes!AD86","v":10.937215531189967},null,"BTD_1 Político",null,0,null,null,{"$f":"+K86*Clientes!Z86","v":2.6697295372303329}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":9.9752377995805719E-2},null,0,1,null,0,111.24,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(M87:P87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K87*Clientes!AD87","v":0},null,0,{"$f":"IF(R87=0,0,IF($AK$3=1,$E87*$F$4*H87/$R$80,($E87*$F$4*H87-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X87*Clientes!Z87,AM87)","v":0},{"$f":"+$X87*Clientes!AA87","v":0},{"$f":"+$X87*Clientes!AB87","v":0},{"$f":"+$X87*Clientes!AC87","v":0},{"$f":"+$X87*Clientes!AD87","v":0},null,"BTD_1 x1",null,0,null,null,{"$f":"+K87*Clientes!Z87","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(M88:P88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K88*Clientes!AD88","v":0},null,0,{"$f":"IF(R88=0,0,IF($AK$3=1,$E88*$F$4*H88/$R$80,($E88*$F$4*H88-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X88*Clientes!Z88,AM88)","v":0},{"$f":"+$X88*Clientes!AA88","v":0},{"$f":"+$X88*Clientes!AB88","v":0},{"$f":"+$X88*Clientes!AC88","v":0},{"$f":"+$X88*Clientes!AD88","v":0},null,"BTD_1 x2",null,0,null,null,{"$f":"+K88*Clientes!Z88","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(M89:P89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K89*Clientes!AD89","v":0},null,0,{"$f":"IF(R89=0,0,IF($AK$3=1,$E89*$F$4*H89/$R$80,($E89*$F$4*H89-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X89*Clientes!Z89,AM89)","v":0},{"$f":"+$X89*Clientes!AA89","v":0},{"$f":"+$X89*Clientes!AB89","v":0},{"$f":"+$X89*Clientes!AC89","v":0},{"$f":"+$X89*Clientes!AD89","v":0},null,"BTD_1 Discap.",null,0,null,null,{"$f":"+K89*Clientes!Z89","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(M90:P90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K90*Clientes!AD90","v":0},null,0,{"$f":"IF(R90=0,0,IF($AK$3=1,$E90*$F$4*H90/$R$80,($E90*$F$4*H90-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X90*Clientes!Z90,AM90)","v":0},{"$f":"+$X90*Clientes!AA90","v":0},{"$f":"+$X90*Clientes!AB90","v":0},{"$f":"+$X90*Clientes!AC90","v":0},{"$f":"+$X90*Clientes!AD90","v":0},null,"BTD_1 Discapacitados 601-más",null,0,null,null,{"$f":"+K90*Clientes!Z90","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(M91:P91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K91*Clientes!AD91","v":21.574670521826111},null,0,{"$f":"IF(R91=0,0,IF($AK$3=1,$E91*$F$4*H91/$R$80,($E91*$F$4*H91-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0138940958681417},null,0,112.78557922437209,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X91*Clientes!Z91,AM91)","v":0},{"$f":"+$X91*Clientes!AA91","v":6.6578885148461966},{"$f":"+$X91*Clientes!AB91","v":6.8778516590690471},{"$f":"+$X91*Clientes!AC91","v":7.0230700670137409},{"$f":"+$X91*Clientes!AD91","v":21.874431062379934},null,"BTD_1 Cruz Roja",null,0,null,null,{"$f":"+K91*Clientes!Z91","v":5.3394590744606658}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.9752377995805719E-2,null,0,1,null,0,{"$f":"+K91","v":111.24},null,{"$f":"+SUM(M93:M102)","v":0},{"$f":"+SUM(N93:N102)","v":0},{"$f":"+SUM(O93:O102)","v":0},{"$f":"+SUM(P93:P102)","v":0},{"$f":"+SUM(Q93:Q102)","v":0},{"$f":"+K92*Clientes!AD92","v":19702.436797668586},null,0,{"$f":"IF(R92=0,0,IF($AK$3=1,$E92*$F$4*H92/$R$80,($E92*$F$4*H92-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0138940958681417},null,0,null,null,{"$f":"+SUM(Z93:Z102)","v":0},{"$f":"+SUM(AA93:AA102)","v":0},{"$f":"+SUM(AB93:AB102)","v":0},{"$f":"+SUM(AC93:AC102)","v":0},{"$f":"+SUM(AD93:AD102)","v":0},{"$f":"+IF($AK$3=1,$X92*Clientes!Z92,AM92)","v":0},{"$f":"+$X92*Clientes!AA92","v":0},{"$f":"+$X92*Clientes!AB92","v":0},{"$f":"+$X92*Clientes!AC92","v":0},{"$f":"+$X92*Clientes!AD92","v":0},null,"BTD_2 (10,001-30,000)",null,0,null,null,{"$f":"+K92*Clientes!Z92","v":4876.8438578875257}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.9752377995805719E-2,null,0,1,null,{"$f":"+J92","v":0},{"$f":"+K92","v":111.24},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(M93:P93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K93*Clientes!AD93","v":19562.201439276647},null,0,{"$f":"IF(R93=0,0,IF($AK$3=1,$E93*$F$4*H93/$R$80,($E93*$F$4*H93-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0138940958681417},null,0,112.78557922437209,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X93*Clientes!Z93,AM93)","v":0},{"$f":"+$X93*Clientes!AA93","v":6037.5260843419492},{"$f":"+$X93*Clientes!AB93","v":6235.7660973104757},{"$f":"+$X93*Clientes!AC93","v":6366.7637747151966},{"$f":"+$X93*Clientes!AD93","v":19834.000541465855},null,"BTD_2 Regular",null,0,null,null,{"$f":"+K93*Clientes!Z93","v":4842.1373739034652}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,9.9752377995805719E-2,null,0,1,null,{"$f":"+J93","v":0},111.24,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(M94:P94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K94*Clientes!AD94","v":118.66068787004343},null,0,{"$f":"IF(R94=0,0,IF($AK$3=1,$E94*$F$4*H94/$R$80,($E94*$F$4*H94-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0138940958681417},null,0,112.78557922437209,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X94*Clientes!Z94,AM94)","v":0},{"$f":"+$X94*Clientes!AA94","v":36.618386831653979},{"$f":"+$X94*Clientes!AB94","v":37.828184124879805},{"$f":"+$X94*Clientes!AC94","v":38.626885368575351},{"$f":"+$X94*Clientes!AD94","v":120.30937084308947},null,"BTD_2 Agro",null,0,null,null,{"$f":"+K94*Clientes!Z94","v":29.367024909533736}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(M95:P95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K95*Clientes!AD95","v":0},null,0,{"$f":"IF(R95=0,0,IF($AK$3=1,$E95*$F$4*H95/$R$80,($E95*$F$4*H95-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X95*Clientes!Z95,AM95)","v":0},{"$f":"+$X95*Clientes!AA95","v":0},{"$f":"+$X95*Clientes!AB95","v":0},{"$f":"+$X95*Clientes!AC95","v":0},{"$f":"+$X95*Clientes!AD95","v":0},null,"BTD_2 Jub. 1",null,0,null,null,{"$f":"+K95*Clientes!Z95","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(M96:P96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K96*Clientes!AD96","v":0},null,0,{"$f":"IF(R96=0,0,IF($AK$3=1,$E96*$F$4*H96/$R$80,($E96*$F$4*H96-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X96*Clientes!Z96,AM96)","v":0},{"$f":"+$X96*Clientes!AA96","v":0},{"$f":"+$X96*Clientes!AB96","v":0},{"$f":"+$X96*Clientes!AC96","v":0},{"$f":"+$X96*Clientes!AD96","v":0},null,"BTD_2 Jub. 2",null,0,null,null,{"$f":"+K96*Clientes!Z96","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(M97:P97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K97*Clientes!AD97","v":10.787335260913055},null,0,{"$f":"IF(R97=0,0,IF($AK$3=1,$E97*$F$4*H97/$R$80,($E97*$F$4*H97-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0138940958681417},null,0,112.78557922437209,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X97*Clientes!Z97,AM97)","v":0},{"$f":"+$X97*Clientes!AA97","v":3.3289442574230983},{"$f":"+$X97*Clientes!AB97","v":3.4389258295345235},{"$f":"+$X97*Clientes!AC97","v":3.5115350335068705},{"$f":"+$X97*Clientes!AD97","v":10.937215531189967},null,"BTD_2 Político",null,0,null,null,{"$f":"+K97*Clientes!Z97","v":2.6697295372303329}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(M98:P98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K98*Clientes!AD98","v":0},null,0,{"$f":"IF(R98=0,0,IF($AK$3=1,$E98*$F$4*H98/$R$80,($E98*$F$4*H98-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X98*Clientes!Z98,AM98)","v":0},{"$f":"+$X98*Clientes!AA98","v":0},{"$f":"+$X98*Clientes!AB98","v":0},{"$f":"+$X98*Clientes!AC98","v":0},{"$f":"+$X98*Clientes!AD98","v":0},null,"BTD_2 x1",null,0,null,null,{"$f":"+K98*Clientes!Z98","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(M99:P99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K99*Clientes!AD99","v":0},null,0,{"$f":"IF(R99=0,0,IF($AK$3=1,$E99*$F$4*H99/$R$80,($E99*$F$4*H99-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X99*Clientes!Z99,AM99)","v":0},{"$f":"+$X99*Clientes!AA99","v":0},{"$f":"+$X99*Clientes!AB99","v":0},{"$f":"+$X99*Clientes!AC99","v":0},{"$f":"+$X99*Clientes!AD99","v":0},null,"BTD_2 x2",null,0,null,null,{"$f":"+K99*Clientes!Z99","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.9752377995805719E-2,null,{"$f":"+G99","v":0},1,null,0,111.24,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(M100:P100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K100*Clientes!AD100","v":0},null,0,{"$f":"IF(R100=0,0,IF($AK$3=1,$E100*$F$4*H100/$R$80,($E100*$F$4*H100-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X100*Clientes!Z100,AM100)","v":0},{"$f":"+$X100*Clientes!AA100","v":0},{"$f":"+$X100*Clientes!AB100","v":0},{"$f":"+$X100*Clientes!AC100","v":0},{"$f":"+$X100*Clientes!AD100","v":0},null,"BTD_2 Discap.",null,0,null,null,{"$f":"+K100*Clientes!Z100","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(M101:P101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K101*Clientes!AD101","v":0},null,0,{"$f":"IF(R101=0,0,IF($AK$3=1,$E101*$F$4*H101/$R$80,($E101*$F$4*H101-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X101*Clientes!Z101,AM101)","v":0},{"$f":"+$X101*Clientes!AA101","v":0},{"$f":"+$X101*Clientes!AB101","v":0},{"$f":"+$X101*Clientes!AC101","v":0},{"$f":"+$X101*Clientes!AD101","v":0},null,"BTD_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K101*Clientes!Z101","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(M102:P102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K102*Clientes!AD102","v":10.787335260913055},null,0,{"$f":"IF(R102=0,0,IF($AK$3=1,$E102*$F$4*H102/$R$80,($E102*$F$4*H102-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0138940958681417},null,0,112.78557922437209,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X102*Clientes!Z102,AM102)","v":0},{"$f":"+$X102*Clientes!AA102","v":3.3289442574230983},{"$f":"+$X102*Clientes!AB102","v":3.4389258295345235},{"$f":"+$X102*Clientes!AC102","v":3.5115350335068705},{"$f":"+$X102*Clientes!AD102","v":10.937215531189967},null,"BTD_2 Cruz Roja",null,0,null,null,{"$f":"+K102*Clientes!Z102","v":2.6697295372303329}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.9752377995805719E-2,null,0,1,null,0,{"$f":"+K102","v":111.24},null,{"$f":"+SUM(M104:M113)","v":0},{"$f":"+SUM(N104:N113)","v":0},{"$f":"+SUM(O104:O113)","v":0},{"$f":"+SUM(P104:P113)","v":0},{"$f":"+SUM(Q104:Q113)","v":0},{"$f":"+K103*Clientes!AD103","v":3659.4140748780933},null,0,{"$f":"IF(R103=0,0,IF($AK$3=1,$E103*$F$4*H103/$R$80,($E103*$F$4*H103-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0138940958681417},null,0,null,null,{"$f":"+SUM(Z104:Z113)","v":0},{"$f":"+SUM(AA104:AA113)","v":0},{"$f":"+SUM(AB104:AB113)","v":0},{"$f":"+SUM(AC104:AC113)","v":0},{"$f":"+SUM(AD104:AD113)","v":0},{"$f":"+IF($AK$3=1,$X103*Clientes!Z103,AM103)","v":0},{"$f":"+$X103*Clientes!AA103","v":0},{"$f":"+$X103*Clientes!AB103","v":0},{"$f":"+$X103*Clientes!AC103","v":0},{"$f":"+$X103*Clientes!AD103","v":0},null,"BTD_3 (30,001-50,000)",null,0,null,null,{"$f":"+K103*Clientes!Z103","v":906.12181117287241}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.9752377995805719E-2,null,0,1,null,{"$f":"+J103","v":0},{"$f":"+K103","v":111.24},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(M104:P104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K104*Clientes!AD104","v":3637.8394043562694},null,0,{"$f":"IF(R104=0,0,IF($AK$3=1,$E104*$F$4*H104/$R$80,($E104*$F$4*H104-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0138940958681417},null,0,112.78557922437209,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X104*Clientes!Z104,AM104)","v":0},{"$f":"+$X104*Clientes!AA104","v":1122.9379949168128},{"$f":"+$X104*Clientes!AB104","v":1159.4074099400159},{"$f":"+$X104*Clientes!AC104","v":1183.5692788590516},{"$f":"+$X104*Clientes!AD104","v":3688.3838937932992},null,"BTD_3 Regular",null,0,null,null,{"$f":"+K104*Clientes!Z104","v":900.78235209841125}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,9.9752377995805719E-2,null,0,1,null,{"$f":"+J104","v":0},111.24,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(M105:P105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K105*Clientes!AD105","v":21.574670521826111},null,0,{"$f":"IF(R105=0,0,IF($AK$3=1,$E105*$F$4*H105/$R$80,($E105*$F$4*H105-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0138940958681417},null,0,112.78557922437209,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X105*Clientes!Z105,AM105)","v":0},{"$f":"+$X105*Clientes!AA105","v":6.6578885148461966},{"$f":"+$X105*Clientes!AB105","v":6.8778516590690471},{"$f":"+$X105*Clientes!AC105","v":7.0230700670137409},{"$f":"+$X105*Clientes!AD105","v":21.874431062379934},null,"BTD_3 Agro",null,0,null,null,{"$f":"+K105*Clientes!Z105","v":5.3394590744606658}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(M106:P106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K106*Clientes!AD106","v":0},null,0,{"$f":"IF(R106=0,0,IF($AK$3=1,$E106*$F$4*H106/$R$80,($E106*$F$4*H106-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X106*Clientes!Z106,AM106)","v":0},{"$f":"+$X106*Clientes!AA106","v":0},{"$f":"+$X106*Clientes!AB106","v":0},{"$f":"+$X106*Clientes!AC106","v":0},{"$f":"+$X106*Clientes!AD106","v":0},null,"BTD_3 Jub. 1",null,0,null,null,{"$f":"+K106*Clientes!Z106","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(M107:P107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K107*Clientes!AD107","v":0},null,0,{"$f":"IF(R107=0,0,IF($AK$3=1,$E107*$F$4*H107/$R$80,($E107*$F$4*H107-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X107*Clientes!Z107,AM107)","v":0},{"$f":"+$X107*Clientes!AA107","v":0},{"$f":"+$X107*Clientes!AB107","v":0},{"$f":"+$X107*Clientes!AC107","v":0},{"$f":"+$X107*Clientes!AD107","v":0},null,"BTD_3 Jub. 2",null,0,null,null,{"$f":"+K107*Clientes!Z107","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(M108:P108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K108*Clientes!AD108","v":0},null,0,{"$f":"IF(R108=0,0,IF($AK$3=1,$E108*$F$4*H108/$R$80,($E108*$F$4*H108-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X108*Clientes!Z108,AM108)","v":0},{"$f":"+$X108*Clientes!AA108","v":0},{"$f":"+$X108*Clientes!AB108","v":0},{"$f":"+$X108*Clientes!AC108","v":0},{"$f":"+$X108*Clientes!AD108","v":0},null,"BTD_3 Político",null,0,null,null,{"$f":"+K108*Clientes!Z108","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(M109:P109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K109*Clientes!AD109","v":0},null,0,{"$f":"IF(R109=0,0,IF($AK$3=1,$E109*$F$4*H109/$R$80,($E109*$F$4*H109-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X109*Clientes!Z109,AM109)","v":0},{"$f":"+$X109*Clientes!AA109","v":0},{"$f":"+$X109*Clientes!AB109","v":0},{"$f":"+$X109*Clientes!AC109","v":0},{"$f":"+$X109*Clientes!AD109","v":0},null,"BTD_3 x1",null,0,null,null,{"$f":"+K109*Clientes!Z109","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(M110:P110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K110*Clientes!AD110","v":0},null,0,{"$f":"IF(R110=0,0,IF($AK$3=1,$E110*$F$4*H110/$R$80,($E110*$F$4*H110-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X110*Clientes!Z110,AM110)","v":0},{"$f":"+$X110*Clientes!AA110","v":0},{"$f":"+$X110*Clientes!AB110","v":0},{"$f":"+$X110*Clientes!AC110","v":0},{"$f":"+$X110*Clientes!AD110","v":0},null,"BTD_3 x2",null,0,null,null,{"$f":"+K110*Clientes!Z110","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(M111:P111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K111*Clientes!AD111","v":0},null,0,{"$f":"IF(R111=0,0,IF($AK$3=1,$E111*$F$4*H111/$R$80,($E111*$F$4*H111-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X111*Clientes!Z111,AM111)","v":0},{"$f":"+$X111*Clientes!AA111","v":0},{"$f":"+$X111*Clientes!AB111","v":0},{"$f":"+$X111*Clientes!AC111","v":0},{"$f":"+$X111*Clientes!AD111","v":0},null,"BTD_3 Discap.",null,0,null,null,{"$f":"+K111*Clientes!Z111","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(M112:P112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K112*Clientes!AD112","v":0},null,{"$f":"IF(Q112=0,0,$E112*$F$4*G112/$Q$80)","v":0},{"$f":"IF(R112=0,0,IF($AK$3=1,$E112*$F$4*H112/$R$80,($E112*$F$4*H112-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X112*Clientes!Z112,AM112)","v":0},{"$f":"+$X112*Clientes!AA112","v":0},{"$f":"+$X112*Clientes!AB112","v":0},{"$f":"+$X112*Clientes!AC112","v":0},{"$f":"+$X112*Clientes!AD112","v":0},null,"BTD_3 Discapacitados 601-más",null,0,null,null,{"$f":"+K112*Clientes!Z112","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(M113:P113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K113*Clientes!AD113","v":0},null,0,{"$f":"IF(R113=0,0,IF($AK$3=1,$E113*$F$4*H113/$R$80,($E113*$F$4*H113-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X113*Clientes!Z113,AM113)","v":0},{"$f":"+$X113*Clientes!AA113","v":0},{"$f":"+$X113*Clientes!AB113","v":0},{"$f":"+$X113*Clientes!AC113","v":0},{"$f":"+$X113*Clientes!AD113","v":0},null,"BTD_3 Cruz Roja",null,0,null,null,{"$f":"+K113*Clientes!Z113","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.9752377995805719E-2,null,0,1,null,0,{"$f":"+K113","v":111.24},null,{"$f":"+SUM(M115:M124)","v":0},{"$f":"+SUM(N115:N124)","v":0},{"$f":"+SUM(O115:O124)","v":0},{"$f":"+SUM(P115:P124)","v":0},{"$f":"+SUM(Q115:Q124)","v":0},{"$f":"+K114*Clientes!AD114","v":2578.1731273582191},null,0,{"$f":"IF(R114=0,0,IF($AK$3=1,$E114*$F$4*H114/$R$80,($E114*$F$4*H114-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0138940958681417},null,0,null,null,{"$f":"+SUM(Z115:Z124)","v":0},{"$f":"+SUM(AA115:AA124)","v":0},{"$f":"+SUM(AB115:AB124)","v":0},{"$f":"+SUM(AC115:AC124)","v":0},{"$f":"+SUM(AD115:AD124)","v":0},{"$f":"+IF($AK$3=1,$X114*Clientes!Z114,AM114)","v":0},{"$f":"+$X114*Clientes!AA114","v":0},{"$f":"+$X114*Clientes!AB114","v":0},{"$f":"+$X114*Clientes!AC114","v":0},{"$f":"+$X114*Clientes!AD114","v":0},null,"BTD_4 (50,001-más)",null,0,null,null,{"$f":"+K114*Clientes!Z114","v":638.06535939805212}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.9752377995805719E-2,null,0,1,null,{"$f":"+J114","v":0},{"$f":"+K114","v":111.24},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(M115:P115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K115*Clientes!AD115","v":2535.0237863145603},null,0,{"$f":"IF(R115=0,0,IF($AK$3=1,$E115*$F$4*H115/$R$80,($E115*$F$4*H115-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0138940958681417},null,0,112.78557922437209,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X115*Clientes!Z115,AM115)","v":0},{"$f":"+$X115*Clientes!AA115","v":782.30190049442535},{"$f":"+$X115*Clientes!AB115","v":808.14756994061781},{"$f":"+$X115*Clientes!AC115","v":825.21073287410911},{"$f":"+$X115*Clientes!AD115","v":2570.2456498296347},null,"BTD_4 Regular",null,0,null,null,{"$f":"+K115*Clientes!Z115","v":627.38644124912355}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,9.9752377995805719E-2,null,{"$f":"+G115","v":0},1,null,{"$f":"+J115","v":0},111.24,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(M116:P116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K116*Clientes!AD116","v":43.149341043652221},null,0,{"$f":"IF(R116=0,0,IF($AK$3=1,$E116*$F$4*H116/$R$80,($E116*$F$4*H116-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":1.0138940958681417},null,0,112.78557922437209,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X116*Clientes!Z116,AM116)","v":0},{"$f":"+$X116*Clientes!AA116","v":13.315777029692393},{"$f":"+$X116*Clientes!AB116","v":13.755703318138094},{"$f":"+$X116*Clientes!AC116","v":14.046140134027482},{"$f":"+$X116*Clientes!AD116","v":43.748862124759867},null,"BTD_4 Agro",null,0,null,null,{"$f":"+K116*Clientes!Z116","v":10.678918148921332}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(M117:P117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K117*Clientes!AD117","v":0},null,0,{"$f":"IF(R117=0,0,IF($AK$3=1,$E117*$F$4*H117/$R$80,($E117*$F$4*H117-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X117*Clientes!Z117,AM117)","v":0},{"$f":"+$X117*Clientes!AA117","v":0},{"$f":"+$X117*Clientes!AB117","v":0},{"$f":"+$X117*Clientes!AC117","v":0},{"$f":"+$X117*Clientes!AD117","v":0},null,"BTD_4 Jub. 1",null,0,null,null,{"$f":"+K117*Clientes!Z117","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(M118:P118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K118*Clientes!AD118","v":0},null,0,{"$f":"IF(R118=0,0,IF($AK$3=1,$E118*$F$4*H118/$R$80,($E118*$F$4*H118-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X118*Clientes!Z118,AM118)","v":0},{"$f":"+$X118*Clientes!AA118","v":0},{"$f":"+$X118*Clientes!AB118","v":0},{"$f":"+$X118*Clientes!AC118","v":0},{"$f":"+$X118*Clientes!AD118","v":0},null,"BTD_4 Jub. 2",null,0,null,null,{"$f":"+K118*Clientes!Z118","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(M119:P119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K119*Clientes!AD119","v":0},null,0,{"$f":"IF(R119=0,0,IF($AK$3=1,$E119*$F$4*H119/$R$80,($E119*$F$4*H119-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X119*Clientes!Z119,AM119)","v":0},{"$f":"+$X119*Clientes!AA119","v":0},{"$f":"+$X119*Clientes!AB119","v":0},{"$f":"+$X119*Clientes!AC119","v":0},{"$f":"+$X119*Clientes!AD119","v":0},null,"BTD_4 Político",null,0,null,null,{"$f":"+K119*Clientes!Z119","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(M120:P120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K120*Clientes!AD120","v":0},null,0,{"$f":"IF(R120=0,0,IF($AK$3=1,$E120*$F$4*H120/$R$80,($E120*$F$4*H120-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X120*Clientes!Z120,AM120)","v":0},{"$f":"+$X120*Clientes!AA120","v":0},{"$f":"+$X120*Clientes!AB120","v":0},{"$f":"+$X120*Clientes!AC120","v":0},{"$f":"+$X120*Clientes!AD120","v":0},null,"BTD_4 x1",null,0,null,null,{"$f":"+K120*Clientes!Z120","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(M121:P121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K121*Clientes!AD121","v":0},null,0,{"$f":"IF(R121=0,0,IF($AK$3=1,$E121*$F$4*H121/$R$80,($E121*$F$4*H121-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X121*Clientes!Z121,AM121)","v":0},{"$f":"+$X121*Clientes!AA121","v":0},{"$f":"+$X121*Clientes!AB121","v":0},{"$f":"+$X121*Clientes!AC121","v":0},{"$f":"+$X121*Clientes!AD121","v":0},null,"BTD_4 x2",null,0,null,null,{"$f":"+K121*Clientes!Z121","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(M122:P122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K122*Clientes!AD122","v":0},null,0,{"$f":"IF(R122=0,0,IF($AK$3=1,$E122*$F$4*H122/$R$80,($E122*$F$4*H122-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X122*Clientes!Z122,AM122)","v":0},{"$f":"+$X122*Clientes!AA122","v":0},{"$f":"+$X122*Clientes!AB122","v":0},{"$f":"+$X122*Clientes!AC122","v":0},{"$f":"+$X122*Clientes!AD122","v":0},null,"BTD_4 Discap.",null,0,null,null,{"$f":"+K122*Clientes!Z122","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(M123:P123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K123*Clientes!AD123","v":0},null,0,{"$f":"IF(R123=0,0,IF($AK$3=1,$E123*$F$4*H123/$R$80,($E123*$F$4*H123-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X123*Clientes!Z123,AM123)","v":0},{"$f":"+$X123*Clientes!AA123","v":0},{"$f":"+$X123*Clientes!AB123","v":0},{"$f":"+$X123*Clientes!AC123","v":0},{"$f":"+$X123*Clientes!AD123","v":0},null,"BTD_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K123*Clientes!Z123","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(M124:P124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K124*Clientes!AD124","v":0},null,0,{"$f":"IF(R124=0,0,IF($AK$3=1,$E124*$F$4*H124/$R$80,($E124*$F$4*H124-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X124*Clientes!Z124,AM124)","v":0},{"$f":"+$X124*Clientes!AA124","v":0},{"$f":"+$X124*Clientes!AB124","v":0},{"$f":"+$X124*Clientes!AC124","v":0},{"$f":"+$X124*Clientes!AD124","v":0},null,"BTD_4 Cruz Roja",null,0,null,null,{"$f":"+K124*Clientes!Z124","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.9752377995805719E-2,null,0,1,null,0,{"$f":"+K124","v":111.24},null,{"$f":"+SUM(M126:M135)","v":0},{"$f":"+SUM(N126:N135)","v":0},{"$f":"+SUM(O126:O135)","v":0},{"$f":"+SUM(P126:P135)","v":0},{"$f":"+SUM(Q126:Q135)","v":0},{"$f":"+K125*Clientes!AD125","v":0},null,0,{"$f":"IF(R125=0,0,IF($AK$3=1,$E125*$F$4*H125/$R$80,($E125*$F$4*H125-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},{"$f":"+IF($AK$3=1,$X125*Clientes!Z125,AM125)","v":0},{"$f":"+$X125*Clientes!AA125","v":0},{"$f":"+$X125*Clientes!AB125","v":0},{"$f":"+$X125*Clientes!AC125","v":0},{"$f":"+$X125*Clientes!AD125","v":0},null,"BTD_5 (xxx)",null,0,null,null,{"$f":"+K125*Clientes!Z125","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.9752377995805719E-2,null,0,1,null,{"$f":"+J125","v":0},{"$f":"+K125","v":111.24},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(M126:P126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K126*Clientes!AD126","v":0},null,0,{"$f":"IF(R126=0,0,IF($AK$3=1,$E126*$F$4*H126/$R$80,($E126*$F$4*H126-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X126*Clientes!Z126,AM126)","v":0},{"$f":"+$X126*Clientes!AA126","v":0},{"$f":"+$X126*Clientes!AB126","v":0},{"$f":"+$X126*Clientes!AC126","v":0},{"$f":"+$X126*Clientes!AD126","v":0},null,"BTD_5 Regular",null,0,null,null,{"$f":"+K126*Clientes!Z126","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,9.9752377995805719E-2,null,0,1,null,{"$f":"+J126","v":0},111.24,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(M127:P127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K127*Clientes!AD127","v":0},null,0,{"$f":"IF(R127=0,0,IF($AK$3=1,$E127*$F$4*H127/$R$80,($E127*$F$4*H127-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X127*Clientes!Z127,AM127)","v":0},{"$f":"+$X127*Clientes!AA127","v":0},{"$f":"+$X127*Clientes!AB127","v":0},{"$f":"+$X127*Clientes!AC127","v":0},{"$f":"+$X127*Clientes!AD127","v":0},null,"BTD_5 Agro",null,0,null,null,{"$f":"+K127*Clientes!Z127","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(M128:P128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K128*Clientes!AD128","v":0},null,0,{"$f":"IF(R128=0,0,IF($AK$3=1,$E128*$F$4*H128/$R$80,($E128*$F$4*H128-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X128*Clientes!Z128,AM128)","v":0},{"$f":"+$X128*Clientes!AA128","v":0},{"$f":"+$X128*Clientes!AB128","v":0},{"$f":"+$X128*Clientes!AC128","v":0},{"$f":"+$X128*Clientes!AD128","v":0},null,"BTD_5 Jub. 1",null,0,null,null,{"$f":"+K128*Clientes!Z128","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(M129:P129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K129*Clientes!AD129","v":0},null,0,{"$f":"IF(R129=0,0,IF($AK$3=1,$E129*$F$4*H129/$R$80,($E129*$F$4*H129-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X129*Clientes!Z129,AM129)","v":0},{"$f":"+$X129*Clientes!AA129","v":0},{"$f":"+$X129*Clientes!AB129","v":0},{"$f":"+$X129*Clientes!AC129","v":0},{"$f":"+$X129*Clientes!AD129","v":0},null,"BTD_5 Jub. 2",null,0,null,null,{"$f":"+K129*Clientes!Z129","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(M130:P130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K130*Clientes!AD130","v":0},null,0,{"$f":"IF(R130=0,0,IF($AK$3=1,$E130*$F$4*H130/$R$80,($E130*$F$4*H130-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X130*Clientes!Z130,AM130)","v":0},{"$f":"+$X130*Clientes!AA130","v":0},{"$f":"+$X130*Clientes!AB130","v":0},{"$f":"+$X130*Clientes!AC130","v":0},{"$f":"+$X130*Clientes!AD130","v":0},null,"BTD_5 Político",null,0,null,null,{"$f":"+K130*Clientes!Z130","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(M131:P131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K131*Clientes!AD131","v":0},null,0,{"$f":"IF(R131=0,0,IF($AK$3=1,$E131*$F$4*H131/$R$80,($E131*$F$4*H131-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X131*Clientes!Z131,AM131)","v":0},{"$f":"+$X131*Clientes!AA131","v":0},{"$f":"+$X131*Clientes!AB131","v":0},{"$f":"+$X131*Clientes!AC131","v":0},{"$f":"+$X131*Clientes!AD131","v":0},null,"BTD_5 x1",null,0,null,null,{"$f":"+K131*Clientes!Z131","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,9.9752377995805719E-2,null,{"$f":"+G131","v":0},1,null,0,111.24,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(M132:P132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K132*Clientes!AD132","v":0},null,0,{"$f":"IF(R132=0,0,IF($AK$3=1,$E132*$F$4*H132/$R$80,($E132*$F$4*H132-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X132*Clientes!Z132,AM132)","v":0},{"$f":"+$X132*Clientes!AA132","v":0},{"$f":"+$X132*Clientes!AB132","v":0},{"$f":"+$X132*Clientes!AC132","v":0},{"$f":"+$X132*Clientes!AD132","v":0},null,"BTD_5 x2",null,0,null,null,{"$f":"+K132*Clientes!Z132","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(M133:P133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K133*Clientes!AD133","v":0},null,0,{"$f":"IF(R133=0,0,IF($AK$3=1,$E133*$F$4*H133/$R$80,($E133*$F$4*H133-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X133*Clientes!Z133,AM133)","v":0},{"$f":"+$X133*Clientes!AA133","v":0},{"$f":"+$X133*Clientes!AB133","v":0},{"$f":"+$X133*Clientes!AC133","v":0},{"$f":"+$X133*Clientes!AD133","v":0},null,"BTD_5 Discap.",null,0,null,null,{"$f":"+K133*Clientes!Z133","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(M134:P134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K134*Clientes!AD134","v":0},null,0,{"$f":"IF(R134=0,0,IF($AK$3=1,$E134*$F$4*H134/$R$80,($E134*$F$4*H134-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X134*Clientes!Z134,AM134)","v":0},{"$f":"+$X134*Clientes!AA134","v":0},{"$f":"+$X134*Clientes!AB134","v":0},{"$f":"+$X134*Clientes!AC134","v":0},{"$f":"+$X134*Clientes!AD134","v":0},null,"BTD_5 Discapacitados 601-más",null,0,null,null,{"$f":"+K134*Clientes!Z134","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,9.9752377995805719E-2,null,0,1,null,0,111.24,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(M135:P135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K135*Clientes!AD135","v":0},null,0,{"$f":"IF(R135=0,0,IF($AK$3=1,$E135*$F$4*H135/$R$80,($E135*$F$4*H135-$AM$80*PremisaCosto!$F$84)/($R$80-$AP$80*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X135*Clientes!Z135,AM135)","v":0},{"$f":"+$X135*Clientes!AA135","v":0},{"$f":"+$X135*Clientes!AB135","v":0},{"$f":"+$X135*Clientes!AC135","v":0},{"$f":"+$X135*Clientes!AD135","v":0},null,"BTD_5 Cruz Roja",null,0,null,null,{"$f":"+K135*Clientes!Z135","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.875824127506171,null,0,1,null,null,11.13,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":0},{"$f":"+SUM(N137,N148,N159,N170,N181)","v":0},{"$f":"+SUM(O137,O148,O159,O170,O181)","v":0},{"$f":"+SUM(P137,P148,P159,P170,P181)","v":0},{"$f":"+SUM(Q137,Q148,Q159,Q170,Q181)","v":0},{"$f":"+K136*Clientes!AD136","v":702882.92594411166},null,{"$f":"IF(Q136=0,0,$E136*$F$4*G136/$Q$136)","v":0},{"$f":"IF(R136=0,0,IF($AK$3=1,$E136*$F$4*H136/$R$136,($E136*$F$4*H136-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,11.3081309384708,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":0},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":0},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":0},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":0},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":0},{"$f":"+IF($AK$3=1,$X136*Clientes!Z136,AM136)","v":187660.16006917664},{"$f":"+$X136*Clientes!AA136","v":232312.49677472014},{"$f":"+$X136*Clientes!AB136","v":209590.82570945003},{"$f":"+$X136*Clientes!AC136","v":198688.3998175856},{"$f":"+SUMPRODUCT(AE136:AH136,PremisaCosto!$F$84:$I$84)","v":702888.14245039027},null,"BTS",null,187660.16006917664,null,null,{"$f":"+K136*Clientes!Z136","v":196237.47987270809}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.875824127506171},null,{"$f":"+G136","v":0},1,null,0,{"$f":"+K136","v":11.13},null,{"$f":"+SUM(M138:M147)","v":0},{"$f":"+SUM(N138:N147)","v":0},{"$f":"+SUM(O138:O147)","v":0},{"$f":"+SUM(P138:P147)","v":0},{"$f":"+SUM(Q138:Q147)","v":0},{"$f":"+K137*Clientes!AD137","v":518074.80277549324},null,0,{"$f":"IF(R137=0,0,IF($AK$3=1,$E137*$F$4*H137/$R$136,($E137*$F$4*H137-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,null,null,{"$f":"+SUM(Z138:Z147)","v":0},{"$f":"+SUM(AA138:AA147)","v":0},{"$f":"+SUM(AB138:AB147)","v":0},{"$f":"+SUM(AC138:AC147)","v":0},{"$f":"+SUM(AD138:AD147)","v":0},{"$f":"+IF($AK$3=1,$X137*Clientes!Z137,AM137)","v":0},{"$f":"+$X137*Clientes!AA137","v":0},{"$f":"+$X137*Clientes!AB137","v":0},{"$f":"+$X137*Clientes!AC137","v":0},{"$f":"+$X137*Clientes!AD137","v":0},null,"BTS_1 (0-300)",null,0,null,null,{"$f":"+K137*Clientes!Z137","v":145182.2423999501}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.875824127506171,null,0,1,null,{"$f":"+J137","v":0},{"$f":"+K137","v":11.13},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":0},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":0},{"$f":"+SUMPRODUCT(M138:P138,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K138*Clientes!AD138","v":408120.25390044291},null,0,{"$f":"IF(R138=0,0,IF($AK$3=1,$E138*$F$4*H138/$R$136,($E138*$F$4*H138-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,11.3081309384708,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":0},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":0},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":0},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":0},{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X138*Clientes!Z138,AM138)","v":0},{"$f":"+$X138*Clientes!AA138","v":135025.30821394722},{"$f":"+$X138*Clientes!AB138","v":121560.2219277027},{"$f":"+$X138*Clientes!AC138","v":115087.60652656767},{"$f":"+$X138*Clientes!AD138","v":414652.04579947493},null,"BTS_1 Regular",null,0,null,null,{"$f":"+K138*Clientes!Z138","v":114145.75952111516}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.875824127506171,null,0,1,null,{"$f":"+J138","v":0},11.13,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":0},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":0},{"$f":"+SUMPRODUCT(M139:P139,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K139*Clientes!AD139","v":121.96263650033913},null,0,{"$f":"IF(R139=0,0,IF($AK$3=1,$E139*$F$4*H139/$R$136,($E139*$F$4*H139-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,11.3081309384708,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":0},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":0},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":0},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":0},{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X139*Clientes!Z139,AM139)","v":0},{"$f":"+$X139*Clientes!AA139","v":37.715704191812257},{"$f":"+$X139*Clientes!AB139","v":38.961754626887959},{"$f":"+$X139*Clientes!AC139","v":39.784389987187993},{"$f":"+$X139*Clientes!AD139","v":123.91459686854922},null,"BTS_1 Agro",null,0,null,null,{"$f":"+K139*Clientes!Z139","v":30.184215585034302}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":0},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":0},{"$f":"+SUMPRODUCT(M140:P140,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K140*Clientes!AD140","v":109156.69670788191},null,0,{"$f":"IF(R140=0,0,IF($AK$3=1,$E140*$F$4*H140/$R$136,($E140*$F$4*H140-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,11.3081309384708,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":0},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":0},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":0},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":0},{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X140*Clientes!Z140,AM140)","v":0},{"$f":"+$X140*Clientes!AA140","v":36306.097186363571},{"$f":"+$X140*Clientes!AB140","v":32320.755070318974},{"$f":"+$X140*Clientes!AC140","v":30388.74715529399},{"$f":"+$X140*Clientes!AD140","v":110903.7034306984},null,"BTS_1 Jub. 1",null,0,null,null,{"$f":"+K140*Clientes!Z140","v":30815.864894547962}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!T141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!Z141-Clientes!T141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!U141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AA141-Clientes!U141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!V141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AB141-Clientes!V141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!W141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AC141-Clientes!W141*(Límites!$B$14*12-0.01*12)))*$J141*1000)","v":0},{"$f":"+SUMPRODUCT(M141:P141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K141*Clientes!AD141","v":0},null,0,{"$f":"IF(R141=0,0,IF($AK$3=1,$E141*$F$4*H141/$R$136,($E141*$F$4*H141-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!T141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!Z141-Clientes!T141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!U141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AA141-Clientes!U141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!V141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AB141-Clientes!V141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,0,(Clientes!W141*(Límites!$B$14*12-0.01*12)*(1-$C141)+(Energía!AC141-Clientes!W141*(Límites!$B$14*12-0.01*12)))*$W141*1000)","v":0},{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X141*Clientes!Z141,AM141)","v":0},{"$f":"+$X141*Clientes!AA141","v":0},{"$f":"+$X141*Clientes!AB141","v":0},{"$f":"+$X141*Clientes!AC141","v":0},{"$f":"+$X141*Clientes!AD141","v":0},null,"BTS_1 Jub. 2",null,0,null,null,{"$f":"+K141*Clientes!Z141","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":0},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":0},{"$f":"+SUMPRODUCT(M142:P142,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K142*Clientes!AD142","v":6.4758922035578381},null,0,{"$f":"IF(R142=0,0,IF($AK$3=1,$E142*$F$4*H142/$R$136,($E142*$F$4*H142-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,11.3081309384708,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":0},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":0},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":0},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":0},{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X142*Clientes!Z142,AM142)","v":0},{"$f":"+$X142*Clientes!AA142","v":2.0026037623971114},{"$f":"+$X142*Clientes!AB142","v":2.0687657324011339},{"$f":"+$X142*Clientes!AC142","v":2.1124454860453787},{"$f":"+$X142*Clientes!AD142","v":6.5795361169141264},null,{"$f":"+A142","v":"BTS_1 Político"},null,0,null,null,{"$f":"+K142*Clientes!Z142","v":1.6027017124797034}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!Z143*(1-$C143)*1000,(Clientes!T143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!Z143-Clientes!T143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AA143*(1-$C143)*1000,(Clientes!U143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AA143-Clientes!U143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AB143*(1-$C143)*1000,(Clientes!V143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AB143-Clientes!V143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$J143*Energía!AC143*(1-$C143)*1000,(Clientes!W143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AC143-Clientes!W143*(Límites!$B$16*12-0.01*12))*$J143*1000))","v":0},{"$f":"+SUMPRODUCT(M143:P143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K143*Clientes!AD143","v":0},null,0,{"$f":"IF(R143=0,0,IF($AK$3=1,$E143*$F$4*H143/$R$136,($E143*$F$4*H143-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!Z143*(1-$C143)*1000,(Clientes!T143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!Z143-Clientes!T143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AA143*(1-$C143)*1000,(Clientes!U143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AA143-Clientes!U143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AB143*(1-$C143)*1000,(Clientes!V143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AB143-Clientes!V143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,$W143*Energía!AC143*(1-$C143)*1000,(Clientes!W143*(Límites!$B$16*12-0.01*12)*(1-$C143)+(Energía!AC143-Clientes!W143*(Límites!$B$16*12-0.01*12))*$W143*1000))","v":0},{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X143*Clientes!Z143,AM143)","v":0},{"$f":"+$X143*Clientes!AA143","v":0},{"$f":"+$X143*Clientes!AB143","v":0},{"$f":"+$X143*Clientes!AC143","v":0},{"$f":"+$X143*Clientes!AD143","v":0},null,"BTS_1 x1",null,0,null,null,{"$f":"+K143*Clientes!Z143","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!T144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!Z144-Clientes!T144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!U144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AA144-Clientes!U144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!V144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AB144-Clientes!V144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!W144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AC144-Clientes!W144*(Límites!$B$16*12-0.01*12)))*$J144*1000)","v":0},{"$f":"+SUMPRODUCT(M144:P144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K144*Clientes!AD144","v":0},null,0,{"$f":"IF(R144=0,0,IF($AK$3=1,$E144*$F$4*H144/$R$136,($E144*$F$4*H144-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!T144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!Z144-Clientes!T144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!U144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AA144-Clientes!U144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!V144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AB144-Clientes!V144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$16,0,(Clientes!W144*(Límites!$B$16*12-0.01*12)*(1-$C144)+(Energía!AC144-Clientes!W144*(Límites!$B$16*12-0.01*12)))*$W144*1000)","v":0},{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X144*Clientes!Z144,AM144)","v":0},{"$f":"+$X144*Clientes!AA144","v":0},{"$f":"+$X144*Clientes!AB144","v":0},{"$f":"+$X144*Clientes!AC144","v":0},{"$f":"+$X144*Clientes!AD144","v":0},null,"BTS_1 x2",null,0,null,null,{"$f":"+K144*Clientes!Z144","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!Z145*(1-$C145)*1000,(Clientes!T145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!Z145-Clientes!T145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AA145*(1-$C145)*1000,(Clientes!U145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AA145-Clientes!U145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AB145*(1-$C145)*1000,(Clientes!V145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AB145-Clientes!V145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$J145*Energía!AC145*(1-$C145)*1000,(Clientes!W145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AC145-Clientes!W145*(Límites!$B$15*12-0.01*12)))*$J145*1000)","v":0},{"$f":"+SUMPRODUCT(M145:P145,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K145*Clientes!AD145","v":665.09637699557993},null,0,{"$f":"IF(R145=0,0,IF($AK$3=1,$E145*$F$4*H145/$R$136,($E145*$F$4*H145-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,11.3081309384708,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!Z145*(1-$C145)*1000,(Clientes!T145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!Z145-Clientes!T145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AA145*(1-$C145)*1000,(Clientes!U145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AA145-Clientes!U145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AB145*(1-$C145)*1000,(Clientes!V145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AB145-Clientes!V145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,$W145*Energía!AC145*(1-$C145)*1000,(Clientes!W145*(Límites!$B$15*12-0.01*12)*(1-$C145)+(Energía!AC145-Clientes!W145*(Límites!$B$15*12-0.01*12)))*$W145*1000)","v":0},{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X145*Clientes!Z145,AM145)","v":0},{"$f":"+$X145*Clientes!AA145","v":221.2147417686441},{"$f":"+$X145*Clientes!AB145","v":196.93157613959485},{"$f":"+$X145*Clientes!AC145","v":185.15960931663523},{"$f":"+$X145*Clientes!AD145","v":675.74096296213429},null,"BTS_1 Discap.",null,0,null,null,{"$f":"+K145*Clientes!Z145","v":187.76259918106149}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!T146*Límites!$B$15*12*(1-$C146)+(Energía!Z146-Clientes!T146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!U146*Límites!$B$15*12*(1-$C146)+(Energía!AA146-Clientes!U146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!V146*Límites!$B$15*12*(1-$C146)+(Energía!AB146-Clientes!V146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!W146*Límites!$B$15*12*(1-$C146)+(Energía!AC146-Clientes!W146*Límites!$B$15*12))*$J146*1000)","v":0},{"$f":"+SUMPRODUCT(M146:P146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K146*Clientes!AD146","v":0},null,0,{"$f":"IF(R146=0,0,IF($AK$3=1,$E146*$F$4*H146/$R$136,($E146*$F$4*H146-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!T146*Límites!$B$15*12*(1-$C146)+(Energía!Z146-Clientes!T146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!U146*Límites!$B$15*12*(1-$C146)+(Energía!AA146-Clientes!U146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!V146*Límites!$B$15*12*(1-$C146)+(Energía!AB146-Clientes!V146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$15,0,(Clientes!W146*Límites!$B$15*12*(1-$C146)+(Energía!AC146-Clientes!W146*Límites!$B$15*12))*$W146*1000)","v":0},{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X146*Clientes!Z146,AM146)","v":0},{"$f":"+$X146*Clientes!AA146","v":0},{"$f":"+$X146*Clientes!AB146","v":0},{"$f":"+$X146*Clientes!AC146","v":0},{"$f":"+$X146*Clientes!AD146","v":0},null,"BTS_1 Discapacitados 601-más",null,0,null,null,{"$f":"+K146*Clientes!Z146","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(M147:P147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K147*Clientes!AD147","v":4.3172614690385585},null,0,{"$f":"IF(R147=0,0,IF($AK$3=1,$E147*$F$4*H147/$R$136,($E147*$F$4*H147-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,11.3081309384708,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X147*Clientes!Z147,AM147)","v":0},{"$f":"+$X147*Clientes!AA147","v":1.3350691749314076},{"$f":"+$X147*Clientes!AB147","v":1.3791771549340892},{"$f":"+$X147*Clientes!AC147","v":1.4082969906969225},{"$f":"+$X147*Clientes!AD147","v":4.3863574112760837},null,"BTS_1 Cruz Roja",null,0,null,null,{"$f":"+K147*Clientes!Z147","v":1.0684678083197989}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.875824127506171,null,0,1,null,0,{"$f":"+K147","v":11.13},null,{"$f":"+SUM(M149:M158)","v":0},{"$f":"+SUM(N149:N158)","v":0},{"$f":"+SUM(O149:O158)","v":0},{"$f":"+SUM(P149:P158)","v":0},{"$f":"+SUM(Q149:Q158)","v":0},{"$f":"+K148*Clientes!AD148","v":136527.71858273732},null,0,{"$f":"IF(R148=0,0,IF($AK$3=1,$E148*$F$4*H148/$R$136,($E148*$F$4*H148-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,null,null,{"$f":"+SUM(Z149:Z158)","v":0},{"$f":"+SUM(AA149:AA158)","v":0},{"$f":"+SUM(AB149:AB158)","v":0},{"$f":"+SUM(AC149:AC158)","v":0},{"$f":"+SUM(AD149:AD158)","v":0},{"$f":"+IF($AK$3=1,$X148*Clientes!Z148,AM148)","v":0},{"$f":"+$X148*Clientes!AA148","v":0},{"$f":"+$X148*Clientes!AB148","v":0},{"$f":"+$X148*Clientes!AC148","v":0},{"$f":"+$X148*Clientes!AD148","v":0},null,"BTS_2 (301-750)",null,0,null,null,{"$f":"+K148*Clientes!Z148","v":38059.978134435827}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.875824127506171,null,0,1,null,{"$f":"+J148","v":0},{"$f":"+K148","v":11.13},null,{"$f":"+$J149*Energía!Z149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AA149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AB149*(1-$C149)*1000","v":0},{"$f":"+$J149*Energía!AC149*(1-$C149)*1000","v":0},{"$f":"+SUMPRODUCT(M149:P149,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K149*Clientes!AD149","v":99227.597644418609},null,0,{"$f":"IF(R149=0,0,IF($AK$3=1,$E149*$F$4*H149/$R$136,($E149*$F$4*H149-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,{"$f":"+X148","v":0},null,{"$f":"+$W149*Energía!Z149*(1-$C149)*1000","v":0},{"$f":"+$W149*Energía!AA149*(1-$C149)*1000","v":0},{"$f":"+$W149*Energía!AB149*(1-$C149)*1000","v":0},{"$f":"+$W149*Energía!AC149*(1-$C149)*1000","v":0},{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X149*Clientes!Z149,AM149)","v":0},{"$f":"+$X149*Clientes!AA149","v":0},{"$f":"+$X149*Clientes!AB149","v":0},{"$f":"+$X149*Clientes!AC149","v":0},{"$f":"+$X149*Clientes!AD149","v":0},null,"BTS_2 Regular",null,0,null,null,{"$f":"+K149*Clientes!Z149","v":27533.581893022794}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.875824127506171,null,0,1,null,{"$f":"+J149","v":0},11.13,null,{"$f":"+$J150*Energía!Z150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AA150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AB150*(1-$C150)*1000","v":0},{"$f":"+$J150*Energía!AC150*(1-$C150)*1000","v":0},{"$f":"+SUMPRODUCT(M150:P150,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K150*Clientes!AD150","v":97.138383053367576},null,0,{"$f":"IF(R150=0,0,IF($AK$3=1,$E150*$F$4*H150/$R$136,($E150*$F$4*H150-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,0,null,{"$f":"+$W150*Energía!Z150*(1-$C150)*1000","v":0},{"$f":"+$W150*Energía!AA150*(1-$C150)*1000","v":0},{"$f":"+$W150*Energía!AB150*(1-$C150)*1000","v":0},{"$f":"+$W150*Energía!AC150*(1-$C150)*1000","v":0},{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X150*Clientes!Z150,AM150)","v":0},{"$f":"+$X150*Clientes!AA150","v":0},{"$f":"+$X150*Clientes!AB150","v":0},{"$f":"+$X150*Clientes!AC150","v":0},{"$f":"+$X150*Clientes!AD150","v":0},null,"BTS_2 Agro",null,0,null,null,{"$f":"+K150*Clientes!Z150","v":24.040525687195579}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+$J151*Energía!Z151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AA151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AB151*(1-$C151)*1000","v":0},{"$f":"+$J151*Energía!AC151*(1-$C151)*1000","v":0},{"$f":"+SUMPRODUCT(M151:P151,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K151*Clientes!AD151","v":31397.618887820605},null,0,{"$f":"IF(R151=0,0,IF($AK$3=1,$E151*$F$4*H151/$R$136,($E151*$F$4*H151-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,0,null,{"$f":"+$W151*Energía!Z151*(1-$C151)*1000","v":0},{"$f":"+$W151*Energía!AA151*(1-$C151)*1000","v":0},{"$f":"+$W151*Energía!AB151*(1-$C151)*1000","v":0},{"$f":"+$W151*Energía!AC151*(1-$C151)*1000","v":0},{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X151*Clientes!Z151,AM151)","v":0},{"$f":"+$X151*Clientes!AA151","v":0},{"$f":"+$X151*Clientes!AB151","v":0},{"$f":"+$X151*Clientes!AC151","v":0},{"$f":"+$X151*Clientes!AD151","v":0},null,"BTS_2 Jub. 1",null,0,null,null,{"$f":"+K151*Clientes!Z151","v":8863.7883738932778}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":0},{"$f":"+SUMPRODUCT(M152:P152,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K152*Clientes!AD152","v":5500.3470377534477},null,0,{"$f":"IF(R152=0,0,IF($AK$3=1,$E152*$F$4*H152/$R$136,($E152*$F$4*H152-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":0},{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X152*Clientes!Z152,AM152)","v":0},{"$f":"+$X152*Clientes!AA152","v":0},{"$f":"+$X152*Clientes!AB152","v":0},{"$f":"+$X152*Clientes!AC152","v":0},{"$f":"+$X152*Clientes!AD152","v":0},null,"BTS_2 Jub. 2",null,0,null,null,{"$f":"+K152*Clientes!Z152","v":1552.7966952273773}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.875824127506171,null,{"$f":"+G152","v":0},1,null,0,11.13,null,{"$f":"+$J153*Energía!Z153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AA153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AB153*(1-$C153)*1000","v":0},{"$f":"+$J153*Energía!AC153*(1-$C153)*1000","v":0},{"$f":"+SUMPRODUCT(M153:P153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K153*Clientes!AD153","v":7.5552075708174797},null,0,{"$f":"IF(R153=0,0,IF($AK$3=1,$E153*$F$4*H153/$R$136,($E153*$F$4*H153-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,0,null,{"$f":"+$W153*Energía!Z153*(1-$C153)*1000","v":0},{"$f":"+$W153*Energía!AA153*(1-$C153)*1000","v":0},{"$f":"+$W153*Energía!AB153*(1-$C153)*1000","v":0},{"$f":"+$W153*Energía!AC153*(1-$C153)*1000","v":0},{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X153*Clientes!Z153,AM153)","v":0},{"$f":"+$X153*Clientes!AA153","v":0},{"$f":"+$X153*Clientes!AB153","v":0},{"$f":"+$X153*Clientes!AC153","v":0},{"$f":"+$X153*Clientes!AD153","v":0},null,"BTS_2 Político",null,0,null,null,{"$f":"+K153*Clientes!Z153","v":1.8698186645596655}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!Z154*(1-$C154)*1000,(Clientes!T154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!Z154-Clientes!T154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AA154*(1-$C154)*1000,(Clientes!U154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AA154-Clientes!U154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AB154*(1-$C154)*1000,(Clientes!V154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AB154-Clientes!V154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J154*Energía!AC154*(1-$C154)*1000,(Clientes!W154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AC154-Clientes!W154*(Límites!$B$16*12-0.01*12)))*$J154*1000)","v":0},{"$f":"+SUMPRODUCT(M154:P154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K154*Clientes!AD154","v":0},null,0,{"$f":"IF(R154=0,0,IF($AK$3=1,$E154*$F$4*H154/$R$136,($E154*$F$4*H154-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!Z154*(1-$C154)*1000,(Clientes!T154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!Z154-Clientes!T154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AA154*(1-$C154)*1000,(Clientes!U154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AA154-Clientes!U154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AB154*(1-$C154)*1000,(Clientes!V154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AB154-Clientes!V154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W154*Energía!AC154*(1-$C154)*1000,(Clientes!W154*(Límites!$B$16*12-0.01*12)*(1-$C154)+(Energía!AC154-Clientes!W154*(Límites!$B$16*12-0.01*12)))*$W154*1000)","v":0},{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X154*Clientes!Z154,AM154)","v":0},{"$f":"+$X154*Clientes!AA154","v":0},{"$f":"+$X154*Clientes!AB154","v":0},{"$f":"+$X154*Clientes!AC154","v":0},{"$f":"+$X154*Clientes!AD154","v":0},null,"BTS_2 x1",null,0,null,null,{"$f":"+K154*Clientes!Z154","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!Z155-Clientes!T155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AA155-Clientes!U155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AB155-Clientes!V155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AC155-Clientes!W155*(Límites!$B$16*12-0.01*12)))*$J155*1000)","v":0},{"$f":"+SUMPRODUCT(M155:P155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K155*Clientes!AD155","v":0},null,0,{"$f":"IF(R155=0,0,IF($AK$3=1,$E155*$F$4*H155/$R$136,($E155*$F$4*H155-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!Z155-Clientes!T155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AA155-Clientes!U155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AB155-Clientes!V155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W155*(Límites!$B$16*12-0.01*12)*(1-$C155)+(Energía!AC155-Clientes!W155*(Límites!$B$16*12-0.01*12)))*$W155*1000)","v":0},{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X155*Clientes!Z155,AM155)","v":0},{"$f":"+$X155*Clientes!AA155","v":0},{"$f":"+$X155*Clientes!AB155","v":0},{"$f":"+$X155*Clientes!AC155","v":0},{"$f":"+$X155*Clientes!AD155","v":0},null,"BTS_2 x2",null,0,null,null,{"$f":"+K155*Clientes!Z155","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+$J156*Energía!Z156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AA156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AB156*(1-$C156)*1000","v":0},{"$f":"+$J156*Energía!AC156*(1-$C156)*1000","v":0},{"$f":"+SUMPRODUCT(M156:P156,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K156*Clientes!AD156","v":295.30279138603794},null,0,{"$f":"IF(R156=0,0,IF($AK$3=1,$E156*$F$4*H156/$R$136,($E156*$F$4*H156-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,0,null,{"$f":"+$W156*Energía!Z156*(1-$C156)*1000","v":0},{"$f":"+$W156*Energía!AA156*(1-$C156)*1000","v":0},{"$f":"+$W156*Energía!AB156*(1-$C156)*1000","v":0},{"$f":"+$W156*Energía!AC156*(1-$C156)*1000","v":0},{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X156*Clientes!Z156,AM156)","v":0},{"$f":"+$X156*Clientes!AA156","v":0},{"$f":"+$X156*Clientes!AB156","v":0},{"$f":"+$X156*Clientes!AC156","v":0},{"$f":"+$X156*Clientes!AD156","v":0},null,"BTS_2 Discap.",null,0,null,null,{"$f":"+K156*Clientes!Z156","v":83.366594036391447}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!Z157-Clientes!T157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AA157-Clientes!U157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AB157-Clientes!V157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AC157-Clientes!W157*(Límites!$B$15*12-0.01*12)))*$J157*1000)","v":0},{"$f":"+SUMPRODUCT(M157:P157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K157*Clientes!AD157","v":0},null,0,{"$f":"IF(R157=0,0,IF($AK$3=1,$E157*$F$4*H157/$R$136,($E157*$F$4*H157-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!Z157-Clientes!T157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AA157-Clientes!U157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AB157-Clientes!V157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W157*(Límites!$B$15*12-0.01*12)*(1-$C157)+(Energía!AC157-Clientes!W157*(Límites!$B$15*12-0.01*12)))*$W157*1000)","v":0},{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X157*Clientes!Z157,AM157)","v":0},{"$f":"+$X157*Clientes!AA157","v":0},{"$f":"+$X157*Clientes!AB157","v":0},{"$f":"+$X157*Clientes!AC157","v":0},{"$f":"+$X157*Clientes!AD157","v":0},null,"BTS_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K157*Clientes!Z157","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+$J158*Energía!Z158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AA158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AB158*(1-$C158)*1000","v":0},{"$f":"+$J158*Energía!AC158*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(M158:P158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K158*Clientes!AD158","v":2.1586307345192792},null,0,{"$f":"IF(R158=0,0,IF($AK$3=1,$E158*$F$4*H158/$R$136,($E158*$F$4*H158-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,0,null,{"$f":"+$W158*Energía!Z158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AA158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AB158*(1-$C158)*1000","v":0},{"$f":"+$W158*Energía!AC158*(1-$C158)*1000","v":0},{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X158*Clientes!Z158,AM158)","v":0},{"$f":"+$X158*Clientes!AA158","v":0},{"$f":"+$X158*Clientes!AB158","v":0},{"$f":"+$X158*Clientes!AC158","v":0},{"$f":"+$X158*Clientes!AD158","v":0},null,"BTS_2 Cruz Roja",null,0,null,null,{"$f":"+K158*Clientes!Z158","v":0.53423390415989946}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.875824127506171,null,0,1,null,0,{"$f":"+K158","v":11.13},null,{"$f":"+SUM(M160:M169)","v":0},{"$f":"+SUM(N160:N169)","v":0},{"$f":"+SUM(O160:O169)","v":0},{"$f":"+SUM(P160:P169)","v":0},{"$f":"+SUM(Q160:Q169)","v":0},{"$f":"+K159*Clientes!AD159","v":48280.404585882796},null,0,{"$f":"IF(R159=0,0,IF($AK$3=1,$E159*$F$4*H159/$R$136,($E159*$F$4*H159-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,null,null,{"$f":"+SUM(Z160:Z169)","v":0},{"$f":"+SUM(AA160:AA169)","v":0},{"$f":"+SUM(AB160:AB169)","v":0},{"$f":"+SUM(AC160:AC169)","v":0},{"$f":"+SUM(AD160:AD169)","v":0},{"$f":"+IF($AK$3=1,$X159*Clientes!Z159,AM159)","v":0},{"$f":"+$X159*Clientes!AA159","v":0},{"$f":"+$X159*Clientes!AB159","v":0},{"$f":"+$X159*Clientes!AC159","v":0},{"$f":"+$X159*Clientes!AD159","v":0},null,"BTS_3 (751-más)",null,0,null,null,{"$f":"+K159*Clientes!Z159","v":12995.259338323371}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.875824127506171,null,0,1,null,{"$f":"+J159","v":0},{"$f":"+K159","v":11.13},null,{"$f":"+$J160*Energía!Z160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AA160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AB160*(1-$C160)*1000","v":0},{"$f":"+$J160*Energía!AC160*(1-$C160)*1000","v":0},{"$f":"+SUMPRODUCT(M160:P160,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K160*Clientes!AD160","v":41054.582736581237},null,0,{"$f":"IF(R160=0,0,IF($AK$3=1,$E160*$F$4*H160/$R$136,($E160*$F$4*H160-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,11.3081309384708,null,{"$f":"+$W160*Energía!Z160*(1-$C160)*1000","v":0},{"$f":"+$W160*Energía!AA160*(1-$C160)*1000","v":0},{"$f":"+$W160*Energía!AB160*(1-$C160)*1000","v":0},{"$f":"+$W160*Energía!AC160*(1-$C160)*1000","v":0},{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X160*Clientes!Z160,AM160)","v":0},{"$f":"+$X160*Clientes!AA160","v":13233.055964452504},{"$f":"+$X160*Clientes!AB160","v":12578.345835077724},{"$f":"+$X160*Clientes!AC160","v":12293.208134095154},{"$f":"+$X160*Clientes!AD160","v":41711.643954136875},null,"BTS_3 Regular",null,0,null,null,{"$f":"+K160*Clientes!Z160","v":10960.494735403468}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.875824127506171,null,0,1,null,{"$f":"+J160","v":0},11.13,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J161*Energía!Z161*(1-$C161)*1000,(Clientes!T161*Límites!$B$14*12*(1-$C161)+(Energía!Z161-Clientes!T161*Límites!$B$14*12))*$J161*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J161*Energía!AA161*(1-$C161)*1000,(Clientes!U161*Límites!$B$14*12*(1-$C161)+(Energía!AA161-Clientes!U161*Límites!$B$14*12))*$J161*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J161*Energía!AB161*(1-$C161)*1000,(Clientes!V161*Límites!$B$14*12*(1-$C161)+(Energía!AB161-Clientes!V161*Límites!$B$14*12))*$J161*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J161*Energía!AC161*(1-$C161)*1000,(Clientes!W161*Límites!$B$14*12*(1-$C161)+(Energía!AC161-Clientes!W161*Límites!$B$14*12))*$J161*1000)","v":0},{"$f":"+SUMPRODUCT(M161:P161,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K161*Clientes!AD161","v":138.15236700923387},null,0,{"$f":"IF(R161=0,0,IF($AK$3=1,$E161*$F$4*H161/$R$136,($E161*$F$4*H161-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,11.3081309384708,null,{"$f":"+$W161*Energía!Z161*(1-$C161)*1000","v":0},{"$f":"+$W161*Energía!AA161*(1-$C161)*1000","v":0},{"$f":"+$W161*Energía!AB161*(1-$C161)*1000","v":0},{"$f":"+$W161*Energía!AC161*(1-$C161)*1000","v":0},{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X161*Clientes!Z161,AM161)","v":0},{"$f":"+$X161*Clientes!AA161","v":42.722213597805045},{"$f":"+$X161*Clientes!AB161","v":44.133668957890855},{"$f":"+$X161*Clientes!AC161","v":45.06550370230152},{"$f":"+$X161*Clientes!AD161","v":140.36343716083468},null,"BTS_3 Agro",null,0,null,null,{"$f":"+K161*Clientes!Z161","v":34.190969866233566}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+$J162*Energía!Z162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AA162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AB162*(1-$C162)*1000","v":0},{"$f":"+$J162*Energía!AC162*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(M162:P162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K162*Clientes!AD162","v":0},null,0,{"$f":"IF(R162=0,0,IF($AK$3=1,$E162*$F$4*H162/$R$136,($E162*$F$4*H162-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W162*Energía!Z162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AA162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AB162*(1-$C162)*1000","v":0},{"$f":"+$W162*Energía!AC162*(1-$C162)*1000","v":0},{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X162*Clientes!Z162,AM162)","v":0},{"$f":"+$X162*Clientes!AA162","v":0},{"$f":"+$X162*Clientes!AB162","v":0},{"$f":"+$X162*Clientes!AC162","v":0},{"$f":"+$X162*Clientes!AD162","v":0},null,"BTS_3 Jub. 1",null,0,null,null,{"$f":"+K162*Clientes!Z162","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":0},{"$f":"+SUMPRODUCT(M163:P163,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K163*Clientes!AD163","v":7048.1896486256937},null,0,{"$f":"IF(R163=0,0,IF($AK$3=1,$E163*$F$4*H163/$R$136,($E163*$F$4*H163-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,11.3081309384708,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":0},{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X163*Clientes!Z163,AM163)","v":0},{"$f":"+$X163*Clientes!AA163","v":2344.216508884479},{"$f":"+$X163*Clientes!AB163","v":2086.9827062003396},{"$f":"+$X163*Clientes!AC163","v":1962.285049595788},{"$f":"+$X163*Clientes!AD163","v":7160.9929403264905},null,"BTS_3 Jub. 2",null,0,null,null,{"$f":"+K163*Clientes!Z163","v":1989.6912096283197}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+$J164*Energía!Z164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AA164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AB164*(1-$C164)*1000","v":0},{"$f":"+$J164*Energía!AC164*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(M164:P164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K164*Clientes!AD164","v":2.1586307345192792},null,0,{"$f":"IF(R164=0,0,IF($AK$3=1,$E164*$F$4*H164/$R$136,($E164*$F$4*H164-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,11.3081309384708,null,{"$f":"+$W164*Energía!Z164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AA164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AB164*(1-$C164)*1000","v":0},{"$f":"+$W164*Energía!AC164*(1-$C164)*1000","v":0},{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X164*Clientes!Z164,AM164)","v":0},{"$f":"+$X164*Clientes!AA164","v":0.66753458746570382},{"$f":"+$X164*Clientes!AB164","v":0.68958857746704461},{"$f":"+$X164*Clientes!AC164","v":0.70414849534846125},{"$f":"+$X164*Clientes!AD164","v":2.1931787056380418},null,"BTS_3 Político",null,0,null,null,{"$f":"+K164*Clientes!Z164","v":0.53423390415989946}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!Z165*(1-$C165)*1000,(Clientes!T165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!Z165-Clientes!T165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AA165*(1-$C165)*1000,(Clientes!U165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AA165-Clientes!U165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AB165*(1-$C165)*1000,(Clientes!V165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AB165-Clientes!V165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,$J165*Energía!AC165*(1-$C165)*1000,(Clientes!W165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AC165-Clientes!W165*(Límites!$B$16*12-0.01*12)))*$J165*1000)","v":0},{"$f":"+SUMPRODUCT(M165:P165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K165*Clientes!AD165","v":0},null,0,{"$f":"IF(R165=0,0,IF($AK$3=1,$E165*$F$4*H165/$R$136,($E165*$F$4*H165-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!Z165*(1-$C165)*1000,(Clientes!T165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!Z165-Clientes!T165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AA165*(1-$C165)*1000,(Clientes!U165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AA165-Clientes!U165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AB165*(1-$C165)*1000,(Clientes!V165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AB165-Clientes!V165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$W165*Energía!AC165*(1-$C165)*1000,(Clientes!W165*(Límites!$B$16*12-0.01*12)*(1-$C165)+(Energía!AC165-Clientes!W165*(Límites!$B$16*12-0.01*12)))*$W165*1000)","v":0},{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X165*Clientes!Z165,AM165)","v":0},{"$f":"+$X165*Clientes!AA165","v":0},{"$f":"+$X165*Clientes!AB165","v":0},{"$f":"+$X165*Clientes!AC165","v":0},{"$f":"+$X165*Clientes!AD165","v":0},null,"BTS_3 x1",null,0,null,null,{"$f":"+K165*Clientes!Z165","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!T166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!Z166-Clientes!T166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!U166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AA166-Clientes!U166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!V166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AB166-Clientes!V166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$16,0,(Clientes!W166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AC166-Clientes!W166*(Límites!$B$16*12-0.01*12)))*$J166*1000)","v":0},{"$f":"+SUMPRODUCT(M166:P166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K166*Clientes!AD166","v":0},null,0,{"$f":"IF(R166=0,0,IF($AK$3=1,$E166*$F$4*H166/$R$136,($E166*$F$4*H166-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!Z166-Clientes!T166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AA166-Clientes!U166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AB166-Clientes!V166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W166*(Límites!$B$16*12-0.01*12)*(1-$C166)+(Energía!AC166-Clientes!W166*(Límites!$B$16*12-0.01*12)))*$W166*1000)","v":0},{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X166*Clientes!Z166,AM166)","v":0},{"$f":"+$X166*Clientes!AA166","v":0},{"$f":"+$X166*Clientes!AB166","v":0},{"$f":"+$X166*Clientes!AC166","v":0},{"$f":"+$X166*Clientes!AD166","v":0},null,"BTS_3 x2",null,0,null,null,{"$f":"+K166*Clientes!Z166","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!Z167*(1-$C167)*1000,(Clientes!T167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!Z167-Clientes!T167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AA167*(1-$C167)*1000,(Clientes!U167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AA167-Clientes!U167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AB167*(1-$C167)*1000,(Clientes!V167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AB167-Clientes!V167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,$J167*Energía!AC167*(1-$C167)*1000,(Clientes!W167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AC167-Clientes!W167*(Límites!$B$15*12-0.01*12)))*$J167*1000)","v":0},{"$f":"+SUMPRODUCT(M167:P167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K167*Clientes!AD167","v":0},null,0,{"$f":"IF(R167=0,0,IF($AK$3=1,$E167*$F$4*H167/$R$136,($E167*$F$4*H167-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!Z167*(1-$C167)*1000,(Clientes!T167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!Z167-Clientes!T167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AA167*(1-$C167)*1000,(Clientes!U167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AA167-Clientes!U167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AB167*(1-$C167)*1000,(Clientes!V167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AB167-Clientes!V167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$W167*Energía!AC167*(1-$C167)*1000,(Clientes!W167*(Límites!$B$15*12-0.01*12)*(1-$C167)+(Energía!AC167-Clientes!W167*(Límites!$B$15*12-0.01*12)))*$W167*1000)","v":0},{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X167*Clientes!Z167,AM167)","v":0},{"$f":"+$X167*Clientes!AA167","v":0},{"$f":"+$X167*Clientes!AB167","v":0},{"$f":"+$X167*Clientes!AC167","v":0},{"$f":"+$X167*Clientes!AD167","v":0},null,"BTS_3 Discap.",null,0,null,null,{"$f":"+K167*Clientes!Z167","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":0},{"$f":"+SUMPRODUCT(M168:P168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K168*Clientes!AD168","v":31.92462609578784},null,{"$f":"IF(Q168=0,0,$E168*$F$4*G168/$Q$136)","v":0},{"$f":"IF(R168=0,0,IF($AK$3=1,$E168*$F$4*H168/$R$136,($E168*$F$4*H168-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,11.3081309384708,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":0},{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X168*Clientes!Z168,AM168)","v":0},{"$f":"+$X168*Clientes!AA168","v":10.618307604894939},{"$f":"+$X168*Clientes!AB168","v":9.4527156547005191},{"$f":"+$X168*Clientes!AC168","v":8.8876612471985581},{"$f":"+$X168*Clientes!AD168","v":32.435566222182459},null,"BTS_3 Discapacitados 601-más",null,0,null,null,{"$f":"+K168*Clientes!Z168","v":9.0126047606909161}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.875824127506171,null,{"$f":"+G168","v":0},1,null,0,11.13,null,{"$f":"+$J169*Energía!Z169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AA169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AB169*(1-$C169)*1000","v":0},{"$f":"+$J169*Energía!AC169*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(M169:P169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K169*Clientes!AD169","v":5.3965768362981983},null,0,{"$f":"IF(R169=0,0,IF($AK$3=1,$E169*$F$4*H169/$R$136,($E169*$F$4*H169-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":1.0160045766820125},null,0,11.3081309384708,null,{"$f":"+$W169*Energía!Z169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AA169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AB169*(1-$C169)*1000","v":0},{"$f":"+$W169*Energía!AC169*(1-$C169)*1000","v":0},{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X169*Clientes!Z169,AM169)","v":0},{"$f":"+$X169*Clientes!AA169","v":1.6688364686642596},{"$f":"+$X169*Clientes!AB169","v":1.7239714436676166},{"$f":"+$X169*Clientes!AC169","v":1.7603712383711456},{"$f":"+$X169*Clientes!AD169","v":5.4829467640951055},null,"BTS_3 Cruz Roja",null,0,null,null,{"$f":"+K169*Clientes!Z169","v":1.335584760399751}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.875824127506171,null,0,1,null,0,{"$f":"+K169","v":11.13},null,{"$f":"+SUM(M171:M180)","v":0},{"$f":"+SUM(N171:N180)","v":0},{"$f":"+SUM(O171:O180)","v":0},{"$f":"+SUM(P171:P180)","v":0},{"$f":"+SUM(Q171:Q180)","v":0},{"$f":"+K170*Clientes!AD170","v":0},null,0,{"$f":"IF(R170=0,0,IF($AK$3=1,$E170*$F$4*H170/$R$136,($E170*$F$4*H170-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},{"$f":"+IF($AK$3=1,$X170*Clientes!Z170,AM170)","v":0},{"$f":"+$X170*Clientes!AA170","v":0},{"$f":"+$X170*Clientes!AB170","v":0},{"$f":"+$X170*Clientes!AC170","v":0},{"$f":"+$X170*Clientes!AD170","v":0},null,"BTS_4 (xxx)",null,0,null,null,{"$f":"+K170*Clientes!Z170","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.875824127506171,null,0,1,null,{"$f":"+J170","v":0},{"$f":"+K170","v":11.13},null,{"$f":"+$J171*Energía!Z171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AA171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AB171*(1-$C171)*1000","v":0},{"$f":"+$J171*Energía!AC171*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(M171:P171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K171*Clientes!AD171","v":0},null,0,{"$f":"IF(R171=0,0,IF($AK$3=1,$E171*$F$4*H171/$R$136,($E171*$F$4*H171-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W171*Energía!Z171*(1-$C171)*1000","v":0},{"$f":"+$W171*Energía!AA171*(1-$C171)*1000","v":0},{"$f":"+$W171*Energía!AB171*(1-$C171)*1000","v":0},{"$f":"+$W171*Energía!AC171*(1-$C171)*1000","v":0},{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X171*Clientes!Z171,AM171)","v":0},{"$f":"+$X171*Clientes!AA171","v":0},{"$f":"+$X171*Clientes!AB171","v":0},{"$f":"+$X171*Clientes!AC171","v":0},{"$f":"+$X171*Clientes!AD171","v":0},null,"BTS_4 Regular",null,0,null,null,{"$f":"+K171*Clientes!Z171","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.875824127506171,null,0,1,null,{"$f":"+J171","v":0},11.13,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J172*Energía!Z172*(1-$C172)*1000,(Clientes!T172*Límites!$B$14*12*(1-$C172)+(Energía!Z172-Clientes!T172*Límites!$B$14*12))*$J172*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J172*Energía!AA172*(1-$C172)*1000,(Clientes!U172*Límites!$B$14*12*(1-$C172)+(Energía!AA172-Clientes!U172*Límites!$B$14*12))*$J172*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J172*Energía!AB172*(1-$C172)*1000,(Clientes!V172*Límites!$B$14*12*(1-$C172)+(Energía!AB172-Clientes!V172*Límites!$B$14*12))*$J172*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J172*Energía!AC172*(1-$C172)*1000,(Clientes!W172*Límites!$B$14*12*(1-$C172)+(Energía!AC172-Clientes!W172*Límites!$B$14*12))*$J172*1000)","v":0},{"$f":"+SUMPRODUCT(M172:P172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K172*Clientes!AD172","v":0},null,0,{"$f":"IF(R172=0,0,IF($AK$3=1,$E172*$F$4*H172/$R$136,($E172*$F$4*H172-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W172*Energía!Z172*(1-$C172)*1000","v":0},{"$f":"+$W172*Energía!AA172*(1-$C172)*1000","v":0},{"$f":"+$W172*Energía!AB172*(1-$C172)*1000","v":0},{"$f":"+$W172*Energía!AC172*(1-$C172)*1000","v":0},{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X172*Clientes!Z172,AM172)","v":0},{"$f":"+$X172*Clientes!AA172","v":0},{"$f":"+$X172*Clientes!AB172","v":0},{"$f":"+$X172*Clientes!AC172","v":0},{"$f":"+$X172*Clientes!AD172","v":0},null,"BTS_4 Agro",null,0,null,null,{"$f":"+K172*Clientes!Z172","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+$J173*Energía!Z173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AA173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AB173*(1-$C173)*1000","v":0},{"$f":"+$J173*Energía!AC173*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(M173:P173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K173*Clientes!AD173","v":0},null,0,{"$f":"IF(R173=0,0,IF($AK$3=1,$E173*$F$4*H173/$R$136,($E173*$F$4*H173-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W173*Energía!Z173*(1-$C173)*1000","v":0},{"$f":"+$W173*Energía!AA173*(1-$C173)*1000","v":0},{"$f":"+$W173*Energía!AB173*(1-$C173)*1000","v":0},{"$f":"+$W173*Energía!AC173*(1-$C173)*1000","v":0},{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X173*Clientes!Z173,AM173)","v":0},{"$f":"+$X173*Clientes!AA173","v":0},{"$f":"+$X173*Clientes!AB173","v":0},{"$f":"+$X173*Clientes!AC173","v":0},{"$f":"+$X173*Clientes!AD173","v":0},null,"BTS_4 Jub. 1",null,0,null,null,{"$f":"+K173*Clientes!Z173","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!T174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!Z174-Clientes!T174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!U174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AA174-Clientes!U174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!V174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AB174-Clientes!V174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$14,0,(Clientes!W174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AC174-Clientes!W174*(Límites!$B$14*12-0.01*12)))*$J174*1000)","v":0},{"$f":"+SUMPRODUCT(M174:P174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K174*Clientes!AD174","v":0},null,0,{"$f":"IF(R174=0,0,IF($AK$3=1,$E174*$F$4*H174/$R$136,($E174*$F$4*H174-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!Z174-Clientes!T174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AA174-Clientes!U174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AB174-Clientes!V174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W174*(Límites!$B$14*12-0.01*12)*(1-$C174)+(Energía!AC174-Clientes!W174*(Límites!$B$14*12-0.01*12)))*$W174*1000)","v":0},{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X174*Clientes!Z174,AM174)","v":0},{"$f":"+$X174*Clientes!AA174","v":0},{"$f":"+$X174*Clientes!AB174","v":0},{"$f":"+$X174*Clientes!AC174","v":0},{"$f":"+$X174*Clientes!AD174","v":0},null,"BTS_4 Jub. 2",null,0,null,null,{"$f":"+K174*Clientes!Z174","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+$J175*Energía!Z175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AA175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AB175*(1-$C175)*1000","v":0},{"$f":"+$J175*Energía!AC175*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(M175:P175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K175*Clientes!AD175","v":0},null,0,{"$f":"IF(R175=0,0,IF($AK$3=1,$E175*$F$4*H175/$R$136,($E175*$F$4*H175-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W175*Energía!Z175*(1-$C175)*1000","v":0},{"$f":"+$W175*Energía!AA175*(1-$C175)*1000","v":0},{"$f":"+$W175*Energía!AB175*(1-$C175)*1000","v":0},{"$f":"+$W175*Energía!AC175*(1-$C175)*1000","v":0},{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X175*Clientes!Z175,AM175)","v":0},{"$f":"+$X175*Clientes!AA175","v":0},{"$f":"+$X175*Clientes!AB175","v":0},{"$f":"+$X175*Clientes!AC175","v":0},{"$f":"+$X175*Clientes!AD175","v":0},null,"BTS_4 Político",null,0,null,null,{"$f":"+K175*Clientes!Z175","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!Z176*(1-$C176)*1000,(Clientes!T176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!Z176-Clientes!T176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AA176*(1-$C176)*1000,(Clientes!U176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AA176-Clientes!U176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AB176*(1-$C176)*1000,(Clientes!V176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AB176-Clientes!V176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,$J176*Energía!AC176*(1-$C176)*1000,(Clientes!W176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AC176-Clientes!W176*(Límites!$B$16*12-0.01*12)))*$J176*1000)","v":0},{"$f":"+SUMPRODUCT(M176:P176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K176*Clientes!AD176","v":0},null,0,{"$f":"IF(R176=0,0,IF($AK$3=1,$E176*$F$4*H176/$R$136,($E176*$F$4*H176-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!Z176*(1-$C176)*1000,(Clientes!T176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!Z176-Clientes!T176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AA176*(1-$C176)*1000,(Clientes!U176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AA176-Clientes!U176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AB176*(1-$C176)*1000,(Clientes!V176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AB176-Clientes!V176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J176*Energía!AC176*(1-$C176)*1000,(Clientes!W176*(Límites!$B$16*12-0.01*12)*(1-$C176)+(Energía!AC176-Clientes!W176*(Límites!$B$16*12-0.01*12)))*$W176*1000)","v":0},{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X176*Clientes!Z176,AM176)","v":0},{"$f":"+$X176*Clientes!AA176","v":0},{"$f":"+$X176*Clientes!AB176","v":0},{"$f":"+$X176*Clientes!AC176","v":0},{"$f":"+$X176*Clientes!AD176","v":0},null,"BTS_4 x1",null,0,null,null,{"$f":"+K176*Clientes!Z176","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!T177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!Z177-Clientes!T177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!U177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AA177-Clientes!U177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!V177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AB177-Clientes!V177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$16,0,(Clientes!W177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AC177-Clientes!W177*(Límites!$B$16*12-0.01*12)))*$J177*1000)","v":0},{"$f":"+SUMPRODUCT(M177:P177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K177*Clientes!AD177","v":0},null,0,{"$f":"IF(R177=0,0,IF($AK$3=1,$E177*$F$4*H177/$R$136,($E177*$F$4*H177-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!Z177-Clientes!T177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AA177-Clientes!U177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AB177-Clientes!V177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W177*(Límites!$B$16*12-0.01*12)*(1-$C177)+(Energía!AC177-Clientes!W177*(Límites!$B$16*12-0.01*12)))*$W177*1000)","v":0},{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X177*Clientes!Z177,AM177)","v":0},{"$f":"+$X177*Clientes!AA177","v":0},{"$f":"+$X177*Clientes!AB177","v":0},{"$f":"+$X177*Clientes!AC177","v":0},{"$f":"+$X177*Clientes!AD177","v":0},null,"BTS_4 x2",null,0,null,null,{"$f":"+K177*Clientes!Z177","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!Z178*(1-$C178)*1000,(Clientes!T178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!Z178-Clientes!T178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AA178*(1-$C178)*1000,(Clientes!U178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AA178-Clientes!U178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AB178*(1-$C178)*1000,(Clientes!V178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AB178-Clientes!V178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,$J178*Energía!AC178*(1-$C178)*1000,(Clientes!W178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AC178-Clientes!W178*(Límites!$B$15*12-0.01*12)))*$J178*1000)","v":0},{"$f":"+SUMPRODUCT(M178:P178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K178*Clientes!AD178","v":0},null,0,{"$f":"IF(R178=0,0,IF($AK$3=1,$E178*$F$4*H178/$R$136,($E178*$F$4*H178-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!Z178*(1-$C178)*1000,(Clientes!T178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!Z178-Clientes!T178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AA178*(1-$C178)*1000,(Clientes!U178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AA178-Clientes!U178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AB178*(1-$C178)*1000,(Clientes!V178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AB178-Clientes!V178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J178*Energía!AC178*(1-$C178)*1000,(Clientes!W178*(Límites!$B$15*12-0.01*12)*(1-$C178)+(Energía!AC178-Clientes!W178*(Límites!$B$15*12-0.01*12)))*$W178*1000)","v":0},{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X178*Clientes!Z178,AM178)","v":0},{"$f":"+$X178*Clientes!AA178","v":0},{"$f":"+$X178*Clientes!AB178","v":0},{"$f":"+$X178*Clientes!AC178","v":0},{"$f":"+$X178*Clientes!AD178","v":0},null,"BTS_4 Discap.",null,0,null,null,{"$f":"+K178*Clientes!Z178","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!T179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!Z179-Clientes!T179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!U179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AA179-Clientes!U179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!V179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AB179-Clientes!V179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+IF(Límites!$E$8<Límites!$B$15,0,(Clientes!W179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AC179-Clientes!W179*(Límites!$B$15*12-0.01*12)))*$J179*1000)","v":0},{"$f":"+SUMPRODUCT(M179:P179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K179*Clientes!AD179","v":0},null,0,{"$f":"IF(R179=0,0,IF($AK$3=1,$E179*$F$4*H179/$R$136,($E179*$F$4*H179-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!Z179-Clientes!T179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AA179-Clientes!U179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AB179-Clientes!V179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W179*(Límites!$B$15*12-0.01*12)*(1-$C179)+(Energía!AC179-Clientes!W179*(Límites!$B$15*12-0.01*12)))*$W179*1000)","v":0},{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X179*Clientes!Z179,AM179)","v":0},{"$f":"+$X179*Clientes!AA179","v":0},{"$f":"+$X179*Clientes!AB179","v":0},{"$f":"+$X179*Clientes!AC179","v":0},{"$f":"+$X179*Clientes!AD179","v":0},null,"BTS_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K179*Clientes!Z179","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+$J180*Energía!Z180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AA180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AB180*(1-$C180)*1000","v":0},{"$f":"+$J180*Energía!AC180*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(M180:P180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K180*Clientes!AD180","v":0},null,0,{"$f":"IF(R180=0,0,IF($AK$3=1,$E180*$F$4*H180/$R$136,($E180*$F$4*H180-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W180*Energía!Z180*(1-$C180)*1000","v":0},{"$f":"+$W180*Energía!AA180*(1-$C180)*1000","v":0},{"$f":"+$W180*Energía!AB180*(1-$C180)*1000","v":0},{"$f":"+$W180*Energía!AC180*(1-$C180)*1000","v":0},{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X180*Clientes!Z180,AM180)","v":0},{"$f":"+$X180*Clientes!AA180","v":0},{"$f":"+$X180*Clientes!AB180","v":0},{"$f":"+$X180*Clientes!AC180","v":0},{"$f":"+$X180*Clientes!AD180","v":0},null,"BTS_4 Cruz Roja",null,0,null,null,{"$f":"+K180*Clientes!Z180","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.875824127506171,null,0,1,null,0,{"$f":"+K180","v":11.13},null,{"$f":"+SUM(M182:M191)","v":0},{"$f":"+SUM(N182:N191)","v":0},{"$f":"+SUM(O182:O191)","v":0},{"$f":"+SUM(P182:P191)","v":0},{"$f":"+SUM(Q182:Q191)","v":0},{"$f":"+K181*Clientes!AD181","v":0},null,0,{"$f":"IF(R181=0,0,IF($AK$3=1,$E181*$F$4*H181/$R$136,($E181*$F$4*H181-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},{"$f":"+IF($AK$3=1,$X181*Clientes!Z181,AM181)","v":0},{"$f":"+$X181*Clientes!AA181","v":0},{"$f":"+$X181*Clientes!AB181","v":0},{"$f":"+$X181*Clientes!AC181","v":0},{"$f":"+$X181*Clientes!AD181","v":0},null,"BTS_5 (xxx)",null,0,null,null,{"$f":"+K181*Clientes!Z181","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.875824127506171,null,0,1,null,{"$f":"+J181","v":0},{"$f":"+K181","v":11.13},null,{"$f":"+$J182*Energía!Z182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AA182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AB182*(1-$C182)*1000","v":0},{"$f":"+$J182*Energía!AC182*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(M182:P182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K182*Clientes!AD182","v":0},null,0,{"$f":"IF(R182=0,0,IF($AK$3=1,$E182*$F$4*H182/$R$136,($E182*$F$4*H182-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W182*Energía!Z182*(1-$C182)*1000","v":0},{"$f":"+$W182*Energía!AA182*(1-$C182)*1000","v":0},{"$f":"+$W182*Energía!AB182*(1-$C182)*1000","v":0},{"$f":"+$W182*Energía!AC182*(1-$C182)*1000","v":0},{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X182*Clientes!Z182,AM182)","v":0},{"$f":"+$X182*Clientes!AA182","v":0},{"$f":"+$X182*Clientes!AB182","v":0},{"$f":"+$X182*Clientes!AC182","v":0},{"$f":"+$X182*Clientes!AD182","v":0},null,"BTS_5 Regular",null,0,null,null,{"$f":"+K182*Clientes!Z182","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.875824127506171,null,0,1,null,{"$f":"+J182","v":0},11.13,null,{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J183*Energía!Z183*(1-$C183)*1000,(Clientes!T183*Límites!$B$14*12*(1-$C183)+(Energía!Z183-Clientes!T183*Límites!$B$14*12))*$J183*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J183*Energía!AA183*(1-$C183)*1000,(Clientes!U183*Límites!$B$14*12*(1-$C183)+(Energía!AA183-Clientes!U183*Límites!$B$14*12))*$J183*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J183*Energía!AB183*(1-$C183)*1000,(Clientes!V183*Límites!$B$14*12*(1-$C183)+(Energía!AB183-Clientes!V183*Límites!$B$14*12))*$J183*1000)","v":0},{"$f":"+IF(Límites!$B$8<Límites!$B$14,$J183*Energía!AC183*(1-$C183)*1000,(Clientes!W183*Límites!$B$14*12*(1-$C183)+(Energía!AC183-Clientes!W183*Límites!$B$14*12))*$J183*1000)","v":0},{"$f":"+SUMPRODUCT(M183:P183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K183*Clientes!AD183","v":0},null,0,{"$f":"IF(R183=0,0,IF($AK$3=1,$E183*$F$4*H183/$R$136,($E183*$F$4*H183-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W183*Energía!Z183*(1-$C183)*1000","v":0},{"$f":"+$W183*Energía!AA183*(1-$C183)*1000","v":0},{"$f":"+$W183*Energía!AB183*(1-$C183)*1000","v":0},{"$f":"+$W183*Energía!AC183*(1-$C183)*1000","v":0},{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X183*Clientes!Z183,AM183)","v":0},{"$f":"+$X183*Clientes!AA183","v":0},{"$f":"+$X183*Clientes!AB183","v":0},{"$f":"+$X183*Clientes!AC183","v":0},{"$f":"+$X183*Clientes!AD183","v":0},null,"BTS_5 Agro",null,0,null,null,{"$f":"+K183*Clientes!Z183","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+$J184*Energía!Z184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AA184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AB184*(1-$C184)*1000","v":0},{"$f":"+$J184*Energía!AC184*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(M184:P184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K184*Clientes!AD184","v":0},null,0,{"$f":"IF(R184=0,0,IF($AK$3=1,$E184*$F$4*H184/$R$136,($E184*$F$4*H184-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W184*Energía!Z184*(1-$C184)*1000","v":0},{"$f":"+$W184*Energía!AA184*(1-$C184)*1000","v":0},{"$f":"+$W184*Energía!AB184*(1-$C184)*1000","v":0},{"$f":"+$W184*Energía!AC184*(1-$C184)*1000","v":0},{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X184*Clientes!Z184,AM184)","v":0},{"$f":"+$X184*Clientes!AA184","v":0},{"$f":"+$X184*Clientes!AB184","v":0},{"$f":"+$X184*Clientes!AC184","v":0},{"$f":"+$X184*Clientes!AD184","v":0},null,"BTS_5 Jub. 1",null,0,null,null,{"$f":"+K184*Clientes!Z184","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.875824127506171,null,{"$f":"+G184","v":0},1,null,0,11.13,null,{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!T185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!Z185-Clientes!T185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!U185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AA185-Clientes!U185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!V185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AB185-Clientes!V185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$14,0,(Clientes!W185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AC185-Clientes!W185*(Límites!$B$14*12-0.01*12)))*$J185*1000)","v":0},{"$f":"+SUMPRODUCT(M185:P185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K185*Clientes!AD185","v":0},null,0,{"$f":"IF(R185=0,0,IF($AK$3=1,$E185*$F$4*H185/$R$136,($E185*$F$4*H185-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!Z185-Clientes!T185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AA185-Clientes!U185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AB185-Clientes!V185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W185*(Límites!$B$14*12-0.01*12)*(1-$C185)+(Energía!AC185-Clientes!W185*(Límites!$B$14*12-0.01*12)))*$W185*1000)","v":0},{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X185*Clientes!Z185,AM185)","v":0},{"$f":"+$X185*Clientes!AA185","v":0},{"$f":"+$X185*Clientes!AB185","v":0},{"$f":"+$X185*Clientes!AC185","v":0},{"$f":"+$X185*Clientes!AD185","v":0},null,"BTS_5 Jub. 2",null,0,null,null,{"$f":"+K185*Clientes!Z185","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+$J186*Energía!Z186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AA186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AB186*(1-$C186)*1000","v":0},{"$f":"+$J186*Energía!AC186*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(M186:P186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K186*Clientes!AD186","v":0},null,0,{"$f":"IF(R186=0,0,IF($AK$3=1,$E186*$F$4*H186/$R$136,($E186*$F$4*H186-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W186*Energía!Z186*(1-$C186)*1000","v":0},{"$f":"+$W186*Energía!AA186*(1-$C186)*1000","v":0},{"$f":"+$W186*Energía!AB186*(1-$C186)*1000","v":0},{"$f":"+$W186*Energía!AC186*(1-$C186)*1000","v":0},{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X186*Clientes!Z186,AM186)","v":0},{"$f":"+$X186*Clientes!AA186","v":0},{"$f":"+$X186*Clientes!AB186","v":0},{"$f":"+$X186*Clientes!AC186","v":0},{"$f":"+$X186*Clientes!AD186","v":0},null,"BTS_5 Político",null,0,null,null,{"$f":"+K186*Clientes!Z186","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!Z187*(1-$C187)*1000,(Clientes!T187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!Z187-Clientes!T187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AA187*(1-$C187)*1000,(Clientes!U187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AA187-Clientes!U187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AB187*(1-$C187)*1000,(Clientes!V187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AB187-Clientes!V187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,$J187*Energía!AC187*(1-$C187)*1000,(Clientes!W187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AC187-Clientes!W187*(Límites!$B$16*12-0.01*12)))*$J187*1000)","v":0},{"$f":"+SUMPRODUCT(M187:P187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K187*Clientes!AD187","v":0},null,0,{"$f":"IF(R187=0,0,IF($AK$3=1,$E187*$F$4*H187/$R$136,($E187*$F$4*H187-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!Z187*(1-$C187)*1000,(Clientes!T187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!Z187-Clientes!T187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AA187*(1-$C187)*1000,(Clientes!U187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AA187-Clientes!U187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AB187*(1-$C187)*1000,(Clientes!V187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AB187-Clientes!V187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,$J187*Energía!AC187*(1-$C187)*1000,(Clientes!W187*(Límites!$B$16*12-0.01*12)*(1-$C187)+(Energía!AC187-Clientes!W187*(Límites!$B$16*12-0.01*12)))*$W187*1000)","v":0},{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X187*Clientes!Z187,AM187)","v":0},{"$f":"+$X187*Clientes!AA187","v":0},{"$f":"+$X187*Clientes!AB187","v":0},{"$f":"+$X187*Clientes!AC187","v":0},{"$f":"+$X187*Clientes!AD187","v":0},null,"BTS_5 x1",null,0,null,null,{"$f":"+K187*Clientes!Z187","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!T188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!Z188-Clientes!T188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!U188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AA188-Clientes!U188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!V188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AB188-Clientes!V188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$16,0,(Clientes!W188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AC188-Clientes!W188*(Límites!$B$16*12-0.01*12)))*$J188*1000)","v":0},{"$f":"+SUMPRODUCT(M188:P188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K188*Clientes!AD188","v":0},null,0,{"$f":"IF(R188=0,0,IF($AK$3=1,$E188*$F$4*H188/$R$136,($E188*$F$4*H188-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!T188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!Z188-Clientes!T188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!U188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AA188-Clientes!U188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!V188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AB188-Clientes!V188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$16,0,(Clientes!W188*(Límites!$B$16*12-0.01*12)*(1-$C188)+(Energía!AC188-Clientes!W188*(Límites!$B$16*12-0.01*12)))*$W188*1000)","v":0},{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X188*Clientes!Z188,AM188)","v":0},{"$f":"+$X188*Clientes!AA188","v":0},{"$f":"+$X188*Clientes!AB188","v":0},{"$f":"+$X188*Clientes!AC188","v":0},{"$f":"+$X188*Clientes!AD188","v":0},null,"BTS_5 x2",null,0,null,null,{"$f":"+K188*Clientes!Z188","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!Z189*(1-$C189)*1000,(Clientes!T189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!Z189-Clientes!T189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AA189*(1-$C189)*1000,(Clientes!U189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AA189-Clientes!U189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AB189*(1-$C189)*1000,(Clientes!V189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AB189-Clientes!V189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,$J189*Energía!AC189*(1-$C189)*1000,(Clientes!W189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AC189-Clientes!W189*(Límites!$B$15*12-0.01*12)))*$J189*1000)","v":0},{"$f":"+SUMPRODUCT(M189:P189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K189*Clientes!AD189","v":0},null,0,{"$f":"IF(R189=0,0,IF($AK$3=1,$E189*$F$4*H189/$R$136,($E189*$F$4*H189-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!Z189*(1-$C189)*1000,(Clientes!T189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!Z189-Clientes!T189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AA189*(1-$C189)*1000,(Clientes!U189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AA189-Clientes!U189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AB189*(1-$C189)*1000,(Clientes!V189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AB189-Clientes!V189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,$J189*Energía!AC189*(1-$C189)*1000,(Clientes!W189*(Límites!$B$15*12-0.01*12)*(1-$C189)+(Energía!AC189-Clientes!W189*(Límites!$B$15*12-0.01*12)))*$W189*1000)","v":0},{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X189*Clientes!Z189,AM189)","v":0},{"$f":"+$X189*Clientes!AA189","v":0},{"$f":"+$X189*Clientes!AB189","v":0},{"$f":"+$X189*Clientes!AC189","v":0},{"$f":"+$X189*Clientes!AD189","v":0},null,"BTS_5 Discap.",null,0,null,null,{"$f":"+K189*Clientes!Z189","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!T190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!Z190-Clientes!T190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!U190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AA190-Clientes!U190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!V190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AB190-Clientes!V190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+IF(Límites!$F$8<Límites!$B$15,0,(Clientes!W190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AC190-Clientes!W190*(Límites!$B$15*12-0.01*12)))*$J190*1000)","v":0},{"$f":"+SUMPRODUCT(M190:P190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K190*Clientes!AD190","v":0},null,0,{"$f":"IF(R190=0,0,IF($AK$3=1,$E190*$F$4*H190/$R$136,($E190*$F$4*H190-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!Z190-Clientes!T190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AA190-Clientes!U190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AB190-Clientes!V190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W190*(Límites!$B$15*12-0.01*12)*(1-$C190)+(Energía!AC190-Clientes!W190*(Límites!$B$15*12-0.01*12)))*$W190*1000)","v":0},{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X190*Clientes!Z190,AM190)","v":0},{"$f":"+$X190*Clientes!AA190","v":0},{"$f":"+$X190*Clientes!AB190","v":0},{"$f":"+$X190*Clientes!AC190","v":0},{"$f":"+$X190*Clientes!AD190","v":0},null,"BTS_5 Discapacitados 601-más",null,0,null,null,{"$f":"+K190*Clientes!Z190","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.875824127506171,null,0,1,null,0,11.13,null,{"$f":"+$J191*Energía!Z191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AA191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AB191*(1-$C191)*1000","v":0},{"$f":"+$J191*Energía!AC191*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(M191:P191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K191*Clientes!AD191","v":0},null,0,{"$f":"IF(R191=0,0,IF($AK$3=1,$E191*$F$4*H191/$R$136,($E191*$F$4*H191-$AM$136*PremisaCosto!$F$84)/($R$136-$AP$136*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W191*Energía!Z191*(1-$C191)*1000","v":0},{"$f":"+$W191*Energía!AA191*(1-$C191)*1000","v":0},{"$f":"+$W191*Energía!AB191*(1-$C191)*1000","v":0},{"$f":"+$W191*Energía!AC191*(1-$C191)*1000","v":0},{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X191*Clientes!Z191,AM191)","v":0},{"$f":"+$X191*Clientes!AA191","v":0},{"$f":"+$X191*Clientes!AB191","v":0},{"$f":"+$X191*Clientes!AC191","v":0},{"$f":"+$X191*Clientes!AD191","v":0},null,"BTS_5 Cruz Roja",null,0,null,null,{"$f":"+K191*Clientes!Z191","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(M192:P192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K192*Clientes!AD192","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$4*G192/Q192)","v":0},{"$f":"IF(R192=0,0,IF($AK$3=1,$E192*$F$4*H192/$R$192,($E192*$F$4*H192-$AM$192*PremisaCosto!$F$84)/($R$192-$AP$192*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X192*Clientes!Z192,AM192)","v":0},{"$f":"+$X192*Clientes!AA192","v":0},{"$f":"+$X192*Clientes!AB192","v":0},{"$f":"+$X192*Clientes!AC192","v":0},{"$f":"+SUMPRODUCT(AE192:AH192,PremisaCosto!$F$84:$I$84)","v":0},null,"Alumbrado Público",null,0,null,null,{"$f":"+K192*Clientes!Z192","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},{"$f":"+SUM(Q194:Q195)","v":0},{"$f":"+K193*Clientes!AD193","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$4*G193/Q193)","v":0},{"$f":"IF(R193=0,0,IF($AK$3=1,$E193*$F$4*H193/$R$193,($E193*$F$4*H193-$AM$193*PremisaCosto!$F$84)/($R$193-$AP$193*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X193*Clientes!Z193,AM193)","v":0},{"$f":"+$X193*Clientes!AA193","v":0},{"$f":"+$X193*Clientes!AB193","v":0},{"$f":"+$X193*Clientes!AC193","v":0},{"$f":"+SUMPRODUCT(AE193:AH193,PremisaCosto!$F$84:$I$84)","v":0},null,"GRANDES CLIENTES",null,0,null,null,{"$f":"+K193*Clientes!Z193","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":8.2456725606631746E-3},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(M194:P194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K194*Clientes!AD194","v":0},null,{"$f":"+T20","v":0},{"$f":"+U20","v":1.0139280682616347},null,0,null,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X194*Clientes!Z194,AM194)","v":0},{"$f":"+$X194*Clientes!AA194","v":0},{"$f":"+$X194*Clientes!AB194","v":0},{"$f":"+$X194*Clientes!AC194","v":0},{"$f":"+$X194*Clientes!AD194","v":0},null,"MTD_GC",null,0,null,null,{"$f":"+K194*Clientes!Z194","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":9.9752377995805719E-2},null,{"$f":"+G80","v":0},{"$f":"+H80","v":1},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(M195:P195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K195*Clientes!AD195","v":0},null,{"$f":"+T80","v":0},{"$f":"+U80","v":1.0138940958681417},null,0,null,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X195*Clientes!Z195,AM195)","v":0},{"$f":"+$X195*Clientes!AA195","v":0},{"$f":"+$X195*Clientes!AB195","v":0},{"$f":"+$X195*Clientes!AC195","v":0},{"$f":"+$X195*Clientes!AD195","v":0},null,"BTD_GC",null,0,null,null,{"$f":"+K195*Clientes!Z195","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5140249186364485E-5,null,0,1,null,null,11.13,null,{"$f":"+SUM(M197,M201,M205)","v":0},{"$f":"+SUM(N197,N201,N205)","v":0},0,0,0,{"$f":"+K196*Clientes!AD196","v":70.288292594411175},null,{"$f":"IF(Q196=0,0,$E196*$F$4*G196/Q196)","v":0},{"$f":"IF(R196=0,0,IF($AK$3=1,$E196*$F$4*H196/$R$196,($E196*$F$4*H196-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":1.0159317692790015},null,0,11.307320592075287,null,{"$f":"+SUM(Z197,Z201,Z205)","v":0},0,0,0,{"$f":"+SUM(AD197,AD201,AD205)","v":0},{"$f":"+IF($AK$3=1,$X196*Clientes!Z196,AM196)","v":0},{"$f":"+$X196*Clientes!AA196","v":23.229584914343409},{"$f":"+$X196*Clientes!AB196","v":20.957580632463237},{"$f":"+$X196*Clientes!AC196","v":19.867416170613172},{"$f":"+SUMPRODUCT(AE196:AH196,PremisaCosto!$F$84:$I$84)","v":52.277971468691547},null,"BTSH",null,0,null,null,{"$f":"+K196*Clientes!Z196","v":19.623747987270857}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":6.5140249186364485E-5},null,{"$f":"+G196","v":0},1,null,0,{"$f":"+K196","v":11.13},null,{"$f":"+SUM(M198:M200)","v":0},{"$f":"+SUM(N198:N200)","v":0},0,0,0,{"$f":"+K197*Clientes!AD197","v":70.288292594411175},null,{"$f":"IF(Q197=0,0,$E197*$F$4*G197/$Q$196)","v":0},{"$f":"IF(R197=0,0,IF($AK$3=1,$E197*$F$4*H197/$R$196,($E197*$F$4*H197-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":1.0159317692790015},null,0,null,null,{"$f":"+SUM(Z198:Z200)","v":0},0,0,0,{"$f":"+SUM(AD198:AD200)","v":0},{"$f":"+IF($AK$3=1,$X197*Clientes!Z197,AM197)","v":0},{"$f":"+$X197*Clientes!AA197","v":0},{"$f":"+$X197*Clientes!AB197","v":0},{"$f":"+$X197*Clientes!AC197","v":0},{"$f":"+$X197*Clientes!AD197","v":0},null,"BTSH_1",null,0,null,null,{"$f":"+K197*Clientes!Z197","v":19.623747987270857}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":6.5140249186364485E-5},null,{"$f":"+G197","v":0},1,null,0,{"$f":"+K197","v":11.13},null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":0},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":0},{"$f":"+SUMPRODUCT(M198:P198,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K198*Clientes!AD198","v":14.05765851888224},null,{"$f":"IF(Q198=0,0,$E198*$F$4*G198/$Q$196)","v":0},{"$f":"IF(R198=0,0,IF($AK$3=1,$E198*$F$4*H198/$R$196,($E198*$F$4*H198-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":1.0159317692790015},null,{"$f":"+J198*T198","v":0},null,null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":0},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":0},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":0},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":0},{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X198*Clientes!Z198,AM198)","v":0},{"$f":"+$X198*Clientes!AA198","v":0},{"$f":"+$X198*Clientes!AB198","v":0},{"$f":"+$X198*Clientes!AC198","v":0},{"$f":"+$X198*Clientes!AD198","v":0},null,"BTSH_1 Punta",null,0,null,null,{"$f":"+K198*Clientes!Z198","v":3.9247495974541673}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5140249186364485E-5,null,{"$f":"+G198","v":0},1,null,0,11.13,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":0},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":0},{"$f":"+SUMPRODUCT(M199:P199,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K199*Clientes!AD199","v":28.115317037764481},null,0,{"$f":"IF(R199=0,0,IF($AK$3=1,$E199*$F$4*H199/$R$196,($E199*$F$4*H199-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":1.0159317692790015},null,0,null,null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":0},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":0},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":0},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":0},{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X199*Clientes!Z199,AM199)","v":0},{"$f":"+$X199*Clientes!AA199","v":0},{"$f":"+$X199*Clientes!AB199","v":0},{"$f":"+$X199*Clientes!AC199","v":0},{"$f":"+$X199*Clientes!AD199","v":0},null,"BTSH_1 Fuera de Punta Medio",null,0,null,null,{"$f":"+K199*Clientes!Z199","v":7.8494991949083346}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5140249186364485E-5,null,{"$f":"+G199","v":0},1,null,0,11.13,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":0},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":0},{"$f":"+SUMPRODUCT(M200:P200,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K200*Clientes!AD200","v":28.115317037764481},null,0,{"$f":"IF(R200=0,0,IF($AK$3=1,$E200*$F$4*H200/$R$196,($E200*$F$4*H200-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":1.0159317692790015},null,0,null,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":0},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":0},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":0},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":0},{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X200*Clientes!Z200,AM200)","v":0},{"$f":"+$X200*Clientes!AA200","v":0},{"$f":"+$X200*Clientes!AB200","v":0},{"$f":"+$X200*Clientes!AC200","v":0},{"$f":"+$X200*Clientes!AD200","v":0},null,"BTSH_1 Fuera de Punta Bajo",null,0,null,null,{"$f":"+K200*Clientes!Z200","v":7.8494991949083346}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5140249186364485E-5,null,{"$f":"+G200","v":0},1,null,0,11.13,null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+K201*Clientes!AD201","v":0},null,0,{"$f":"IF(R201=0,0,IF($AK$3=1,$E201*$F$4*H201/$R$196,($E201*$F$4*H201-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+IF($AK$3=1,$X201*Clientes!Z201,AM201)","v":0},{"$f":"+$X201*Clientes!AA201","v":0},{"$f":"+$X201*Clientes!AB201","v":0},{"$f":"+$X201*Clientes!AC201","v":0},{"$f":"+$X201*Clientes!AD201","v":0},null,"BTSH_2",null,0,null,null,{"$f":"+K201*Clientes!Z201","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5140249186364485E-5,null,{"$f":"+G201","v":0},1,null,0,11.13,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(M202:P202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K202*Clientes!AD202","v":0},null,0,{"$f":"IF(R202=0,0,IF($AK$3=1,$E202*$F$4*H202/$R$196,($E202*$F$4*H202-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X202*Clientes!Z202,AM202)","v":0},{"$f":"+$X202*Clientes!AA202","v":0},{"$f":"+$X202*Clientes!AB202","v":0},{"$f":"+$X202*Clientes!AC202","v":0},{"$f":"+$X202*Clientes!AD202","v":0},null,"BTSH_2 Punta",null,0,null,null,{"$f":"+K202*Clientes!Z202","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5140249186364485E-5,null,{"$f":"+G202","v":0},1,null,0,11.13,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(M203:P203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K203*Clientes!AD203","v":0},null,0,{"$f":"IF(R203=0,0,IF($AK$3=1,$E203*$F$4*H203/$R$196,($E203*$F$4*H203-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X203*Clientes!Z203,AM203)","v":0},{"$f":"+$X203*Clientes!AA203","v":0},{"$f":"+$X203*Clientes!AB203","v":0},{"$f":"+$X203*Clientes!AC203","v":0},{"$f":"+$X203*Clientes!AD203","v":0},null,"BTSH_2 Fuera de Punta Medio",null,0,null,null,{"$f":"+K203*Clientes!Z203","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5140249186364485E-5,null,{"$f":"+G203","v":0},1,null,0,11.13,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(M204:P204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K204*Clientes!AD204","v":0},null,0,{"$f":"IF(R204=0,0,IF($AK$3=1,$E204*$F$4*H204/$R$196,($E204*$F$4*H204-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X204*Clientes!Z204,AM204)","v":0},{"$f":"+$X204*Clientes!AA204","v":0},{"$f":"+$X204*Clientes!AB204","v":0},{"$f":"+$X204*Clientes!AC204","v":0},{"$f":"+$X204*Clientes!AD204","v":0},null,"BTSH_2 Fuera de Punta Bajo",null,0,null,null,{"$f":"+K204*Clientes!Z204","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5140249186364485E-5,null,{"$f":"+G204","v":0},1,null,0,11.13,null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+K205*Clientes!AD205","v":0},null,0,{"$f":"IF(R205=0,0,IF($AK$3=1,$E205*$F$4*H205/$R$196,($E205*$F$4*H205-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+IF($AK$3=1,$X205*Clientes!Z205,AM205)","v":0},{"$f":"+$X205*Clientes!AA205","v":0},{"$f":"+$X205*Clientes!AB205","v":0},{"$f":"+$X205*Clientes!AC205","v":0},{"$f":"+$X205*Clientes!AD205","v":0},null,"BTSH_3",null,0,null,null,{"$f":"+K205*Clientes!Z205","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5140249186364485E-5,null,{"$f":"+G205","v":0},1,null,0,11.13,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(M206:P206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K206*Clientes!AD206","v":0},null,0,{"$f":"IF(R206=0,0,IF($AK$3=1,$E206*$F$4*H206/$R$196,($E206*$F$4*H206-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X206*Clientes!Z206,AM206)","v":0},{"$f":"+$X206*Clientes!AA206","v":0},{"$f":"+$X206*Clientes!AB206","v":0},{"$f":"+$X206*Clientes!AC206","v":0},{"$f":"+$X206*Clientes!AD206","v":0},null,"BTSH_3 Punta",null,0,null,null,{"$f":"+K206*Clientes!Z206","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5140249186364485E-5,null,{"$f":"+G206","v":0},1,null,0,11.13,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(M207:P207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K207*Clientes!AD207","v":0},null,0,{"$f":"IF(R207=0,0,IF($AK$3=1,$E207*$F$4*H207/$R$196,($E207*$F$4*H207-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X207*Clientes!Z207,AM207)","v":0},{"$f":"+$X207*Clientes!AA207","v":0},{"$f":"+$X207*Clientes!AB207","v":0},{"$f":"+$X207*Clientes!AC207","v":0},{"$f":"+$X207*Clientes!AD207","v":0},null,"BTSH_3 Fuera de Punta Medio",null,0,null,null,{"$f":"+K207*Clientes!Z207","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.5140249186364485E-5,null,{"$f":"+G207","v":0},1,null,0,11.13,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(M208:P208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K208*Clientes!AD208","v":0},null,0,{"$f":"IF(R208=0,0,IF($AK$3=1,$E208*$F$4*H208/$R$196,($E208*$F$4*H208-$AM$196*PremisaCosto!$F$84)/($R$196-$AP$196*PremisaCosto!$F$84)))","v":0},null,0,null,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X208*Clientes!Z208,AM208)","v":0},{"$f":"+$X208*Clientes!AA208","v":0},{"$f":"+$X208*Clientes!AB208","v":0},{"$f":"+$X208*Clientes!AC208","v":0},{"$f":"+$X208*Clientes!AD208","v":0},null,"BTSH_3 Fuera de Punta Bajo",null,0,null,null,{"$f":"+K208*Clientes!Z208","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4223504301196434E-2,null,0,1,null,null,11.13,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":0},{"$f":"+SUM(N210,N221,N232,N243,N254)","v":0},{"$f":"+SUM(O210,O221,O232,O243,O254)","v":0},{"$f":"+SUM(P210,P221,P232,P243,P254)","v":0},{"$f":"+SUM(Q210,Q221,Q232,Q243,Q254)","v":0},{"$f":"+K209*Clientes!AD209","v":11416.658196608141},null,{"$f":"IF(Q209=0,0,$E209*$F$4*G209/$Q$209)","v":0},{"$f":"IF(R209=0,0,IF($AK$3=1,$E209*$F$4*H209/$R$209,($E209*$F$4*H209-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":1.0160009759806619},null,0,11.308090862664768,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":0},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":0},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":0},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":0},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":0},{"$f":"+IF($AK$3=1,$X209*Clientes!Z209,AM209)","v":3076.7628725619911},{"$f":"+$X209*Clientes!AA209","v":3793.4475103137474},{"$f":"+$X209*Clientes!AB209","v":3384.1832812190619},{"$f":"+$X209*Clientes!AC209","v":3186.0707545916398},{"$f":"+SUMPRODUCT(AE209:AH209,PremisaCosto!$F$84:$I$84)","v":11415.000116370573},null,"BTS Prepago",null,3076.7628725619911,null,null,{"$f":"+K209*Clientes!Z209","v":3217.3862461539006}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":1.4223504301196434E-2},null,{"$f":"+G209","v":0},1,null,0,{"$f":"+K209","v":11.13},null,{"$f":"+SUM(M211:M220)","v":0},{"$f":"+SUM(N211:N220)","v":0},{"$f":"+SUM(O211:O220)","v":0},{"$f":"+SUM(P211:P220)","v":0},{"$f":"+SUM(Q211:Q220)","v":0},{"$f":"+K210*Clientes!AD210","v":11416.658196608141},null,0,{"$f":"IF(R210=0,0,IF($AK$3=1,$E210*$F$4*H210/$R$209,($E210*$F$4*H210-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":1.0160009759806619},null,0,null,null,{"$f":"+SUM(Z211:Z220)","v":0},{"$f":"+SUM(AA211:AA220)","v":0},{"$f":"+SUM(AB211:AB220)","v":0},{"$f":"+SUM(AC211:AC220)","v":0},{"$f":"+SUM(AD211:AD220)","v":0},{"$f":"+IF($AK$3=1,$X210*Clientes!Z210,AM210)","v":0},{"$f":"+$X210*Clientes!AA210","v":0},{"$f":"+$X210*Clientes!AB210","v":0},{"$f":"+$X210*Clientes!AC210","v":0},{"$f":"+$X210*Clientes!AD210","v":0},null,"BTS Prep",null,0,null,null,{"$f":"+K210*Clientes!Z210","v":3217.3862461539006}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":1.4223504301196434E-2},null,0,1,null,{"$f":"+J210","v":0},{"$f":"+K210","v":11.13},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":0},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":0},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":0},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":0},{"$f":"+SUMPRODUCT(M211:P211,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K211*Clientes!AD211","v":8879.7923926684234},null,0,{"$f":"IF(R211=0,0,IF($AK$3=1,$E211*$F$4*H211/$R$209,($E211*$F$4*H211-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":1.0160009759806619},null,0,11.308090862664768,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":0},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":0},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":0},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":0},{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X211*Clientes!Z211,AM211)","v":0},{"$f":"+$X211*Clientes!AA211","v":2949.6748718266049},{"$f":"+$X211*Clientes!AB211","v":2633.0331803161002},{"$f":"+$X211*Clientes!AC211","v":2479.8221074841149},{"$f":"+$X211*Clientes!AD211","v":9021.8777374567762},null,"BTS Prepago Regular",null,0,null,null,{"$f":"+K211*Clientes!Z211","v":2501.2065561171348}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.4223504301196434E-2,null,0,1,null,{"$f":"+J211","v":0},11.13,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(M212:P212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K212*Clientes!AD212","v":0},null,0,{"$f":"IF(R212=0,0,IF($AK$3=1,$E212*$F$4*H212/$R$209,($E212*$F$4*H212-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X212*Clientes!Z212,AM212)","v":0},{"$f":"+$X212*Clientes!AA212","v":0},{"$f":"+$X212*Clientes!AB212","v":0},{"$f":"+$X212*Clientes!AC212","v":0},{"$f":"+$X212*Clientes!AD212","v":0},null,"BTS Prepago Agro",null,0,null,null,{"$f":"+K212*Clientes!Z212","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":0},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":0},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":0},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":0},{"$f":"+SUMPRODUCT(M213:P213,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K213*Clientes!AD213","v":2521.5020333247739},null,0,{"$f":"IF(R213=0,0,IF($AK$3=1,$E213*$F$4*H213/$R$209,($E213*$F$4*H213-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":1.0160009759806619},null,0,11.308090862664768,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":0},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":0},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":0},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":0},{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X213*Clientes!Z213,AM213)","v":0},{"$f":"+$X213*Clientes!AA213","v":838.66258132576343},{"$f":"+$X213*Clientes!AB213","v":746.60098449728946},{"$f":"+$X213*Clientes!AC213","v":701.97146295595917},{"$f":"+$X213*Clientes!AD213","v":2561.8485267951937},null,"BTS Prepago Jub. 1",null,0,null,null,{"$f":"+K213*Clientes!Z213","v":711.84236148761318}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(M214:P214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K214*Clientes!AD214","v":0},null,0,{"$f":"IF(R214=0,0,IF($AK$3=1,$E214*$F$4*H214/$R$209,($E214*$F$4*H214-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X214*Clientes!Z214,AM214)","v":0},{"$f":"+$X214*Clientes!AA214","v":0},{"$f":"+$X214*Clientes!AB214","v":0},{"$f":"+$X214*Clientes!AC214","v":0},{"$f":"+$X214*Clientes!AD214","v":0},null,"BTS Prepago Jub. 2",null,0,null,null,{"$f":"+K214*Clientes!Z214","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(M215:P215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K215*Clientes!AD215","v":0},null,0,{"$f":"IF(R215=0,0,IF($AK$3=1,$E215*$F$4*H215/$R$209,($E215*$F$4*H215-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X215*Clientes!Z215,AM215)","v":0},{"$f":"+$X215*Clientes!AA215","v":0},{"$f":"+$X215*Clientes!AB215","v":0},{"$f":"+$X215*Clientes!AC215","v":0},{"$f":"+$X215*Clientes!AD215","v":0},null,"BTS Prepago Político",null,0,null,null,{"$f":"+K215*Clientes!Z215","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(M216:P216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K216*Clientes!AD216","v":0},null,0,{"$f":"IF(R216=0,0,IF($AK$3=1,$E216*$F$4*H216/$R$209,($E216*$F$4*H216-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X216*Clientes!Z216,AM216)","v":0},{"$f":"+$X216*Clientes!AA216","v":0},{"$f":"+$X216*Clientes!AB216","v":0},{"$f":"+$X216*Clientes!AC216","v":0},{"$f":"+$X216*Clientes!AD216","v":0},null,{"$f":"+A216","v":"BTS Prepago x1"},null,0,null,null,{"$f":"+K216*Clientes!Z216","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(M217:P217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K217*Clientes!AD217","v":0},null,0,{"$f":"IF(R217=0,0,IF($AK$3=1,$E217*$F$4*H217/$R$209,($E217*$F$4*H217-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X217*Clientes!Z217,AM217)","v":0},{"$f":"+$X217*Clientes!AA217","v":0},{"$f":"+$X217*Clientes!AB217","v":0},{"$f":"+$X217*Clientes!AC217","v":0},{"$f":"+$X217*Clientes!AD217","v":0},null,"BTS Prepago x2",null,0,null,null,{"$f":"+K217*Clientes!Z217","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":0},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":0},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":0},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":0},{"$f":"+SUMPRODUCT(M218:P218,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K218*Clientes!AD218","v":15.363770614945},null,0,{"$f":"IF(R218=0,0,IF($AK$3=1,$E218*$F$4*H218/$R$209,($E218*$F$4*H218-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":1.0160009759806619},null,0,11.308090862664768,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":0},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":0},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":0},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":0},{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X218*Clientes!Z218,AM218)","v":0},{"$f":"+$X218*Clientes!AA218","v":5.1100571613804613},{"$f":"+$X218*Clientes!AB218","v":4.5491164056622786},{"$f":"+$X218*Clientes!AC218","v":4.2771841515717623},{"$f":"+$X218*Clientes!AD218","v":15.609605939527135},null,"BTS Prepago Discap.",null,0,null,null,{"$f":"+K218*Clientes!Z218","v":4.3373285491567932}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(M219:P219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K219*Clientes!AD219","v":0},null,0,{"$f":"IF(R219=0,0,IF($AK$3=1,$E219*$F$4*H219/$R$209,($E219*$F$4*H219-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X219*Clientes!Z219,AM219)","v":0},{"$f":"+$X219*Clientes!AA219","v":0},{"$f":"+$X219*Clientes!AB219","v":0},{"$f":"+$X219*Clientes!AC219","v":0},{"$f":"+$X219*Clientes!AD219","v":0},null,"BTS Prepago Discapacitados 601-más",null,0,null,null,{"$f":"+K219*Clientes!Z219","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(M220:P220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K220*Clientes!AD220","v":0},null,0,{"$f":"IF(R220=0,0,IF($AK$3=1,$E220*$F$4*H220/$R$209,($E220*$F$4*H220-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X220*Clientes!Z220,AM220)","v":0},{"$f":"+$X220*Clientes!AA220","v":0},{"$f":"+$X220*Clientes!AB220","v":0},{"$f":"+$X220*Clientes!AC220","v":0},{"$f":"+$X220*Clientes!AD220","v":0},null,"BTS Prepago Cruz Roja",0,0,null,null,{"$f":"+K220*Clientes!Z220","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4223504301196434E-2,null,0,1,null,0,{"$f":"+K220","v":11.13},null,{"$f":"+SUM(M222:M231)","v":0},{"$f":"+SUM(N222:N231)","v":0},{"$f":"+SUM(O222:O231)","v":0},{"$f":"+SUM(P222:P231)","v":0},{"$f":"+SUM(Q222:Q231)","v":0},{"$f":"+K221*Clientes!AD221","v":0},null,0,{"$f":"IF(R221=0,0,IF($AK$3=1,$E221*$F$4*H221/$R$209,($E221*$F$4*H221-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},{"$f":"+IF($AK$3=1,$X221*Clientes!Z221,AM221)","v":0},{"$f":"+$X221*Clientes!AA221","v":0},{"$f":"+$X221*Clientes!AB221","v":0},{"$f":"+$X221*Clientes!AC221","v":0},{"$f":"+$X221*Clientes!AD221","v":0},null,"X1D_2 (10,001-30,000)",null,0,null,null,{"$f":"+K221*Clientes!Z221","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4223504301196434E-2,null,0,1,null,{"$f":"+J221","v":0},{"$f":"+K221","v":11.13},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(M222:P222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K222*Clientes!AD222","v":0},null,0,{"$f":"IF(R222=0,0,IF($AK$3=1,$E222*$F$4*H222/$R$209,($E222*$F$4*H222-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X222*Clientes!Z222,AM222)","v":0},{"$f":"+$X222*Clientes!AA222","v":0},{"$f":"+$X222*Clientes!AB222","v":0},{"$f":"+$X222*Clientes!AC222","v":0},{"$f":"+$X222*Clientes!AD222","v":0},null,"X1D_2 Regular",null,0,null,null,{"$f":"+K222*Clientes!Z222","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.4223504301196434E-2,null,0,1,null,{"$f":"+J222","v":0},11.13,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(M223:P223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K223*Clientes!AD223","v":0},null,0,{"$f":"IF(R223=0,0,IF($AK$3=1,$E223*$F$4*H223/$R$209,($E223*$F$4*H223-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X223*Clientes!Z223,AM223)","v":0},{"$f":"+$X223*Clientes!AA223","v":0},{"$f":"+$X223*Clientes!AB223","v":0},{"$f":"+$X223*Clientes!AC223","v":0},{"$f":"+$X223*Clientes!AD223","v":0},null,"X1D_2 Agro",null,0,null,null,{"$f":"+K223*Clientes!Z223","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(M224:P224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K224*Clientes!AD224","v":0},null,0,{"$f":"IF(R224=0,0,IF($AK$3=1,$E224*$F$4*H224/$R$209,($E224*$F$4*H224-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X224*Clientes!Z224,AM224)","v":0},{"$f":"+$X224*Clientes!AA224","v":0},{"$f":"+$X224*Clientes!AB224","v":0},{"$f":"+$X224*Clientes!AC224","v":0},{"$f":"+$X224*Clientes!AD224","v":0},null,"X1D_2 Jub. 1",null,0,null,null,{"$f":"+K224*Clientes!Z224","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(M225:P225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K225*Clientes!AD225","v":0},null,0,{"$f":"IF(R225=0,0,IF($AK$3=1,$E225*$F$4*H225/$R$209,($E225*$F$4*H225-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X225*Clientes!Z225,AM225)","v":0},{"$f":"+$X225*Clientes!AA225","v":0},{"$f":"+$X225*Clientes!AB225","v":0},{"$f":"+$X225*Clientes!AC225","v":0},{"$f":"+$X225*Clientes!AD225","v":0},null,"X1D_2 Jub. 2",null,0,null,null,{"$f":"+K225*Clientes!Z225","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.4223504301196434E-2,null,{"$f":"+G225","v":0},1,null,0,11.13,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(M226:P226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K226*Clientes!AD226","v":0},null,0,{"$f":"IF(R226=0,0,IF($AK$3=1,$E226*$F$4*H226/$R$209,($E226*$F$4*H226-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X226*Clientes!Z226,AM226)","v":0},{"$f":"+$X226*Clientes!AA226","v":0},{"$f":"+$X226*Clientes!AB226","v":0},{"$f":"+$X226*Clientes!AC226","v":0},{"$f":"+$X226*Clientes!AD226","v":0},null,"X1D_2 Político",null,0,null,null,{"$f":"+K226*Clientes!Z226","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(M227:P227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K227*Clientes!AD227","v":0},null,0,{"$f":"IF(R227=0,0,IF($AK$3=1,$E227*$F$4*H227/$R$209,($E227*$F$4*H227-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X227*Clientes!Z227,AM227)","v":0},{"$f":"+$X227*Clientes!AA227","v":0},{"$f":"+$X227*Clientes!AB227","v":0},{"$f":"+$X227*Clientes!AC227","v":0},{"$f":"+$X227*Clientes!AD227","v":0},null,"X1D_2 x1",null,0,null,null,{"$f":"+K227*Clientes!Z227","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(M228:P228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K228*Clientes!AD228","v":0},null,0,{"$f":"IF(R228=0,0,IF($AK$3=1,$E228*$F$4*H228/$R$209,($E228*$F$4*H228-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X228*Clientes!Z228,AM228)","v":0},{"$f":"+$X228*Clientes!AA228","v":0},{"$f":"+$X228*Clientes!AB228","v":0},{"$f":"+$X228*Clientes!AC228","v":0},{"$f":"+$X228*Clientes!AD228","v":0},null,"X1D_2 x2",null,0,null,null,{"$f":"+K228*Clientes!Z228","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(M229:P229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K229*Clientes!AD229","v":0},null,0,{"$f":"IF(R229=0,0,IF($AK$3=1,$E229*$F$4*H229/$R$209,($E229*$F$4*H229-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X229*Clientes!Z229,AM229)","v":0},{"$f":"+$X229*Clientes!AA229","v":0},{"$f":"+$X229*Clientes!AB229","v":0},{"$f":"+$X229*Clientes!AC229","v":0},{"$f":"+$X229*Clientes!AD229","v":0},null,"X1D_2 Discap.",null,0,null,null,{"$f":"+K229*Clientes!Z229","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(M230:P230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K230*Clientes!AD230","v":0},null,0,{"$f":"IF(R230=0,0,IF($AK$3=1,$E230*$F$4*H230/$R$209,($E230*$F$4*H230-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X230*Clientes!Z230,AM230)","v":0},{"$f":"+$X230*Clientes!AA230","v":0},{"$f":"+$X230*Clientes!AB230","v":0},{"$f":"+$X230*Clientes!AC230","v":0},{"$f":"+$X230*Clientes!AD230","v":0},null,"X1D_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K230*Clientes!Z230","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(M231:P231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K231*Clientes!AD231","v":0},null,0,{"$f":"IF(R231=0,0,IF($AK$3=1,$E231*$F$4*H231/$R$209,($E231*$F$4*H231-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X231*Clientes!Z231,AM231)","v":0},{"$f":"+$X231*Clientes!AA231","v":0},{"$f":"+$X231*Clientes!AB231","v":0},{"$f":"+$X231*Clientes!AC231","v":0},{"$f":"+$X231*Clientes!AD231","v":0},null,"X1D_2 Cruz Roja",null,0,null,null,{"$f":"+K231*Clientes!Z231","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4223504301196434E-2,null,0,1,null,0,{"$f":"+K231","v":11.13},null,{"$f":"+SUM(M233:M242)","v":0},{"$f":"+SUM(N233:N242)","v":0},{"$f":"+SUM(O233:O242)","v":0},{"$f":"+SUM(P233:P242)","v":0},{"$f":"+SUM(Q233:Q242)","v":0},{"$f":"+K232*Clientes!AD232","v":0},null,0,{"$f":"IF(R232=0,0,IF($AK$3=1,$E232*$F$4*H232/$R$209,($E232*$F$4*H232-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},{"$f":"+IF($AK$3=1,$X232*Clientes!Z232,AM232)","v":0},{"$f":"+$X232*Clientes!AA232","v":0},{"$f":"+$X232*Clientes!AB232","v":0},{"$f":"+$X232*Clientes!AC232","v":0},{"$f":"+$X232*Clientes!AD232","v":0},null,"X1D_3 (30,001-50,000)",null,0,null,null,{"$f":"+K232*Clientes!Z232","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4223504301196434E-2,null,0,1,null,{"$f":"+J232","v":0},{"$f":"+K232","v":11.13},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(M233:P233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K233*Clientes!AD233","v":0},null,0,{"$f":"IF(R233=0,0,IF($AK$3=1,$E233*$F$4*H233/$R$209,($E233*$F$4*H233-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X233*Clientes!Z233,AM233)","v":0},{"$f":"+$X233*Clientes!AA233","v":0},{"$f":"+$X233*Clientes!AB233","v":0},{"$f":"+$X233*Clientes!AC233","v":0},{"$f":"+$X233*Clientes!AD233","v":0},null,"X1D_3 Regular",null,0,null,null,{"$f":"+K233*Clientes!Z233","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.4223504301196434E-2,null,0,1,null,{"$f":"+J233","v":0},11.13,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(M234:P234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K234*Clientes!AD234","v":0},null,0,{"$f":"IF(R234=0,0,IF($AK$3=1,$E234*$F$4*H234/$R$209,($E234*$F$4*H234-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X234*Clientes!Z234,AM234)","v":0},{"$f":"+$X234*Clientes!AA234","v":0},{"$f":"+$X234*Clientes!AB234","v":0},{"$f":"+$X234*Clientes!AC234","v":0},{"$f":"+$X234*Clientes!AD234","v":0},null,"X1D_3 Agro",null,0,null,null,{"$f":"+K234*Clientes!Z234","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(M235:P235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K235*Clientes!AD235","v":0},null,0,{"$f":"IF(R235=0,0,IF($AK$3=1,$E235*$F$4*H235/$R$209,($E235*$F$4*H235-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X235*Clientes!Z235,AM235)","v":0},{"$f":"+$X235*Clientes!AA235","v":0},{"$f":"+$X235*Clientes!AB235","v":0},{"$f":"+$X235*Clientes!AC235","v":0},{"$f":"+$X235*Clientes!AD235","v":0},null,"X1D_3 Jub. 1",null,0,null,null,{"$f":"+K235*Clientes!Z235","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(M236:P236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K236*Clientes!AD236","v":0},null,0,{"$f":"IF(R236=0,0,IF($AK$3=1,$E236*$F$4*H236/$R$209,($E236*$F$4*H236-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X236*Clientes!Z236,AM236)","v":0},{"$f":"+$X236*Clientes!AA236","v":0},{"$f":"+$X236*Clientes!AB236","v":0},{"$f":"+$X236*Clientes!AC236","v":0},{"$f":"+$X236*Clientes!AD236","v":0},null,"X1D_3 Jub. 2",null,0,null,null,{"$f":"+K236*Clientes!Z236","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(M237:P237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K237*Clientes!AD237","v":0},null,0,{"$f":"IF(R237=0,0,IF($AK$3=1,$E237*$F$4*H237/$R$209,($E237*$F$4*H237-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X237*Clientes!Z237,AM237)","v":0},{"$f":"+$X237*Clientes!AA237","v":0},{"$f":"+$X237*Clientes!AB237","v":0},{"$f":"+$X237*Clientes!AC237","v":0},{"$f":"+$X237*Clientes!AD237","v":0},null,"X1D_3 Político",null,0,null,null,{"$f":"+K237*Clientes!Z237","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(M238:P238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K238*Clientes!AD238","v":0},null,0,{"$f":"IF(R238=0,0,IF($AK$3=1,$E238*$F$4*H238/$R$209,($E238*$F$4*H238-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X238*Clientes!Z238,AM238)","v":0},{"$f":"+$X238*Clientes!AA238","v":0},{"$f":"+$X238*Clientes!AB238","v":0},{"$f":"+$X238*Clientes!AC238","v":0},{"$f":"+$X238*Clientes!AD238","v":0},null,"X1D_3 x1",null,0,null,null,{"$f":"+K238*Clientes!Z238","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(M239:P239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K239*Clientes!AD239","v":0},null,0,{"$f":"IF(R239=0,0,IF($AK$3=1,$E239*$F$4*H239/$R$209,($E239*$F$4*H239-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X239*Clientes!Z239,AM239)","v":0},{"$f":"+$X239*Clientes!AA239","v":0},{"$f":"+$X239*Clientes!AB239","v":0},{"$f":"+$X239*Clientes!AC239","v":0},{"$f":"+$X239*Clientes!AD239","v":0},null,"X1D_3 x2",null,0,null,null,{"$f":"+K239*Clientes!Z239","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(M240:P240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K240*Clientes!AD240","v":0},null,0,{"$f":"IF(R240=0,0,IF($AK$3=1,$E240*$F$4*H240/$R$209,($E240*$F$4*H240-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X240*Clientes!Z240,AM240)","v":0},{"$f":"+$X240*Clientes!AA240","v":0},{"$f":"+$X240*Clientes!AB240","v":0},{"$f":"+$X240*Clientes!AC240","v":0},{"$f":"+$X240*Clientes!AD240","v":0},null,"X1D_3 Discap.",null,0,null,null,{"$f":"+K240*Clientes!Z240","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(M241:P241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K241*Clientes!AD241","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$4*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,IF($AK$3=1,$E241*$F$4*H241/$R$209,($E241*$F$4*H241-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X241*Clientes!Z241,AM241)","v":0},{"$f":"+$X241*Clientes!AA241","v":0},{"$f":"+$X241*Clientes!AB241","v":0},{"$f":"+$X241*Clientes!AC241","v":0},{"$f":"+$X241*Clientes!AD241","v":0},null,"X1D_3 Discapacitados 601-más",null,0,null,null,{"$f":"+K241*Clientes!Z241","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.4223504301196434E-2,null,{"$f":"+G241","v":0},1,null,0,11.13,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(M242:P242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K242*Clientes!AD242","v":0},null,0,{"$f":"IF(R242=0,0,IF($AK$3=1,$E242*$F$4*H242/$R$209,($E242*$F$4*H242-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X242*Clientes!Z242,AM242)","v":0},{"$f":"+$X242*Clientes!AA242","v":0},{"$f":"+$X242*Clientes!AB242","v":0},{"$f":"+$X242*Clientes!AC242","v":0},{"$f":"+$X242*Clientes!AD242","v":0},null,"X1D_3 Cruz Roja",null,0,null,null,{"$f":"+K242*Clientes!Z242","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4223504301196434E-2,null,0,1,null,0,{"$f":"+K242","v":11.13},null,{"$f":"+SUM(M244:M253)","v":0},{"$f":"+SUM(N244:N253)","v":0},{"$f":"+SUM(O244:O253)","v":0},{"$f":"+SUM(P244:P253)","v":0},{"$f":"+SUM(Q244:Q253)","v":0},{"$f":"+K243*Clientes!AD243","v":0},null,0,{"$f":"IF(R243=0,0,IF($AK$3=1,$E243*$F$4*H243/$R$209,($E243*$F$4*H243-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},{"$f":"+IF($AK$3=1,$X243*Clientes!Z243,AM243)","v":0},{"$f":"+$X243*Clientes!AA243","v":0},{"$f":"+$X243*Clientes!AB243","v":0},{"$f":"+$X243*Clientes!AC243","v":0},{"$f":"+$X243*Clientes!AD243","v":0},null,"X1D_4 (50,001-más)",null,0,null,null,{"$f":"+K243*Clientes!Z243","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4223504301196434E-2,null,0,1,null,{"$f":"+J243","v":0},{"$f":"+K243","v":11.13},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(M244:P244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K244*Clientes!AD244","v":0},null,0,{"$f":"IF(R244=0,0,IF($AK$3=1,$E244*$F$4*H244/$R$209,($E244*$F$4*H244-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X244*Clientes!Z244,AM244)","v":0},{"$f":"+$X244*Clientes!AA244","v":0},{"$f":"+$X244*Clientes!AB244","v":0},{"$f":"+$X244*Clientes!AC244","v":0},{"$f":"+$X244*Clientes!AD244","v":0},null,"X1D_4 Regular",null,0,null,null,{"$f":"+K244*Clientes!Z244","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.4223504301196434E-2,null,0,1,null,{"$f":"+J244","v":0},11.13,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(M245:P245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K245*Clientes!AD245","v":0},null,0,{"$f":"IF(R245=0,0,IF($AK$3=1,$E245*$F$4*H245/$R$209,($E245*$F$4*H245-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X245*Clientes!Z245,AM245)","v":0},{"$f":"+$X245*Clientes!AA245","v":0},{"$f":"+$X245*Clientes!AB245","v":0},{"$f":"+$X245*Clientes!AC245","v":0},{"$f":"+$X245*Clientes!AD245","v":0},null,"X1D_4 Agro",null,0,null,null,{"$f":"+K245*Clientes!Z245","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(M246:P246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K246*Clientes!AD246","v":0},null,0,{"$f":"IF(R246=0,0,IF($AK$3=1,$E246*$F$4*H246/$R$209,($E246*$F$4*H246-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X246*Clientes!Z246,AM246)","v":0},{"$f":"+$X246*Clientes!AA246","v":0},{"$f":"+$X246*Clientes!AB246","v":0},{"$f":"+$X246*Clientes!AC246","v":0},{"$f":"+$X246*Clientes!AD246","v":0},null,"X1D_4 Jub. 1",null,0,null,null,{"$f":"+K246*Clientes!Z246","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(M247:P247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K247*Clientes!AD247","v":0},null,0,{"$f":"IF(R247=0,0,IF($AK$3=1,$E247*$F$4*H247/$R$209,($E247*$F$4*H247-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X247*Clientes!Z247,AM247)","v":0},{"$f":"+$X247*Clientes!AA247","v":0},{"$f":"+$X247*Clientes!AB247","v":0},{"$f":"+$X247*Clientes!AC247","v":0},{"$f":"+$X247*Clientes!AD247","v":0},null,"X1D_4 Jub. 2",null,0,null,null,{"$f":"+K247*Clientes!Z247","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(M248:P248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K248*Clientes!AD248","v":0},null,0,{"$f":"IF(R248=0,0,IF($AK$3=1,$E248*$F$4*H248/$R$209,($E248*$F$4*H248-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X248*Clientes!Z248,AM248)","v":0},{"$f":"+$X248*Clientes!AA248","v":0},{"$f":"+$X248*Clientes!AB248","v":0},{"$f":"+$X248*Clientes!AC248","v":0},{"$f":"+$X248*Clientes!AD248","v":0},null,"X1D_4 Político",null,0,null,null,{"$f":"+K248*Clientes!Z248","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(M249:P249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K249*Clientes!AD249","v":0},null,0,{"$f":"IF(R249=0,0,IF($AK$3=1,$E249*$F$4*H249/$R$209,($E249*$F$4*H249-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X249*Clientes!Z249,AM249)","v":0},{"$f":"+$X249*Clientes!AA249","v":0},{"$f":"+$X249*Clientes!AB249","v":0},{"$f":"+$X249*Clientes!AC249","v":0},{"$f":"+$X249*Clientes!AD249","v":0},null,"X1D_4 x1",null,0,null,null,{"$f":"+K249*Clientes!Z249","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(M250:P250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K250*Clientes!AD250","v":0},null,0,{"$f":"IF(R250=0,0,IF($AK$3=1,$E250*$F$4*H250/$R$209,($E250*$F$4*H250-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X250*Clientes!Z250,AM250)","v":0},{"$f":"+$X250*Clientes!AA250","v":0},{"$f":"+$X250*Clientes!AB250","v":0},{"$f":"+$X250*Clientes!AC250","v":0},{"$f":"+$X250*Clientes!AD250","v":0},null,"X1D_4 x2",null,0,null,null,{"$f":"+K250*Clientes!Z250","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(M251:P251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K251*Clientes!AD251","v":0},null,0,{"$f":"IF(R251=0,0,IF($AK$3=1,$E251*$F$4*H251/$R$209,($E251*$F$4*H251-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X251*Clientes!Z251,AM251)","v":0},{"$f":"+$X251*Clientes!AA251","v":0},{"$f":"+$X251*Clientes!AB251","v":0},{"$f":"+$X251*Clientes!AC251","v":0},{"$f":"+$X251*Clientes!AD251","v":0},null,"X1D_4 Discap.",null,0,null,null,{"$f":"+K251*Clientes!Z251","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(M252:P252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K252*Clientes!AD252","v":0},null,0,{"$f":"IF(R252=0,0,IF($AK$3=1,$E252*$F$4*H252/$R$209,($E252*$F$4*H252-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X252*Clientes!Z252,AM252)","v":0},{"$f":"+$X252*Clientes!AA252","v":0},{"$f":"+$X252*Clientes!AB252","v":0},{"$f":"+$X252*Clientes!AC252","v":0},{"$f":"+$X252*Clientes!AD252","v":0},null,"X1D_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K252*Clientes!Z252","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(M253:P253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K253*Clientes!AD253","v":0},null,0,{"$f":"IF(R253=0,0,IF($AK$3=1,$E253*$F$4*H253/$R$209,($E253*$F$4*H253-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+IF($AK$3=1,$X253*Clientes!Z253,AM253)","v":0},{"$f":"+$X253*Clientes!AA253","v":0},{"$f":"+$X253*Clientes!AB253","v":0},{"$f":"+$X253*Clientes!AC253","v":0},{"$f":"+$X253*Clientes!AD253","v":0},null,"X1D_4 Cruz Roja",null,0,null,null,{"$f":"+K253*Clientes!Z253","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4223504301196434E-2,null,0,1,null,0,{"$f":"+K253","v":11.13},null,{"$f":"+SUM(M255:M264)","v":0},{"$f":"+SUM(N255:N264)","v":0},{"$f":"+SUM(O255:O264)","v":0},{"$f":"+SUM(P255:P264)","v":0},{"$f":"+SUM(Q255:Q264)","v":0},{"$f":"+K254*Clientes!AD254","v":0},null,0,{"$f":"IF(R254=0,0,IF($AK$3=1,$E254*$F$4*H254/$R$209,($E254*$F$4*H254-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},{"$f":"+IF($AK$3=1,$X254*Clientes!Z254,AM254)","v":0},{"$f":"+$X254*Clientes!AA254","v":0},{"$f":"+$X254*Clientes!AB254","v":0},{"$f":"+$X254*Clientes!AC254","v":0},{"$f":"+$X254*Clientes!AD254","v":0},null,"X1D_5 (xxx)",null,0,null,null,{"$f":"+K254*Clientes!Z254","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4223504301196434E-2,null,{"$f":"+G254","v":0},1,null,{"$f":"+J254","v":0},{"$f":"+K254","v":11.13},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(M255:P255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K255*Clientes!AD255*12","v":0},null,0,{"$f":"IF(R255=0,0,IF($AK$3=1,$E255*$F$4*H255/$R$209,($E255*$F$4*H255-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X255*Clientes!AD255*12","v":0},null,"X1D_5 Regular",null,0,null,null,{"$f":"+K255*Clientes!Z255","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.4223504301196434E-2,null,0,1,null,{"$f":"+J255","v":0},11.13,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(M256:P256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K256*Clientes!AD256*12","v":0},null,0,{"$f":"IF(R256=0,0,IF($AK$3=1,$E256*$F$4*H256/$R$209,($E256*$F$4*H256-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X256*Clientes!AD256*12","v":0},null,"X1D_5 Agro",null,0,null,null,{"$f":"+K256*Clientes!Z256","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(M257:P257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K257*Clientes!AD257*12","v":0},null,0,{"$f":"IF(R257=0,0,IF($AK$3=1,$E257*$F$4*H257/$R$209,($E257*$F$4*H257-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X257*Clientes!AD257*12","v":0},null,"X1D_5 Jub. 1",null,0,null,null,{"$f":"+K257*Clientes!Z257","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.4223504301196434E-2,null,{"$f":"+G257","v":0},1,null,0,11.13,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(M258:P258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K258*Clientes!AD258*12","v":0},null,0,{"$f":"IF(R258=0,0,IF($AK$3=1,$E258*$F$4*H258/$R$209,($E258*$F$4*H258-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X258*Clientes!AD258*12","v":0},null,"X1D_5 Jub. 2",null,0,null,null,{"$f":"+K258*Clientes!Z258","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(M259:P259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K259*Clientes!AD259*12","v":0},null,0,{"$f":"IF(R259=0,0,IF($AK$3=1,$E259*$F$4*H259/$R$209,($E259*$F$4*H259-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X259*Clientes!AD259*12","v":0},null,"X1D_5 Político",null,0,null,null,{"$f":"+K259*Clientes!Z259","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(M260:P260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K260*Clientes!AD260*12","v":0},null,0,{"$f":"IF(R260=0,0,IF($AK$3=1,$E260*$F$4*H260/$R$209,($E260*$F$4*H260-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X260*Clientes!AD260*12","v":0},null,"X1D_5 x1",null,0,null,null,{"$f":"+K260*Clientes!Z260","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(M261:P261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K261*Clientes!AD261*12","v":0},null,0,{"$f":"IF(R261=0,0,IF($AK$3=1,$E261*$F$4*H261/$R$209,($E261*$F$4*H261-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X261*Clientes!AD261*12","v":0},null,"X1D_5 x2",null,0,null,null,{"$f":"+K261*Clientes!Z261","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(M262:P262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K262*Clientes!AD262*12","v":0},null,0,{"$f":"IF(R262=0,0,IF($AK$3=1,$E262*$F$4*H262/$R$209,($E262*$F$4*H262-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X262*Clientes!AD262*12","v":0},null,"X1D_5 Discap.",null,0,null,null,{"$f":"+K262*Clientes!Z262","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(M263:P263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K263*Clientes!AD263*12","v":0},null,0,{"$f":"IF(R263=0,0,IF($AK$3=1,$E263*$F$4*H263/$R$209,($E263*$F$4*H263-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X263*Clientes!AD263*12","v":0},null,"X1D_5 Discapacitados 601-más",null,0,null,null,{"$f":"+K263*Clientes!Z263","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.4223504301196434E-2,null,0,1,null,0,11.13,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(M264:P264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K264*Clientes!AD264*12","v":0},null,0,{"$f":"IF(R264=0,0,IF($AK$3=1,$E264*$F$4*H264/$R$209,($E264*$F$4*H264-$AM$209*PremisaCosto!$F$84)/($R$209-$AP$209*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X264*Clientes!AD264*12","v":0},null,"X1D_5 Cruz Roja",null,0,null,null,{"$f":"+K264*Clientes!Z264","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,null,0,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},null,{"$f":"+K265*Clientes!AD265","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$4*G265/Q265)","v":0},{"$f":"IF(R265=0,0,IF($AK$3=1,$E265*$F$4*H265/$R$265,($E265*$F$4*H265-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+Potencia!T265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUMPRODUCT(AE265:AH265,PremisaCosto!$F$84:$I$84)","v":0},null,"X2H",null,0,null,null,{"$f":"+K265*Clientes!Z265","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,0,null,null,0,{"$f":"+K265","v":0},null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(M266:P266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K266*Clientes!AD266","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$4*G266/Q265)","v":0},{"$f":"IF(R266=0,0,IF($AK$3=1,$E266*$F$4*H266/$R$265,($E266*$F$4*H266-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X266*Clientes!Z266","v":0},{"$f":"+$X266*Clientes!AA266","v":0},{"$f":"+$X266*Clientes!AB266","v":0},{"$f":"+$X266*Clientes!AC266","v":0},{"$f":"+$X266*Clientes!AD266","v":0},null,"X2H Punta",null,0,null,null,{"$f":"+K266*Clientes!Z266","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,0,null,null,0,{"$f":"+K266","v":0},null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(M267:P267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K267*Clientes!AD267","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$4*G267/Q265)","v":0},{"$f":"IF(R267=0,0,IF($AK$3=1,$E267*$F$4*H267/$R$265,($E267*$F$4*H267-$AM$265*PremisaCosto!$F$84)/($R$265-$AP$265*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X267*Clientes!Z267","v":0},{"$f":"+$X267*Clientes!AA267","v":0},{"$f":"+$X267*Clientes!AB267","v":0},{"$f":"+$X267*Clientes!AC267","v":0},{"$f":"+$X267*Clientes!AD267","v":0},null,"X2H Fuera de Punta",null,0,null,null,{"$f":"+K267*Clientes!Z267","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,null,0,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},{"$f":"+SUM(N269,N280,N291,N302,N313)","v":0},{"$f":"+SUM(O269,O280,O291,O302,O313)","v":0},{"$f":"+SUM(P269,P280,P291,P302,P313)","v":0},{"$f":"+SUM(Q269,Q280,Q291,Q302,Q313)","v":0},{"$f":"+K268*Clientes!AD268","v":0},null,{"$f":"IF(Q268=0,0,$E268*$F$4*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,IF($AK$3=1,$E268*$F$4*H268/$R$268,($E268*$F$4*H268-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},{"$f":"+$X268*Clientes!Z268","v":0},{"$f":"+$X268*Clientes!AA268","v":0},{"$f":"+$X268*Clientes!AB268","v":0},{"$f":"+$X268*Clientes!AC268","v":0},{"$f":"+SUMPRODUCT(AE268:AH268,PremisaCosto!$F$84:$I$84)","v":0},null,"X2D",null,0,null,null,{"$f":"+K268*Clientes!Z268","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":0},{"$f":"+H268","v":1},null,0,{"$f":"+K268","v":0},null,{"$f":"+SUM(M270:M279)","v":0},{"$f":"+SUM(N270:N279)","v":0},{"$f":"+SUM(O270:O279)","v":0},{"$f":"+SUM(P270:P279)","v":0},{"$f":"+SUM(Q270:Q279)","v":0},{"$f":"+K269*Clientes!AD269","v":0},null,0,{"$f":"IF(R269=0,0,IF($AK$3=1,$E269*$F$4*H269/$R$268,($E269*$F$4*H269-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},{"$f":"+$X269*Clientes!Z269","v":0},{"$f":"+$X269*Clientes!AA269","v":0},{"$f":"+$X269*Clientes!AB269","v":0},{"$f":"+$X269*Clientes!AC269","v":0},{"$f":"+$X269*Clientes!AD269","v":0},null,"X2D_1 (0 - 10000)",null,0,null,null,{"$f":"+K269*Clientes!Z269","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,0,1,null,{"$f":"+J269","v":0},0,null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(M270:P270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K270*Clientes!AD270","v":0},null,0,{"$f":"IF(R270=0,0,IF($AK$3=1,$E270*$F$4*H270/$R$268,($E270*$F$4*H270-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X270*Clientes!Z270","v":0},{"$f":"+$X270*Clientes!AA270","v":0},{"$f":"+$X270*Clientes!AB270","v":0},{"$f":"+$X270*Clientes!AC270","v":0},{"$f":"+$X270*Clientes!AD270","v":0},null,"X2D_1 Regular",null,0,null,null,{"$f":"+K270*Clientes!Z270","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(M271:P271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K271*Clientes!AD271","v":0},null,0,{"$f":"IF(R271=0,0,IF($AK$3=1,$E271*$F$4*H271/$R$268,($E271*$F$4*H271-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X271*Clientes!Z271","v":0},{"$f":"+$X271*Clientes!AA271","v":0},{"$f":"+$X271*Clientes!AB271","v":0},{"$f":"+$X271*Clientes!AC271","v":0},{"$f":"+$X271*Clientes!AD271","v":0},null,"X2D_1 Agro",null,0,null,null,{"$f":"+K271*Clientes!Z271","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(M272:P272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K272*Clientes!AD272","v":0},null,0,{"$f":"IF(R272=0,0,IF($AK$3=1,$E272*$F$4*H272/$R$268,($E272*$F$4*H272-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X272*Clientes!Z272","v":0},{"$f":"+$X272*Clientes!AA272","v":0},{"$f":"+$X272*Clientes!AB272","v":0},{"$f":"+$X272*Clientes!AC272","v":0},{"$f":"+$X272*Clientes!AD272","v":0},null,"X2D_1 Jub. 1",null,0,null,null,{"$f":"+K272*Clientes!Z272","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(M273:P273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K273*Clientes!AD273","v":0},null,0,{"$f":"IF(R273=0,0,IF($AK$3=1,$E273*$F$4*H273/$R$268,($E273*$F$4*H273-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X273*Clientes!Z273","v":0},{"$f":"+$X273*Clientes!AA273","v":0},{"$f":"+$X273*Clientes!AB273","v":0},{"$f":"+$X273*Clientes!AC273","v":0},{"$f":"+$X273*Clientes!AD273","v":0},null,"X2D_1 Jub. 2",null,0,null,null,{"$f":"+K273*Clientes!Z273","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(M274:P274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K274*Clientes!AD274","v":0},null,0,{"$f":"IF(R274=0,0,IF($AK$3=1,$E274*$F$4*H274/$R$268,($E274*$F$4*H274-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X274*Clientes!Z274","v":0},{"$f":"+$X274*Clientes!AA274","v":0},{"$f":"+$X274*Clientes!AB274","v":0},{"$f":"+$X274*Clientes!AC274","v":0},{"$f":"+$X274*Clientes!AD274","v":0},null,"X2D_1 Político",null,0,null,null,{"$f":"+K274*Clientes!Z274","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(M275:P275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K275*Clientes!AD275","v":0},null,0,{"$f":"IF(R275=0,0,IF($AK$3=1,$E275*$F$4*H275/$R$268,($E275*$F$4*H275-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X275*Clientes!Z275","v":0},{"$f":"+$X275*Clientes!AA275","v":0},{"$f":"+$X275*Clientes!AB275","v":0},{"$f":"+$X275*Clientes!AC275","v":0},{"$f":"+$X275*Clientes!AD275","v":0},null,"X2D_1 x1",null,0,null,null,{"$f":"+K275*Clientes!Z275","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(M276:P276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K276*Clientes!AD276","v":0},null,0,{"$f":"IF(R276=0,0,IF($AK$3=1,$E276*$F$4*H276/$R$268,($E276*$F$4*H276-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X276*Clientes!Z276","v":0},{"$f":"+$X276*Clientes!AA276","v":0},{"$f":"+$X276*Clientes!AB276","v":0},{"$f":"+$X276*Clientes!AC276","v":0},{"$f":"+$X276*Clientes!AD276","v":0},null,"X2D_1 x2",null,0,null,null,{"$f":"+K276*Clientes!Z276","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(M277:P277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K277*Clientes!AD277","v":0},null,0,{"$f":"IF(R277=0,0,IF($AK$3=1,$E277*$F$4*H277/$R$268,($E277*$F$4*H277-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X277*Clientes!Z277","v":0},{"$f":"+$X277*Clientes!AA277","v":0},{"$f":"+$X277*Clientes!AB277","v":0},{"$f":"+$X277*Clientes!AC277","v":0},{"$f":"+$X277*Clientes!AD277","v":0},null,"X2D_1 Discap.",null,0,null,null,{"$f":"+K277*Clientes!Z277","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(M278:P278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K278*Clientes!AD278","v":0},null,0,{"$f":"IF(R278=0,0,IF($AK$3=1,$E278*$F$4*H278/$R$268,($E278*$F$4*H278-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X278*Clientes!Z278","v":0},{"$f":"+$X278*Clientes!AA278","v":0},{"$f":"+$X278*Clientes!AB278","v":0},{"$f":"+$X278*Clientes!AC278","v":0},{"$f":"+$X278*Clientes!AD278","v":0},null,"X2D_1 Discapacitados 601-más",null,0,null,null,{"$f":"+K278*Clientes!Z278","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(M279:P279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K279*Clientes!AD279","v":0},null,0,{"$f":"IF(R279=0,0,IF($AK$3=1,$E279*$F$4*H279/$R$268,($E279*$F$4*H279-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X279*Clientes!Z279","v":0},{"$f":"+$X279*Clientes!AA279","v":0},{"$f":"+$X279*Clientes!AB279","v":0},{"$f":"+$X279*Clientes!AC279","v":0},{"$f":"+$X279*Clientes!AD279","v":0},null,"X2D_1 Cruz Roja",null,0,null,null,{"$f":"+K279*Clientes!Z279","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M281:M290)","v":0},{"$f":"+SUM(N281:N290)","v":0},{"$f":"+SUM(O281:O290)","v":0},{"$f":"+SUM(P281:P290)","v":0},{"$f":"+SUM(Q281:Q290)","v":0},{"$f":"+K280*Clientes!AD280","v":0},null,0,{"$f":"IF(R280=0,0,IF($AK$3=1,$E280*$F$4*H280/$R$268,($E280*$F$4*H280-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},{"$f":"+$X280*Clientes!Z280","v":0},{"$f":"+$X280*Clientes!AA280","v":0},{"$f":"+$X280*Clientes!AB280","v":0},{"$f":"+$X280*Clientes!AC280","v":0},{"$f":"+$X280*Clientes!AD280","v":0},null,{"$f":"+A280","v":"X2D_2 (10,001-30,000)"},null,0,null,null,{"$f":"+K280*Clientes!Z280","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J280","v":0},0,null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(M281:P281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K281*Clientes!AD281","v":0},null,0,{"$f":"IF(R281=0,0,IF($AK$3=1,$E281*$F$4*H281/$R$268,($E281*$F$4*H281-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X281*Clientes!Z281","v":0},{"$f":"+$X281*Clientes!AA281","v":0},{"$f":"+$X281*Clientes!AB281","v":0},{"$f":"+$X281*Clientes!AC281","v":0},{"$f":"+$X281*Clientes!AD281","v":0},null,"X2D_2 Regular",null,0,null,null,{"$f":"+K281*Clientes!Z281","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(M282:P282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K282*Clientes!AD282","v":0},null,0,{"$f":"IF(R282=0,0,IF($AK$3=1,$E282*$F$4*H282/$R$268,($E282*$F$4*H282-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X282*Clientes!Z282","v":0},{"$f":"+$X282*Clientes!AA282","v":0},{"$f":"+$X282*Clientes!AB282","v":0},{"$f":"+$X282*Clientes!AC282","v":0},{"$f":"+$X282*Clientes!AD282","v":0},null,"X2D_2 Agro",null,0,null,null,{"$f":"+K282*Clientes!Z282","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(M283:P283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K283*Clientes!AD283","v":0},null,0,{"$f":"IF(R283=0,0,IF($AK$3=1,$E283*$F$4*H283/$R$268,($E283*$F$4*H283-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X283*Clientes!Z283","v":0},{"$f":"+$X283*Clientes!AA283","v":0},{"$f":"+$X283*Clientes!AB283","v":0},{"$f":"+$X283*Clientes!AC283","v":0},{"$f":"+$X283*Clientes!AD283","v":0},null,"X2D_2 Jub. 1",null,0,null,null,{"$f":"+K283*Clientes!Z283","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(M284:P284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K284*Clientes!AD284","v":0},null,0,{"$f":"IF(R284=0,0,IF($AK$3=1,$E284*$F$4*H284/$R$268,($E284*$F$4*H284-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X284*Clientes!Z284","v":0},{"$f":"+$X284*Clientes!AA284","v":0},{"$f":"+$X284*Clientes!AB284","v":0},{"$f":"+$X284*Clientes!AC284","v":0},{"$f":"+$X284*Clientes!AD284","v":0},null,"X2D_2 Jub. 2",null,0,null,null,{"$f":"+K284*Clientes!Z284","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(M285:P285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K285*Clientes!AD285","v":0},null,0,{"$f":"IF(R285=0,0,IF($AK$3=1,$E285*$F$4*H285/$R$268,($E285*$F$4*H285-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X285*Clientes!Z285","v":0},{"$f":"+$X285*Clientes!AA285","v":0},{"$f":"+$X285*Clientes!AB285","v":0},{"$f":"+$X285*Clientes!AC285","v":0},{"$f":"+$X285*Clientes!AD285","v":0},null,"X2D_2 Político",null,0,null,null,{"$f":"+K285*Clientes!Z285","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(M286:P286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K286*Clientes!AD286","v":0},null,0,{"$f":"IF(R286=0,0,IF($AK$3=1,$E286*$F$4*H286/$R$268,($E286*$F$4*H286-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X286*Clientes!Z286","v":0},{"$f":"+$X286*Clientes!AA286","v":0},{"$f":"+$X286*Clientes!AB286","v":0},{"$f":"+$X286*Clientes!AC286","v":0},{"$f":"+$X286*Clientes!AD286","v":0},null,"X2D_2 x1",null,0,null,null,{"$f":"+K286*Clientes!Z286","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(M287:P287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K287*Clientes!AD287","v":0},null,0,{"$f":"IF(R287=0,0,IF($AK$3=1,$E287*$F$4*H287/$R$268,($E287*$F$4*H287-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X287*Clientes!Z287","v":0},{"$f":"+$X287*Clientes!AA287","v":0},{"$f":"+$X287*Clientes!AB287","v":0},{"$f":"+$X287*Clientes!AC287","v":0},{"$f":"+$X287*Clientes!AD287","v":0},null,"X2D_2 x2",null,0,null,null,{"$f":"+K287*Clientes!Z287","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(M288:P288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K288*Clientes!AD288","v":0},null,0,{"$f":"IF(R288=0,0,IF($AK$3=1,$E288*$F$4*H288/$R$268,($E288*$F$4*H288-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X288*Clientes!Z288","v":0},{"$f":"+$X288*Clientes!AA288","v":0},{"$f":"+$X288*Clientes!AB288","v":0},{"$f":"+$X288*Clientes!AC288","v":0},{"$f":"+$X288*Clientes!AD288","v":0},null,"X2D_2 Discap.",null,0,null,null,{"$f":"+K288*Clientes!Z288","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(M289:P289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K289*Clientes!AD289","v":0},null,0,{"$f":"IF(R289=0,0,IF($AK$3=1,$E289*$F$4*H289/$R$268,($E289*$F$4*H289-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X289*Clientes!Z289","v":0},{"$f":"+$X289*Clientes!AA289","v":0},{"$f":"+$X289*Clientes!AB289","v":0},{"$f":"+$X289*Clientes!AC289","v":0},{"$f":"+$X289*Clientes!AD289","v":0},null,"X2D_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K289*Clientes!Z289","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(M290:P290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K290*Clientes!AD290","v":0},null,0,{"$f":"IF(R290=0,0,IF($AK$3=1,$E290*$F$4*H290/$R$268,($E290*$F$4*H290-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X290*Clientes!Z290","v":0},{"$f":"+$X290*Clientes!AA290","v":0},{"$f":"+$X290*Clientes!AB290","v":0},{"$f":"+$X290*Clientes!AC290","v":0},{"$f":"+$X290*Clientes!AD290","v":0},null,"X2D_2 Cruz Roja",null,0,null,null,{"$f":"+K290*Clientes!Z290","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M292:M301)","v":0},{"$f":"+SUM(N292:N301)","v":0},{"$f":"+SUM(O292:O301)","v":0},{"$f":"+SUM(P292:P301)","v":0},{"$f":"+SUM(Q292:Q301)","v":0},{"$f":"+K291*Clientes!AD291","v":0},null,0,{"$f":"IF(R291=0,0,IF($AK$3=1,$E291*$F$4*H291/$R$268,($E291*$F$4*H291-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},{"$f":"+$X291*Clientes!Z291","v":0},{"$f":"+$X291*Clientes!AA291","v":0},{"$f":"+$X291*Clientes!AB291","v":0},{"$f":"+$X291*Clientes!AC291","v":0},{"$f":"+$X291*Clientes!AD291","v":0},null,"X2D_3 (30,001-50,000)",null,0,null,null,{"$f":"+K291*Clientes!Z291","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J291","v":0},0,null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(M292:P292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K292*Clientes!AD292","v":0},null,0,{"$f":"IF(R292=0,0,IF($AK$3=1,$E292*$F$4*H292/$R$268,($E292*$F$4*H292-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X292*Clientes!Z292","v":0},{"$f":"+$X292*Clientes!AA292","v":0},{"$f":"+$X292*Clientes!AB292","v":0},{"$f":"+$X292*Clientes!AC292","v":0},{"$f":"+$X292*Clientes!AD292","v":0},null,"X2D_3 Regular",null,0,null,null,{"$f":"+K292*Clientes!Z292","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(M293:P293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K293*Clientes!AD293","v":0},null,0,{"$f":"IF(R293=0,0,IF($AK$3=1,$E293*$F$4*H293/$R$268,($E293*$F$4*H293-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X293*Clientes!Z293","v":0},{"$f":"+$X293*Clientes!AA293","v":0},{"$f":"+$X293*Clientes!AB293","v":0},{"$f":"+$X293*Clientes!AC293","v":0},{"$f":"+$X293*Clientes!AD293","v":0},null,"X2D_3 Agro",null,0,null,null,{"$f":"+K293*Clientes!Z293","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(M294:P294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K294*Clientes!AD294","v":0},null,0,{"$f":"IF(R294=0,0,IF($AK$3=1,$E294*$F$4*H294/$R$268,($E294*$F$4*H294-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X294*Clientes!Z294","v":0},{"$f":"+$X294*Clientes!AA294","v":0},{"$f":"+$X294*Clientes!AB294","v":0},{"$f":"+$X294*Clientes!AC294","v":0},{"$f":"+$X294*Clientes!AD294","v":0},null,"X2D_3 Jub. 1",null,0,null,null,{"$f":"+K294*Clientes!Z294","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(M295:P295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K295*Clientes!AD295","v":0},null,0,{"$f":"IF(R295=0,0,IF($AK$3=1,$E295*$F$4*H295/$R$268,($E295*$F$4*H295-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X295*Clientes!Z295","v":0},{"$f":"+$X295*Clientes!AA295","v":0},{"$f":"+$X295*Clientes!AB295","v":0},{"$f":"+$X295*Clientes!AC295","v":0},{"$f":"+$X295*Clientes!AD295","v":0},null,"X2D_3 Jub. 2",null,0,null,null,{"$f":"+K295*Clientes!Z295","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(M296:P296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K296*Clientes!AD296","v":0},null,0,{"$f":"IF(R296=0,0,IF($AK$3=1,$E296*$F$4*H296/$R$268,($E296*$F$4*H296-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X296*Clientes!Z296","v":0},{"$f":"+$X296*Clientes!AA296","v":0},{"$f":"+$X296*Clientes!AB296","v":0},{"$f":"+$X296*Clientes!AC296","v":0},{"$f":"+$X296*Clientes!AD296","v":0},null,"X2D_3 Político",null,0,null,null,{"$f":"+K296*Clientes!Z296","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(M297:P297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K297*Clientes!AD297","v":0},null,0,{"$f":"IF(R297=0,0,IF($AK$3=1,$E297*$F$4*H297/$R$268,($E297*$F$4*H297-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X297*Clientes!Z297","v":0},{"$f":"+$X297*Clientes!AA297","v":0},{"$f":"+$X297*Clientes!AB297","v":0},{"$f":"+$X297*Clientes!AC297","v":0},{"$f":"+$X297*Clientes!AD297","v":0},null,"X2D_3 x1",null,0,null,null,{"$f":"+K297*Clientes!Z297","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(M298:P298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K298*Clientes!AD298","v":0},null,0,{"$f":"IF(R298=0,0,IF($AK$3=1,$E298*$F$4*H298/$R$268,($E298*$F$4*H298-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X298*Clientes!Z298","v":0},{"$f":"+$X298*Clientes!AA298","v":0},{"$f":"+$X298*Clientes!AB298","v":0},{"$f":"+$X298*Clientes!AC298","v":0},{"$f":"+$X298*Clientes!AD298","v":0},null,"X2D_3 x2",null,0,null,null,{"$f":"+K298*Clientes!Z298","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(M299:P299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K299*Clientes!AD299","v":0},null,0,{"$f":"IF(R299=0,0,IF($AK$3=1,$E299*$F$4*H299/$R$268,($E299*$F$4*H299-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X299*Clientes!Z299","v":0},{"$f":"+$X299*Clientes!AA299","v":0},{"$f":"+$X299*Clientes!AB299","v":0},{"$f":"+$X299*Clientes!AC299","v":0},{"$f":"+$X299*Clientes!AD299","v":0},null,"X2D_3 Discap.",null,0,null,null,{"$f":"+K299*Clientes!Z299","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(M300:P300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K300*Clientes!AD300","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$4*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,IF($AK$3=1,$E300*$F$4*H300/$R$268,($E300*$F$4*H300-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X300*Clientes!Z300","v":0},{"$f":"+$X300*Clientes!AA300","v":0},{"$f":"+$X300*Clientes!AB300","v":0},{"$f":"+$X300*Clientes!AC300","v":0},{"$f":"+$X300*Clientes!AD300","v":0},null,"X2D_3 Discapacitados 601-más",null,0,null,null,{"$f":"+K300*Clientes!Z300","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":0},{"$f":"+H300","v":1},null,0,{"$f":"+K300","v":0},null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(M301:P301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K301*Clientes!AD301","v":0},null,0,{"$f":"IF(R301=0,0,IF($AK$3=1,$E301*$F$4*H301/$R$268,($E301*$F$4*H301-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X301*Clientes!Z301","v":0},{"$f":"+$X301*Clientes!AA301","v":0},{"$f":"+$X301*Clientes!AB301","v":0},{"$f":"+$X301*Clientes!AC301","v":0},{"$f":"+$X301*Clientes!AD301","v":0},null,"X2D_3 Cruz Roja",null,0,null,null,{"$f":"+K301*Clientes!Z301","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M303:M312)","v":0},{"$f":"+SUM(N303:N312)","v":0},{"$f":"+SUM(O303:O312)","v":0},{"$f":"+SUM(P303:P312)","v":0},{"$f":"+SUM(Q303:Q312)","v":0},{"$f":"+K302*Clientes!AD302","v":0},null,0,{"$f":"IF(R302=0,0,IF($AK$3=1,$E302*$F$4*H302/$R$268,($E302*$F$4*H302-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},{"$f":"+$X302*Clientes!Z302","v":0},{"$f":"+$X302*Clientes!AA302","v":0},{"$f":"+$X302*Clientes!AB302","v":0},{"$f":"+$X302*Clientes!AC302","v":0},{"$f":"+$X302*Clientes!AD302","v":0},null,"X2D_4 (50,001-más)",null,0,null,null,{"$f":"+K302*Clientes!Z302","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J302","v":0},0,null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(M303:P303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K303*Clientes!AD303","v":0},null,0,{"$f":"IF(R303=0,0,IF($AK$3=1,$E303*$F$4*H303/$R$268,($E303*$F$4*H303-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X303*Clientes!Z303","v":0},{"$f":"+$X303*Clientes!AA303","v":0},{"$f":"+$X303*Clientes!AB303","v":0},{"$f":"+$X303*Clientes!AC303","v":0},{"$f":"+$X303*Clientes!AD303","v":0},null,"X2D_4 Regular",null,0,null,null,{"$f":"+K303*Clientes!Z303","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(M304:P304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K304*Clientes!AD304","v":0},null,0,{"$f":"IF(R304=0,0,IF($AK$3=1,$E304*$F$4*H304/$R$268,($E304*$F$4*H304-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X304*Clientes!Z304","v":0},{"$f":"+$X304*Clientes!AA304","v":0},{"$f":"+$X304*Clientes!AB304","v":0},{"$f":"+$X304*Clientes!AC304","v":0},{"$f":"+$X304*Clientes!AD304","v":0},null,"X2D_4 Agro",null,0,null,null,{"$f":"+K304*Clientes!Z304","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(M305:P305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K305*Clientes!AD305","v":0},null,0,{"$f":"IF(R305=0,0,IF($AK$3=1,$E305*$F$4*H305/$R$268,($E305*$F$4*H305-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X305*Clientes!Z305","v":0},{"$f":"+$X305*Clientes!AA305","v":0},{"$f":"+$X305*Clientes!AB305","v":0},{"$f":"+$X305*Clientes!AC305","v":0},{"$f":"+$X305*Clientes!AD305","v":0},null,"X2D_4 Jub. 1",null,0,null,null,{"$f":"+K305*Clientes!Z305","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(M306:P306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K306*Clientes!AD306","v":0},null,0,{"$f":"IF(R306=0,0,IF($AK$3=1,$E306*$F$4*H306/$R$268,($E306*$F$4*H306-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X306*Clientes!Z306","v":0},{"$f":"+$X306*Clientes!AA306","v":0},{"$f":"+$X306*Clientes!AB306","v":0},{"$f":"+$X306*Clientes!AC306","v":0},{"$f":"+$X306*Clientes!AD306","v":0},null,"X2D_4 Jub. 2",null,0,null,null,{"$f":"+K306*Clientes!Z306","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(M307:P307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K307*Clientes!AD307","v":0},null,0,{"$f":"IF(R307=0,0,IF($AK$3=1,$E307*$F$4*H307/$R$268,($E307*$F$4*H307-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X307*Clientes!Z307","v":0},{"$f":"+$X307*Clientes!AA307","v":0},{"$f":"+$X307*Clientes!AB307","v":0},{"$f":"+$X307*Clientes!AC307","v":0},{"$f":"+$X307*Clientes!AD307","v":0},null,"X2D_4 Político",null,0,null,null,{"$f":"+K307*Clientes!Z307","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(M308:P308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K308*Clientes!AD308","v":0},null,0,{"$f":"IF(R308=0,0,IF($AK$3=1,$E308*$F$4*H308/$R$268,($E308*$F$4*H308-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X308*Clientes!Z308","v":0},{"$f":"+$X308*Clientes!AA308","v":0},{"$f":"+$X308*Clientes!AB308","v":0},{"$f":"+$X308*Clientes!AC308","v":0},{"$f":"+$X308*Clientes!AD308","v":0},null,"X2D_4 x1",null,0,null,null,{"$f":"+K308*Clientes!Z308","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(M309:P309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K309*Clientes!AD309","v":0},null,0,{"$f":"IF(R309=0,0,IF($AK$3=1,$E309*$F$4*H309/$R$268,($E309*$F$4*H309-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X309*Clientes!Z309","v":0},{"$f":"+$X309*Clientes!AA309","v":0},{"$f":"+$X309*Clientes!AB309","v":0},{"$f":"+$X309*Clientes!AC309","v":0},{"$f":"+$X309*Clientes!AD309","v":0},null,"X2D_4 x2",null,0,null,null,{"$f":"+K309*Clientes!Z309","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(M310:P310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K310*Clientes!AD310","v":0},null,0,{"$f":"IF(R310=0,0,IF($AK$3=1,$E310*$F$4*H310/$R$268,($E310*$F$4*H310-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X310*Clientes!Z310","v":0},{"$f":"+$X310*Clientes!AA310","v":0},{"$f":"+$X310*Clientes!AB310","v":0},{"$f":"+$X310*Clientes!AC310","v":0},{"$f":"+$X310*Clientes!AD310","v":0},null,"X2D_4 Discap.",null,0,null,null,{"$f":"+K310*Clientes!Z310","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(M311:P311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K311*Clientes!AD311","v":0},null,0,{"$f":"IF(R311=0,0,IF($AK$3=1,$E311*$F$4*H311/$R$268,($E311*$F$4*H311-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X311*Clientes!Z311","v":0},{"$f":"+$X311*Clientes!AA311","v":0},{"$f":"+$X311*Clientes!AB311","v":0},{"$f":"+$X311*Clientes!AC311","v":0},{"$f":"+$X311*Clientes!AD311","v":0},null,"X2D_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K311*Clientes!Z311","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(M312:P312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K312*Clientes!AD312","v":0},null,0,{"$f":"IF(R312=0,0,IF($AK$3=1,$E312*$F$4*H312/$R$268,($E312*$F$4*H312-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X312*Clientes!Z312","v":0},{"$f":"+$X312*Clientes!AA312","v":0},{"$f":"+$X312*Clientes!AB312","v":0},{"$f":"+$X312*Clientes!AC312","v":0},{"$f":"+$X312*Clientes!AD312","v":0},null,"X2D_4 Cruz Roja",null,0,null,null,{"$f":"+K312*Clientes!Z312","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M314:M323)","v":0},{"$f":"+SUM(N314:N323)","v":0},{"$f":"+SUM(O314:O323)","v":0},{"$f":"+SUM(P314:P323)","v":0},{"$f":"+SUM(Q314:Q323)","v":0},{"$f":"+K313*Clientes!AD313","v":0},null,0,{"$f":"IF(R313=0,0,IF($AK$3=1,$E313*$F$4*H313/$R$268,($E313*$F$4*H313-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},{"$f":"+$X313*Clientes!Z313","v":0},{"$f":"+$X313*Clientes!AA313","v":0},{"$f":"+$X313*Clientes!AB313","v":0},{"$f":"+$X313*Clientes!AC313","v":0},{"$f":"+$X313*Clientes!AD313","v":0},null,"X2D_5 (xxx)",null,0,null,null,{"$f":"+K313*Clientes!Z313","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J313","v":0},0,null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(M314:P314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K314*Clientes!AD314*12","v":0},null,0,{"$f":"IF(R314=0,0,IF($AK$3=1,$E314*$F$4*H314/$R$268,($E314*$F$4*H314-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X314*Clientes!AD314*12","v":0},null,"X2D_5 Regular",null,0,null,null,{"$f":"+K314*Clientes!Z314","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(M315:P315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K315*Clientes!AD315*12","v":0},null,0,{"$f":"IF(R315=0,0,IF($AK$3=1,$E315*$F$4*H315/$R$268,($E315*$F$4*H315-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X315*Clientes!AD315*12","v":0},null,"X2D_5 Agro",null,0,null,null,{"$f":"+K315*Clientes!Z315","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(M316:P316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K316*Clientes!AD316*12","v":0},null,0,{"$f":"IF(R316=0,0,IF($AK$3=1,$E316*$F$4*H316/$R$268,($E316*$F$4*H316-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X316*Clientes!AD316*12","v":0},null,"X2D_5 Jub. 1",null,0,null,null,{"$f":"+K316*Clientes!Z316","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(M317:P317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K317*Clientes!AD317*12","v":0},null,0,{"$f":"IF(R317=0,0,IF($AK$3=1,$E317*$F$4*H317/$R$268,($E317*$F$4*H317-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X317*Clientes!AD317*12","v":0},null,"X2D_5 Jub. 2",null,0,null,null,{"$f":"+K317*Clientes!Z317","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(M318:P318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K318*Clientes!AD318*12","v":0},null,0,{"$f":"IF(R318=0,0,IF($AK$3=1,$E318*$F$4*H318/$R$268,($E318*$F$4*H318-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X318*Clientes!AD318*12","v":0},null,"X2D_5 Político",null,0,null,null,{"$f":"+K318*Clientes!Z318","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(M319:P319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K319*Clientes!AD319*12","v":0},null,0,{"$f":"IF(R319=0,0,IF($AK$3=1,$E319*$F$4*H319/$R$268,($E319*$F$4*H319-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X319*Clientes!AD319*12","v":0},null,"X2D_5 x1",null,0,null,null,{"$f":"+K319*Clientes!Z319","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(M320:P320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K320*Clientes!AD320*12","v":0},null,0,{"$f":"IF(R320=0,0,IF($AK$3=1,$E320*$F$4*H320/$R$268,($E320*$F$4*H320-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X320*Clientes!AD320*12","v":0},null,"X2D_5 x2",null,0,null,null,{"$f":"+K320*Clientes!Z320","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(M321:P321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K321*Clientes!AD321*12","v":0},null,0,{"$f":"IF(R321=0,0,IF($AK$3=1,$E321*$F$4*H321/$R$268,($E321*$F$4*H321-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X321*Clientes!AD321*12","v":0},null,"X2D_5 Discap.",null,0,null,null,{"$f":"+K321*Clientes!Z321","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(M322:P322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K322*Clientes!AD322*12","v":0},null,0,{"$f":"IF(R322=0,0,IF($AK$3=1,$E322*$F$4*H322/$R$268,($E322*$F$4*H322-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X322*Clientes!AD322*12","v":0},null,"X2D_5 Discapacitados 601-más",null,0,null,null,{"$f":"+K322*Clientes!Z322","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(M323:P323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K323*Clientes!AD323*12","v":0},null,0,{"$f":"IF(R323=0,0,IF($AK$3=1,$E323*$F$4*H323/$R$268,($E323*$F$4*H323-$AM$268*PremisaCosto!$F$84)/($R$268-$AP$268*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,{"$f":"+$X323*Clientes!AD323*12","v":0},null,"X2D_5 Cruz Roja",null,0,null,null,{"$f":"+K323*Clientes!Z323","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,null,0,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},{"$f":"+SUM(N325,N336,N347,N358,N369)","v":0},{"$f":"+SUM(O325,O336,O347,O358,O369)","v":0},{"$f":"+SUM(P325,P336,P347,P358,P369)","v":0},{"$f":"+SUM(Q325,Q336,Q347,Q358,Q369)","v":0},{"$f":"+K324*Clientes!AD324","v":0},null,{"$f":"IF(Q324=0,0,$E324*$F$4*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,IF($AK$3=1,$E324*$F$4*H324/$R$324,($E324*$F$4*H324-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+$X324*Clientes!Z324","v":0},{"$f":"+$X324*Clientes!AA324","v":0},{"$f":"+$X324*Clientes!AB324","v":0},{"$f":"+$X324*Clientes!AC324","v":0},{"$f":"+SUMPRODUCT(AE324:AH324,PremisaCosto!$F$84:$I$84)","v":0},null,"X3D",null,0,null,null,{"$f":"+K324*Clientes!Z324","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":0},{"$f":"+H324","v":1},null,0,{"$f":"+K324","v":0},null,{"$f":"+SUM(M326:M335)","v":0},{"$f":"+SUM(N326:N335)","v":0},{"$f":"+SUM(O326:O335)","v":0},{"$f":"+SUM(P326:P335)","v":0},{"$f":"+SUM(Q326:Q335)","v":0},{"$f":"+K325*Clientes!AD325","v":0},null,0,{"$f":"IF(R325=0,0,IF($AK$3=1,$E325*$F$4*H325/$R$324,($E325*$F$4*H325-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},{"$f":"+$X325*Clientes!Z325","v":0},{"$f":"+$X325*Clientes!AA325","v":0},{"$f":"+$X325*Clientes!AB325","v":0},{"$f":"+$X325*Clientes!AC325","v":0},{"$f":"+$X325*Clientes!AD325","v":0},null,"X3D_1 (0-10,000)",null,0,null,null,{"$f":"+K325*Clientes!Z325","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,0,1,null,{"$f":"+J325","v":0},0,null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(M326:P326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K326*Clientes!AD326","v":0},null,0,{"$f":"IF(R326=0,0,IF($AK$3=1,$E326*$F$4*H326/$R$324,($E326*$F$4*H326-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X326*Clientes!Z326","v":0},{"$f":"+$X326*Clientes!AA326","v":0},{"$f":"+$X326*Clientes!AB326","v":0},{"$f":"+$X326*Clientes!AC326","v":0},{"$f":"+$X326*Clientes!AD326","v":0},null,"X3D_1 Regular",null,0,null,null,{"$f":"+K326*Clientes!Z326","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(M327:P327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K327*Clientes!AD327","v":0},null,0,{"$f":"IF(R327=0,0,IF($AK$3=1,$E327*$F$4*H327/$R$324,($E327*$F$4*H327-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X327*Clientes!Z327","v":0},{"$f":"+$X327*Clientes!AA327","v":0},{"$f":"+$X327*Clientes!AB327","v":0},{"$f":"+$X327*Clientes!AC327","v":0},{"$f":"+$X327*Clientes!AD327","v":0},null,"X3D_1 Agro",null,0,null,null,{"$f":"+K327*Clientes!Z327","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(M328:P328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K328*Clientes!AD328","v":0},null,0,{"$f":"IF(R328=0,0,IF($AK$3=1,$E328*$F$4*H328/$R$324,($E328*$F$4*H328-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X328*Clientes!Z328","v":0},{"$f":"+$X328*Clientes!AA328","v":0},{"$f":"+$X328*Clientes!AB328","v":0},{"$f":"+$X328*Clientes!AC328","v":0},{"$f":"+$X328*Clientes!AD328","v":0},null,"X3D_1 Jub. 1",null,0,null,null,{"$f":"+K328*Clientes!Z328","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(M329:P329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K329*Clientes!AD329","v":0},null,0,{"$f":"IF(R329=0,0,IF($AK$3=1,$E329*$F$4*H329/$R$324,($E329*$F$4*H329-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X329*Clientes!Z329","v":0},{"$f":"+$X329*Clientes!AA329","v":0},{"$f":"+$X329*Clientes!AB329","v":0},{"$f":"+$X329*Clientes!AC329","v":0},{"$f":"+$X329*Clientes!AD329","v":0},null,"X3D_1 Jub. 2",null,0,null,null,{"$f":"+K329*Clientes!Z329","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(M330:P330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K330*Clientes!AD330","v":0},null,0,{"$f":"IF(R330=0,0,IF($AK$3=1,$E330*$F$4*H330/$R$324,($E330*$F$4*H330-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X330*Clientes!Z330","v":0},{"$f":"+$X330*Clientes!AA330","v":0},{"$f":"+$X330*Clientes!AB330","v":0},{"$f":"+$X330*Clientes!AC330","v":0},{"$f":"+$X330*Clientes!AD330","v":0},null,"X3D_1 Político",null,0,null,null,{"$f":"+K330*Clientes!Z330","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(M331:P331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K331*Clientes!AD331","v":0},null,0,{"$f":"IF(R331=0,0,IF($AK$3=1,$E331*$F$4*H331/$R$324,($E331*$F$4*H331-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X331*Clientes!Z331","v":0},{"$f":"+$X331*Clientes!AA331","v":0},{"$f":"+$X331*Clientes!AB331","v":0},{"$f":"+$X331*Clientes!AC331","v":0},{"$f":"+$X331*Clientes!AD331","v":0},null,"X3D_1 x1",null,0,null,null,{"$f":"+K331*Clientes!Z331","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(M332:P332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K332*Clientes!AD332","v":0},null,0,{"$f":"IF(R332=0,0,IF($AK$3=1,$E332*$F$4*H332/$R$324,($E332*$F$4*H332-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X332*Clientes!Z332","v":0},{"$f":"+$X332*Clientes!AA332","v":0},{"$f":"+$X332*Clientes!AB332","v":0},{"$f":"+$X332*Clientes!AC332","v":0},{"$f":"+$X332*Clientes!AD332","v":0},null,"X3D_1 x2",null,0,null,null,{"$f":"+K332*Clientes!Z332","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(M333:P333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K333*Clientes!AD333","v":0},null,0,{"$f":"IF(R333=0,0,IF($AK$3=1,$E333*$F$4*H333/$R$324,($E333*$F$4*H333-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X333*Clientes!Z333","v":0},{"$f":"+$X333*Clientes!AA333","v":0},{"$f":"+$X333*Clientes!AB333","v":0},{"$f":"+$X333*Clientes!AC333","v":0},{"$f":"+$X333*Clientes!AD333","v":0},null,"X3D_1 Discap.",null,0,null,null,{"$f":"+K333*Clientes!Z333","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(M334:P334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K334*Clientes!AD334","v":0},null,0,{"$f":"IF(R334=0,0,IF($AK$3=1,$E334*$F$4*H334/$R$324,($E334*$F$4*H334-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X334*Clientes!Z334","v":0},{"$f":"+$X334*Clientes!AA334","v":0},{"$f":"+$X334*Clientes!AB334","v":0},{"$f":"+$X334*Clientes!AC334","v":0},{"$f":"+$X334*Clientes!AD334","v":0},null,"X3D_1 Discapacitados 601-más",null,0,null,null,{"$f":"+K334*Clientes!Z334","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(M335:P335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K335*Clientes!AD335","v":0},null,0,{"$f":"IF(R335=0,0,IF($AK$3=1,$E335*$F$4*H335/$R$324,($E335*$F$4*H335-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X335*Clientes!Z335","v":0},{"$f":"+$X335*Clientes!AA335","v":0},{"$f":"+$X335*Clientes!AB335","v":0},{"$f":"+$X335*Clientes!AC335","v":0},{"$f":"+$X335*Clientes!AD335","v":0},null,"X3D_1 Cruz Roja",null,0,null,null,{"$f":"+K335*Clientes!Z335","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M337:M346)","v":0},{"$f":"+SUM(N337:N346)","v":0},{"$f":"+SUM(O337:O346)","v":0},{"$f":"+SUM(P337:P346)","v":0},{"$f":"+SUM(Q337:Q346)","v":0},{"$f":"+K336*Clientes!AD336","v":0},null,0,{"$f":"IF(R336=0,0,IF($AK$3=1,$E336*$F$4*H336/$R$324,($E336*$F$4*H336-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},{"$f":"+$X336*Clientes!Z336","v":0},{"$f":"+$X336*Clientes!AA336","v":0},{"$f":"+$X336*Clientes!AB336","v":0},{"$f":"+$X336*Clientes!AC336","v":0},{"$f":"+$X336*Clientes!AD336","v":0},null,"X3D_2 (10,001-30,000)",null,0,null,null,{"$f":"+K336*Clientes!Z336","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J336","v":0},0,null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(M337:P337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K337*Clientes!AD337","v":0},null,0,{"$f":"IF(R337=0,0,IF($AK$3=1,$E337*$F$4*H337/$R$324,($E337*$F$4*H337-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X337*Clientes!Z337","v":0},{"$f":"+$X337*Clientes!AA337","v":0},{"$f":"+$X337*Clientes!AB337","v":0},{"$f":"+$X337*Clientes!AC337","v":0},{"$f":"+$X337*Clientes!AD337","v":0},null,"X3D_2 Regular",null,0,null,null,{"$f":"+K337*Clientes!Z337","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(M338:P338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K338*Clientes!AD338","v":0},null,0,{"$f":"IF(R338=0,0,IF($AK$3=1,$E338*$F$4*H338/$R$324,($E338*$F$4*H338-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X338*Clientes!Z338","v":0},{"$f":"+$X338*Clientes!AA338","v":0},{"$f":"+$X338*Clientes!AB338","v":0},{"$f":"+$X338*Clientes!AC338","v":0},{"$f":"+$X338*Clientes!AD338","v":0},null,"X3D_2 Agro",null,0,null,null,{"$f":"+K338*Clientes!Z338","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(M339:P339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K339*Clientes!AD339","v":0},null,0,{"$f":"IF(R339=0,0,IF($AK$3=1,$E339*$F$4*H339/$R$324,($E339*$F$4*H339-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X339*Clientes!Z339","v":0},{"$f":"+$X339*Clientes!AA339","v":0},{"$f":"+$X339*Clientes!AB339","v":0},{"$f":"+$X339*Clientes!AC339","v":0},{"$f":"+$X339*Clientes!AD339","v":0},null,"X3D_2 Jub. 1",null,0,null,null,{"$f":"+K339*Clientes!Z339","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(M340:P340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K340*Clientes!AD340","v":0},null,0,{"$f":"IF(R340=0,0,IF($AK$3=1,$E340*$F$4*H340/$R$324,($E340*$F$4*H340-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X340*Clientes!Z340","v":0},{"$f":"+$X340*Clientes!AA340","v":0},{"$f":"+$X340*Clientes!AB340","v":0},{"$f":"+$X340*Clientes!AC340","v":0},{"$f":"+$X340*Clientes!AD340","v":0},null,"X3D_2 Jub. 2",null,0,null,null,{"$f":"+K340*Clientes!Z340","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(M341:P341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K341*Clientes!AD341","v":0},null,0,{"$f":"IF(R341=0,0,IF($AK$3=1,$E341*$F$4*H341/$R$324,($E341*$F$4*H341-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X341*Clientes!Z341","v":0},{"$f":"+$X341*Clientes!AA341","v":0},{"$f":"+$X341*Clientes!AB341","v":0},{"$f":"+$X341*Clientes!AC341","v":0},{"$f":"+$X341*Clientes!AD341","v":0},null,"X3D_2 Político",null,0,null,null,{"$f":"+K341*Clientes!Z341","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(M342:P342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K342*Clientes!AD342","v":0},null,0,{"$f":"IF(R342=0,0,IF($AK$3=1,$E342*$F$4*H342/$R$324,($E342*$F$4*H342-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X342*Clientes!Z342","v":0},{"$f":"+$X342*Clientes!AA342","v":0},{"$f":"+$X342*Clientes!AB342","v":0},{"$f":"+$X342*Clientes!AC342","v":0},{"$f":"+$X342*Clientes!AD342","v":0},null,"X3D_2 x1",null,0,null,null,{"$f":"+K342*Clientes!Z342","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(M343:P343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K343*Clientes!AD343","v":0},null,0,{"$f":"IF(R343=0,0,IF($AK$3=1,$E343*$F$4*H343/$R$324,($E343*$F$4*H343-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X343*Clientes!Z343","v":0},{"$f":"+$X343*Clientes!AA343","v":0},{"$f":"+$X343*Clientes!AB343","v":0},{"$f":"+$X343*Clientes!AC343","v":0},{"$f":"+$X343*Clientes!AD343","v":0},null,"X3D_2 x2",null,0,null,null,{"$f":"+K343*Clientes!Z343","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(M344:P344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K344*Clientes!AD344","v":0},null,0,{"$f":"IF(R344=0,0,IF($AK$3=1,$E344*$F$4*H344/$R$324,($E344*$F$4*H344-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X344*Clientes!Z344","v":0},{"$f":"+$X344*Clientes!AA344","v":0},{"$f":"+$X344*Clientes!AB344","v":0},{"$f":"+$X344*Clientes!AC344","v":0},{"$f":"+$X344*Clientes!AD344","v":0},null,{"$f":"+A344","v":"X3D_2 Discap."},null,0,null,null,{"$f":"+K344*Clientes!Z344","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(M345:P345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K345*Clientes!AD345","v":0},null,0,{"$f":"IF(R345=0,0,IF($AK$3=1,$E345*$F$4*H345/$R$324,($E345*$F$4*H345-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X345*Clientes!Z345","v":0},{"$f":"+$X345*Clientes!AA345","v":0},{"$f":"+$X345*Clientes!AB345","v":0},{"$f":"+$X345*Clientes!AC345","v":0},{"$f":"+$X345*Clientes!AD345","v":0},null,"X3D_2 Discapacitados 601-más",null,0,null,null,{"$f":"+K345*Clientes!Z345","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(M346:P346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K346*Clientes!AD346","v":0},null,0,{"$f":"IF(R346=0,0,IF($AK$3=1,$E346*$F$4*H346/$R$324,($E346*$F$4*H346-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X346*Clientes!Z346","v":0},{"$f":"+$X346*Clientes!AA346","v":0},{"$f":"+$X346*Clientes!AB346","v":0},{"$f":"+$X346*Clientes!AC346","v":0},{"$f":"+$X346*Clientes!AD346","v":0},null,"X3D_2 Cruz Roja",null,0,null,null,{"$f":"+K346*Clientes!Z346","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M348:M357)","v":0},{"$f":"+SUM(N348:N357)","v":0},{"$f":"+SUM(O348:O357)","v":0},{"$f":"+SUM(P348:P357)","v":0},{"$f":"+SUM(Q348:Q357)","v":0},{"$f":"+K347*Clientes!AD347","v":0},null,0,{"$f":"IF(R347=0,0,IF($AK$3=1,$E347*$F$4*H347/$R$324,($E347*$F$4*H347-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},{"$f":"+$X347*Clientes!Z347","v":0},{"$f":"+$X347*Clientes!AA347","v":0},{"$f":"+$X347*Clientes!AB347","v":0},{"$f":"+$X347*Clientes!AC347","v":0},{"$f":"+$X347*Clientes!AD347","v":0},null,"X3D_3 (30,001-50,000)",null,0,null,null,{"$f":"+K347*Clientes!Z347","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J347","v":0},0,null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(M348:P348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K348*Clientes!AD348","v":0},null,0,{"$f":"IF(R348=0,0,IF($AK$3=1,$E348*$F$4*H348/$R$324,($E348*$F$4*H348-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X348*Clientes!Z348","v":0},{"$f":"+$X348*Clientes!AA348","v":0},{"$f":"+$X348*Clientes!AB348","v":0},{"$f":"+$X348*Clientes!AC348","v":0},{"$f":"+$X348*Clientes!AD348","v":0},null,"X3D_3 Regular",null,0,null,null,{"$f":"+K348*Clientes!Z348","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(M349:P349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K349*Clientes!AD349","v":0},null,0,{"$f":"IF(R349=0,0,IF($AK$3=1,$E349*$F$4*H349/$R$324,($E349*$F$4*H349-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X349*Clientes!Z349","v":0},{"$f":"+$X349*Clientes!AA349","v":0},{"$f":"+$X349*Clientes!AB349","v":0},{"$f":"+$X349*Clientes!AC349","v":0},{"$f":"+$X349*Clientes!AD349","v":0},null,"X3D_3 Agro",null,0,null,null,{"$f":"+K349*Clientes!Z349","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(M350:P350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K350*Clientes!AD350","v":0},null,0,{"$f":"IF(R350=0,0,IF($AK$3=1,$E350*$F$4*H350/$R$324,($E350*$F$4*H350-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X350*Clientes!Z350","v":0},{"$f":"+$X350*Clientes!AA350","v":0},{"$f":"+$X350*Clientes!AB350","v":0},{"$f":"+$X350*Clientes!AC350","v":0},{"$f":"+$X350*Clientes!AD350","v":0},null,"X3D_3 Jub. 1",null,0,null,null,{"$f":"+K350*Clientes!Z350","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(M351:P351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K351*Clientes!AD351","v":0},null,0,{"$f":"IF(R351=0,0,IF($AK$3=1,$E351*$F$4*H351/$R$324,($E351*$F$4*H351-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X351*Clientes!Z351","v":0},{"$f":"+$X351*Clientes!AA351","v":0},{"$f":"+$X351*Clientes!AB351","v":0},{"$f":"+$X351*Clientes!AC351","v":0},{"$f":"+$X351*Clientes!AD351","v":0},null,"X3D_3 Jub. 2",null,0,null,null,{"$f":"+K351*Clientes!Z351","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(M352:P352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K352*Clientes!AD352","v":0},null,0,{"$f":"IF(R352=0,0,IF($AK$3=1,$E352*$F$4*H352/$R$324,($E352*$F$4*H352-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X352*Clientes!Z352","v":0},{"$f":"+$X352*Clientes!AA352","v":0},{"$f":"+$X352*Clientes!AB352","v":0},{"$f":"+$X352*Clientes!AC352","v":0},{"$f":"+$X352*Clientes!AD352","v":0},null,"X3D_3 Político",null,0,null,null,{"$f":"+K352*Clientes!Z352","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(M353:P353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K353*Clientes!AD353","v":0},null,0,{"$f":"IF(R353=0,0,IF($AK$3=1,$E353*$F$4*H353/$R$324,($E353*$F$4*H353-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X353*Clientes!Z353","v":0},{"$f":"+$X353*Clientes!AA353","v":0},{"$f":"+$X353*Clientes!AB353","v":0},{"$f":"+$X353*Clientes!AC353","v":0},{"$f":"+$X353*Clientes!AD353","v":0},null,"X3D_3 x1",null,0,null,null,{"$f":"+K353*Clientes!Z353","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(M354:P354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K354*Clientes!AD354","v":0},null,0,{"$f":"IF(R354=0,0,IF($AK$3=1,$E354*$F$4*H354/$R$324,($E354*$F$4*H354-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X354*Clientes!Z354","v":0},{"$f":"+$X354*Clientes!AA354","v":0},{"$f":"+$X354*Clientes!AB354","v":0},{"$f":"+$X354*Clientes!AC354","v":0},{"$f":"+$X354*Clientes!AD354","v":0},null,"X3D_3 x2",null,0,null,null,{"$f":"+K354*Clientes!Z354","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(M355:P355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K355*Clientes!AD355","v":0},null,0,{"$f":"IF(R355=0,0,IF($AK$3=1,$E355*$F$4*H355/$R$324,($E355*$F$4*H355-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X355*Clientes!Z355","v":0},{"$f":"+$X355*Clientes!AA355","v":0},{"$f":"+$X355*Clientes!AB355","v":0},{"$f":"+$X355*Clientes!AC355","v":0},{"$f":"+$X355*Clientes!AD355","v":0},null,"X3D_3 Discap.",null,0,null,null,{"$f":"+K355*Clientes!Z355","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(M356:P356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K356*Clientes!AD356","v":0},null,0,{"$f":"IF(R356=0,0,IF($AK$3=1,$E356*$F$4*H356/$R$324,($E356*$F$4*H356-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X356*Clientes!Z356","v":0},{"$f":"+$X356*Clientes!AA356","v":0},{"$f":"+$X356*Clientes!AB356","v":0},{"$f":"+$X356*Clientes!AC356","v":0},{"$f":"+$X356*Clientes!AD356","v":0},null,"X3D_3 Discapacitados 601-más",null,0,null,null,{"$f":"+K356*Clientes!Z356","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(M357:P357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K357*Clientes!AD357","v":0},null,0,{"$f":"IF(R357=0,0,IF($AK$3=1,$E357*$F$4*H357/$R$324,($E357*$F$4*H357-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X357*Clientes!Z357","v":0},{"$f":"+$X357*Clientes!AA357","v":0},{"$f":"+$X357*Clientes!AB357","v":0},{"$f":"+$X357*Clientes!AC357","v":0},{"$f":"+$X357*Clientes!AD357","v":0},null,"X3D_3 Cruz Roja",null,0,null,null,{"$f":"+K357*Clientes!Z357","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M359:M368)","v":0},{"$f":"+SUM(N359:N368)","v":0},{"$f":"+SUM(O359:O368)","v":0},{"$f":"+SUM(P359:P368)","v":0},{"$f":"+SUM(Q359:Q368)","v":0},{"$f":"+K358*Clientes!AD358","v":0},null,0,{"$f":"IF(R358=0,0,IF($AK$3=1,$E358*$F$4*H358/$R$324,($E358*$F$4*H358-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},{"$f":"+$X358*Clientes!Z358","v":0},{"$f":"+$X358*Clientes!AA358","v":0},{"$f":"+$X358*Clientes!AB358","v":0},{"$f":"+$X358*Clientes!AC358","v":0},{"$f":"+$X358*Clientes!AD358","v":0},null,"X3D_4 (50,001-más)",null,0,null,null,{"$f":"+K358*Clientes!Z358","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J358","v":0},0,null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(M359:P359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K359*Clientes!AD359","v":0},null,0,{"$f":"IF(R359=0,0,IF($AK$3=1,$E359*$F$4*H359/$R$324,($E359*$F$4*H359-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X359*Clientes!Z359","v":0},{"$f":"+$X359*Clientes!AA359","v":0},{"$f":"+$X359*Clientes!AB359","v":0},{"$f":"+$X359*Clientes!AC359","v":0},{"$f":"+$X359*Clientes!AD359","v":0},null,"X3D_4 Regular",null,0,null,null,{"$f":"+K359*Clientes!Z359","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(M360:P360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K360*Clientes!AD360","v":0},null,0,{"$f":"IF(R360=0,0,IF($AK$3=1,$E360*$F$4*H360/$R$324,($E360*$F$4*H360-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X360*Clientes!Z360","v":0},{"$f":"+$X360*Clientes!AA360","v":0},{"$f":"+$X360*Clientes!AB360","v":0},{"$f":"+$X360*Clientes!AC360","v":0},{"$f":"+$X360*Clientes!AD360","v":0},null,"X3D_4 Agro",null,0,null,null,{"$f":"+K360*Clientes!Z360","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(M361:P361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K361*Clientes!AD361","v":0},null,0,{"$f":"IF(R361=0,0,IF($AK$3=1,$E361*$F$4*H361/$R$324,($E361*$F$4*H361-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X361*Clientes!Z361","v":0},{"$f":"+$X361*Clientes!AA361","v":0},{"$f":"+$X361*Clientes!AB361","v":0},{"$f":"+$X361*Clientes!AC361","v":0},{"$f":"+$X361*Clientes!AD361","v":0},null,"X3D_4 Jub. 1",null,0,null,null,{"$f":"+K361*Clientes!Z361","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(M362:P362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K362*Clientes!AD362","v":0},null,0,{"$f":"IF(R362=0,0,IF($AK$3=1,$E362*$F$4*H362/$R$324,($E362*$F$4*H362-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X362*Clientes!Z362","v":0},{"$f":"+$X362*Clientes!AA362","v":0},{"$f":"+$X362*Clientes!AB362","v":0},{"$f":"+$X362*Clientes!AC362","v":0},{"$f":"+$X362*Clientes!AD362","v":0},null,"X3D_4 Jub. 2",null,0,null,null,{"$f":"+K362*Clientes!Z362","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(M363:P363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K363*Clientes!AD363","v":0},null,0,{"$f":"IF(R363=0,0,IF($AK$3=1,$E363*$F$4*H363/$R$324,($E363*$F$4*H363-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X363*Clientes!Z363","v":0},{"$f":"+$X363*Clientes!AA363","v":0},{"$f":"+$X363*Clientes!AB363","v":0},{"$f":"+$X363*Clientes!AC363","v":0},{"$f":"+$X363*Clientes!AD363","v":0},null,"X3D_4 Político",null,0,null,null,{"$f":"+K363*Clientes!Z363","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(M364:P364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K364*Clientes!AD364","v":0},null,0,{"$f":"IF(R364=0,0,IF($AK$3=1,$E364*$F$4*H364/$R$324,($E364*$F$4*H364-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X364*Clientes!Z364","v":0},{"$f":"+$X364*Clientes!AA364","v":0},{"$f":"+$X364*Clientes!AB364","v":0},{"$f":"+$X364*Clientes!AC364","v":0},{"$f":"+$X364*Clientes!AD364","v":0},null,"X3D_4 x1",null,0,null,null,{"$f":"+K364*Clientes!Z364","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(M365:P365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K365*Clientes!AD365","v":0},null,0,{"$f":"IF(R365=0,0,IF($AK$3=1,$E365*$F$4*H365/$R$324,($E365*$F$4*H365-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X365*Clientes!Z365","v":0},{"$f":"+$X365*Clientes!AA365","v":0},{"$f":"+$X365*Clientes!AB365","v":0},{"$f":"+$X365*Clientes!AC365","v":0},{"$f":"+$X365*Clientes!AD365","v":0},null,"X3D_4 x2",null,0,null,null,{"$f":"+K365*Clientes!Z365","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(M366:P366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K366*Clientes!AD366","v":0},null,0,{"$f":"IF(R366=0,0,IF($AK$3=1,$E366*$F$4*H366/$R$324,($E366*$F$4*H366-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X366*Clientes!Z366","v":0},{"$f":"+$X366*Clientes!AA366","v":0},{"$f":"+$X366*Clientes!AB366","v":0},{"$f":"+$X366*Clientes!AC366","v":0},{"$f":"+$X366*Clientes!AD366","v":0},null,"X3D_4 Discap.",null,0,null,null,{"$f":"+K366*Clientes!Z366","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(M367:P367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K367*Clientes!AD367","v":0},null,0,{"$f":"IF(R367=0,0,IF($AK$3=1,$E367*$F$4*H367/$R$324,($E367*$F$4*H367-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X367*Clientes!Z367","v":0},{"$f":"+$X367*Clientes!AA367","v":0},{"$f":"+$X367*Clientes!AB367","v":0},{"$f":"+$X367*Clientes!AC367","v":0},{"$f":"+$X367*Clientes!AD367","v":0},null,"X3D_4 Discapacitados 601-más",null,0,null,null,{"$f":"+K367*Clientes!Z367","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(M368:P368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+K368*Clientes!AD368","v":0},null,0,{"$f":"IF(R368=0,0,IF($AK$3=1,$E368*$F$4*H368/$R$324,($E368*$F$4*H368-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+$X368*Clientes!Z368","v":0},{"$f":"+$X368*Clientes!AA368","v":0},{"$f":"+$X368*Clientes!AB368","v":0},{"$f":"+$X368*Clientes!AC368","v":0},{"$f":"+$X368*Clientes!AD368","v":0},null,"X3D_4 Cruz Roja",null,0,null,null,{"$f":"+K368*Clientes!Z368","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M370:M379)","v":0},{"$f":"+SUM(N370:N379)","v":0},{"$f":"+SUM(O370:O379)","v":0},{"$f":"+SUM(P370:P379)","v":0},{"$f":"+SUM(Q370:Q379)","v":0},{"$f":"+K369*Clientes!AD369","v":0},null,0,{"$f":"IF(R369=0,0,IF($AK$3=1,$E369*$F$4*H369/$R$324,($E369*$F$4*H369-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},{"$f":"+$X369*Clientes!Z369","v":0},{"$f":"+$X369*Clientes!AA369","v":0},{"$f":"+$X369*Clientes!AB369","v":0},{"$f":"+$X369*Clientes!AC369","v":0},{"$f":"+$X369*Clientes!AD369","v":0},null,"X3D_5 (xxx)",null,0,null,null,{"$f":"+K369*Clientes!Z369","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R370=0,0,IF($AK$3=1,$E370*$F$4*H370/$R$324,($E370*$F$4*H370-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"+K370*Clientes!Z370","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R371=0,0,IF($AK$3=1,$E371*$F$4*H371/$R$324,($E371*$F$4*H371-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"+K371*Clientes!T371*12*(1-$C371)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R372=0,0,IF($AK$3=1,$E372*$F$4*H372/$R$324,($E372*$F$4*H372-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"+K372*Clientes!T372*12*(1-$C372)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R373=0,0,IF($AK$3=1,$E373*$F$4*H373/$R$324,($E373*$F$4*H373-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"+K373*Clientes!T373*12*(1-$C373)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R374=0,0,IF($AK$3=1,$E374*$F$4*H374/$R$324,($E374*$F$4*H374-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"+K374*Clientes!T374*12*(1-$C374)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R375=0,0,IF($AK$3=1,$E375*$F$4*H375/$R$324,($E375*$F$4*H375-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"+K375*Clientes!T375*12*(1-$C375)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R376=0,0,IF($AK$3=1,$E376*$F$4*H376/$R$324,($E376*$F$4*H376-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"+K376*Clientes!T376*12*(1-$C376)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R377=0,0,IF($AK$3=1,$E377*$F$4*H377/$R$324,($E377*$F$4*H377-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"+K377*Clientes!T377*12*(1-$C377)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R378=0,0,IF($AK$3=1,$E378*$F$4*H378/$R$324,($E378*$F$4*H378-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"+K378*Clientes!T378*12*(1-$C378)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R379=0,0,IF($AK$3=1,$E379*$F$4*H379/$R$324,($E379*$F$4*H379-$AM$324*PremisaCosto!$F$84)/($R$324-$AP$324*PremisaCosto!$F$84)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"+K379*Clientes!T379*12*(1-$C379)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"CENEGEN","index":10,"n_rows":379,"n_cols":35,"rows_kept":379,"cut":false,"hidden":false,"merged":[[5,22,5,34],[7,4,8,4],[7,6,7,7],[7,12,7,15],[7,16,8,16],[7,19,8,19],[7,20,8,20],[7,22,7,23],[7,25,7,28],[7,30,7,33],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,17,8,17],[5,1,5,2],[5,6,5,10],[5,12,5,20],[7,9,7,10]]}
[{"$f":"+\"Cargo por Energía en Generación\"&\" - \"&PremisaCosto!A2","v":"Cargo por Energía en Generación - EDEMET"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"}]
[{"$f":"AI7","v":"OK"},null,null,null,"Costo Generación Energía",{"$f":"+Costos!E22+Costos!E23","v":289782106.06543469},{"$f":"+Costos!F22+Costos!F23","v":300180901.98213804},{"$f":"+Costos!G22+Costos!G23","v":310957513.91949576},{"$f":"+Costos!H22+Costos!H23","v":322123126.43603659}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":1034870662.5820991}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F3,1)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (1°Año)","Ingreso por Potencia a Cargo Relativo (1°Año)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (2014/2015)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (2014/2015)"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},"por Energía",{"$f":"+Z9","v":"2022/2023"},{"$f":"+AA9","v":"2023/2024"},{"$f":"+AB9","v":"2024/2025"},{"$f":"+AC9","v":"2025/2026"},"por Potencia"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":289782106.06543469},300505086.77860105,311803788.68596941,323626649.71125126,289782106.06543469,0,0,0,0,0]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,3.8572704201104353E-7,null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":3205.3227226992944},3328.7598820512349,3458.6273295314068,3594.3044908642396,3205.3227226992944,0,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":111.7767946003506},{"$f":"+SUM(AA12:AA14)","v":116.0813252827754},{"$f":"+SUM(AB12:AB14)","v":120.61009453882041},{"$f":"+SUM(AC12:AC14)","v":125.34146155121513},{"$f":"+SUM(AD12:AD14)","v":111.7767946003506},{"$f":"+AI11","v":0},{"$f":"+SUM(AF12:AF14)","v":0},{"$f":"+SUM(AG12:AG14)","v":0},{"$f":"+SUM(AH12:AH14)","v":0},{"$f":"+SUM(AI12:AI14)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":3.8572704201104353E-7},null,1,0,null,4.3,0,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":1430.7495890249447},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":1485.8478366249456},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":1543.8163512441226},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":1604.3781291400931},{"$f":"+M12","v":1430.7495890249447},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,$E12*$F$3*G12/Q11)","v":3.4872243536906683E-2},{"$f":"IF(R12=0,0,$E11*$F$3*H12/R11)","v":0},null,{"$f":"+J12*T12","v":0.14995064720869872},{"$f":"+U12*K12","v":0},null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":49.893448108807014},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":51.814847617571026},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":53.836339776843701},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":55.948264844660038},{"$f":"+Z12","v":49.893448108807014},0,{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":3.8572704201104353E-7},null,1,0,null,2.2000000000000002,0,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":1220.0190294011156},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":1267.0020312305739},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":1316.4325475725079},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":1368.0743736853506},{"$f":"+M13","v":1220.0190294011156},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,$E13*$F$3*G13/$Q$11)","v":3.4872243536906683E-2},{"$f":"IF(R13=0,0,$E$11*$F$3*H13/$R$11)","v":0},null,{"$f":"+J13*T13","v":7.6718935781194708E-2},{"$f":"+U13*K13","v":0},null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":42.544800712936222},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":44.183203394828013},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":45.906956398858988},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":47.707822735756629},{"$f":"+Z13","v":42.544800712936222},{"$f":"+AI13","v":0},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":3.8572704201104353E-7},null,1,0,null,1,0,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":554.55410427323432},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":575.91001419571535},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":598.3784307147763},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":621.85198803879575},{"$f":"+M14","v":554.55410427323432},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,$E14*$F$3*G14/$Q$11)","v":3.4872243536906683E-2},{"$f":"IF(R14=0,0,$E$11*$F$3*H14/$R$11)","v":0},null,3.4872243536906683E-2,0,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":19.338545778607372},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":20.083274270376368},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":20.86679836311772},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":21.685373970798466},{"$f":"+Z14","v":19.338545778607372},0,{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.4578741541655675E-6,null,1,0,null,0.10585,0,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":2700.1793891168054},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":2804.1634501203575},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":2913.5644169933166},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":3027.8595149597004},2700.1793891168054,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0},null,{"$f":"IF(Q15=0,0,$E15*$F$3*G15/Q15)","v":0.69305631345913632},{"$f":"IF(R15=0,0,$E15*$F$3*H15/R15)","v":0},null,7.3360010779649584E-2,0,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":1871.3763730996361},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":1943.4431830772676},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":2019.264213867106},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":2098.4771531101387},1871.3763730996361,0,{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.8921368832122976E-3,null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":31221769.025334273},{"$f":"+SUM(N17:N19)","v":32424096.437156156},{"$f":"+SUM(O17:O19)","v":33689052.074364364},{"$f":"+SUM(P17:P19)","v":35010593.379418381},31221769.025334273,{"$f":"+Potencia!T16*$K16*12*1000*(1-$C16)","v":0},null,{"$f":"IF(Q16=0,0,$E16*$F$3*G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":1417653.729177651},{"$f":"+SUM(AA17:AA19)","v":1472246.5338864024},{"$f":"+SUM(AB17:AB19)","v":1529683.0319553427},{"$f":"+SUM(AC17:AC19)","v":1589688.8553874462},{"$f":"+SUM(AD17:AD19)","v":1417653.729177651},0,{"$f":"+SUM(AF17:AF19)","v":0},{"$f":"+SUM(AG17:AG19)","v":0},{"$f":"+SUM(AH17:AH19)","v":0},{"$f":"+SUM(AI17:AI19)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":4.8921368832122976E-3},null,1,0,null,4.2,0,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":14333449.022329435},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":14885430.954913814},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":15466167.622998679},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":16072883.964441147},14333449.022329435,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,$E17*$F$3*G17/Q16)","v":4.5405938658611075E-2},{"$f":"IF(R17=0,0,$E16*$F$3*H17/R16)","v":0},null,0.19070494236616653,0,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":650823.70707421924},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":675886.96484580718},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":702255.85837367468},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":729804.38335638843},650823.70707421924,0,{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":4.8921368832122976E-3},null,1,0,null,2.2000000000000002,0,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":11610720.002065826},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":12057832.519041609},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":12528233.06031391},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":13019675.222796848},{"$f":"+M18","v":11610720.002065826},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,$E18*$F$3*G18/$Q$16)","v":4.5405938658611075E-2},{"$f":"IF(R18=0,0,$E18*$F$3*H18/$R$16)","v":0},null,{"$f":"+J18*T18","v":9.9893065048944379E-2},{"$f":"+U18*K18","v":0},null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":527195.64019610942},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":547497.20371540927},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":568856.18183739681},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":591170.57452135219},{"$f":"+Z18","v":527195.64019610942},{"$f":"+AI18","v":0},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":4.8921368832122976E-3},null,1,0,null,1,0,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":5277600.0009390106},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":5480832.9632007312},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":5694651.3910517767},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":5918034.1921803849},5277600.0009390106,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,$E19*$F$3*G19/$Q$16)","v":4.5405938658611075E-2},{"$f":"IF(R19=0,0,$E19*$F$3*H19/$R$16)","v":0},null,4.5405938658611075E-2,0,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":239634.38190732247},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":248862.36532518594},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":258570.99174427122},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":268713.89750970545},239634.38190732247,0,{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24698609245332684,null,1,0,null,0,0,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":103270325.02093634},107246998.39687872,111430771.86667913,115801675.93303822,103270325.02093634,0,null,{"$f":"IF(Q20=0,0,$E20*$F$3*G20/$Q$20)","v":0.69305630659618001},{"$f":"IF(R20=0,0,$E20*$F$3*H20/$R$20)","v":0},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":71572150.03999722},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":74328208.602467209},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":77227799.19108215},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":80257081.819799215},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":71572150.03999722},0,{"$f":"+SUM(AF21,AF32,AF43,AF54,AF65)","v":0},{"$f":"+SUM(AG21,AG32,AG43,AG54,AG65)","v":0},{"$f":"+SUM(AH21,AH32,AH43,AH54,AH65)","v":0},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.24698609245332684},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,0.11048999999999999,0,null,{"$f":"+SUM(M22:M31)","v":103270325.02093634},107246998.39687872,111430771.86667913,115801675.93303822,103270325.02093634,0,null,0.69305630659618001,0,null,7.6575791315811922E-2,0,null,{"$f":"+SUM(Z22:Z31)","v":71572150.03999722},{"$f":"+SUM(AA22:AA31)","v":74328208.602467209},{"$f":"+SUM(AB22:AB31)","v":77227799.19108215},{"$f":"+SUM(AC22:AC31)","v":80257081.819799215},{"$f":"+SUM(AD22:AD31)","v":71572150.03999722},0,{"$f":"+SUM(AF22:AF31)","v":0},{"$f":"+SUM(AG22:AG31)","v":0},{"$f":"+SUM(AH22:AH31)","v":0},{"$f":"+SUM(AI22:AI31)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.24698609245332684},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+J21","v":0.11048999999999999},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":101673883.64766738},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":105589077.97602659},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":109708169.73227288},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":114011498.50200878},101673883.64766738,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0},null,0.69305630659618001,0,null,7.6575791315811922E-2,0,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":70465726.278142095},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":73179176.398961052},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":76033938.91807586},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":79016388.061298117},70465726.278142095,0,{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.24698609245332684,null,{"$f":"+G22","v":1},0,null,{"$f":"+J22","v":0.11048999999999999},0,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":1596441.37326896},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":1657920.4208521252},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":1722602.1344062556},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":1790177.4310294348},1596441.37326896,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0},null,0.69305630659618001,0,null,7.6575791315811922E-2,0,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":1106423.7618551189},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":1149032.2035061582},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":1193860.2730062958},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":1240693.7585010976},1106423.7618551189,0,{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0,0,null,0,0,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},0,0,{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},0,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},null,0,0,null,0,0,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},0,0,{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},0,0,{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},0,0,{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,0,{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},0,0,{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,0,{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},0,0,{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,{"$f":"+SUM(AF33:AF42)","v":0},{"$f":"+SUM(AG33:AG42)","v":0},{"$f":"+SUM(AH33:AH42)","v":0},{"$f":"+SUM(AI33:AI42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24698609245332684,null,1,0,null,{"$f":"+J32","v":0.11048999999999999},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,0,{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.24698609245332684,null,1,0,null,{"$f":"+J33","v":0.11048999999999999},0,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,0,{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,0,{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,0,{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,0,{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,0,{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24698609245332684,null,{"$f":"+G38","v":1},0,null,0.11048999999999999,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,0,{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,0,{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,0,{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,0,{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,{"$f":"+SUM(AF44:AF53)","v":0},{"$f":"+SUM(AG44:AG53)","v":0},{"$f":"+SUM(AH44:AH53)","v":0},{"$f":"+SUM(AI44:AI53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24698609245332684,null,1,0,null,{"$f":"+J43","v":0.11048999999999999},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,0,{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.24698609245332684,null,1,0,null,{"$f":"+J44","v":0.11048999999999999},0,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,0,{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,0,{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,0,{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,0,{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,0,{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,0,{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,0,{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$3*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,0,{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,0,{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,{"$f":"+SUM(AF55:AF64)","v":0},{"$f":"+SUM(AG55:AG64)","v":0},{"$f":"+SUM(AH55:AH64)","v":0},{"$f":"+SUM(AI55:AI64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24698609245332684,null,{"$f":"+G54","v":1},0,null,{"$f":"+J54","v":0.11048999999999999},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,0,{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.24698609245332684,null,1,0,null,{"$f":"+J55","v":0.11048999999999999},0,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,0,{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,0,{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,0,{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,0,{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,0,{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,0,{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,0,{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,0,{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.24698609245332684,null,1,0,null,0.11048999999999999,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,0,{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24698609245332684,null,1,0,null,0,0,null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,{"$f":"+SUM(AF66:AF75)","v":0},{"$f":"+SUM(AG66:AG75)","v":0},{"$f":"+SUM(AH66:AH75)","v":0},{"$f":"+SUM(AI66:AI75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24698609245332684,null,1,0,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},0,0,{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.24698609245332684,null,1,0,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},0,0,{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24698609245332684,null,1,0,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},0,0,{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24698609245332684,null,1,0,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},0,0,{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.24698609245332684,null,1,0,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},0,0,{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24698609245332684,null,{"$f":"+G70","v":1},0,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},0,0,{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.24698609245332684,null,1,0,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},0,0,{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24698609245332684,null,1,0,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},0,0,{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.24698609245332684,null,1,0,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},0,0,{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.24698609245332684,null,1,0,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},0,0,{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.9943242205461392E-3,null,0,0,null,0,null,null,{"$f":"+SUM(M77:M79)","v":55345929.637349129},{"$f":"+SUM(N77:N79)","v":57456351.773501866},{"$f":"+SUM(O77:O79)","v":59672164.014288992},{"$f":"+SUM(P77:P79)","v":61984526.192486286},{"$f":"+SUM(Q77:Q79)","v":55345929.637349129},{"$f":"+SUM(R77,R89,R100,R111,R122)","v":0},null,{"$f":"IF(Q76=0,0,$E76*$F$3*G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":2316612.1091997745},{"$f":"+SUM(AA77:AA79)","v":2404947.9544583112},{"$f":"+SUM(AB77:AB79)","v":2497695.1086276486},{"$f":"+SUM(AC77:AC79)","v":2594483.5492224279},{"$f":"+SUM(AD77:AD79)","v":2316612.1091997745},0,{"$f":"+SUM(AF77:AF79)","v":0},{"$f":"+SUM(AG77:AG79)","v":0},{"$f":"+SUM(AH77:AH79)","v":0},{"$f":"+SUM(AI77:AI79)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":7.9943242205461392E-3},null,1,0,null,4.4000000000000004,0,null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":26565150.912015762},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":27578539.100846209},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":28642625.828005154},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":29753130.393902134},26565150.912015762,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,$E77*$F$3*G77/Q76)","v":4.1856955414413241E-2},{"$f":"IF(R77=0,0,$E77*$F$3*H77/R76)","v":0},null,0.18417060382341827,0,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":1111936.3373014031},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":1154353.6815387721},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":1198893.1122345331},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":1245375.4523367852},1111936.3373014031,{"$f":"+AI77","v":0},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":7.9943242205461392E-3},null,1,0,null,2.2000000000000002,0,null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":19786785.373666689},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":20540996.212450769},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":21332807.503070138},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":22159084.611526605},{"$f":"+M78","v":19786785.373666689},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,$E78*$F$3*G78/$Q$76)","v":4.1856955414413241E-2},{"$f":"IF(R78=0,0,$E78*$F$3*H78/$R$76)","v":0},null,{"$f":"+J78*T78","v":9.2085301911709133E-2},{"$f":"+U78*K78","v":0},null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":828214.59318013047},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":859783.56263218308},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":892926.37252026703},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":927511.8166088796},{"$f":"+Z78","v":828214.59318013047},{"$f":"+AI78","v":0},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":7.9943242205461392E-3},null,1,0,null,1,0,null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":8993993.3516666759},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":9336816.4602048937},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":9696730.6832136977},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":10072311.187057547},8993993.3516666759,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,$E79*$F$3*G79/$Q$76)","v":4.1856955414413241E-2},{"$f":"IF(R79=0,0,$E79*$F$3*H79/$R$76)","v":0},null,{"$f":"+J79*T79","v":4.1856955414413241E-2},{"$f":"+U79*K79","v":0},null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":376461.17871824111},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":390810.71028735593},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":405875.62387284864},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":421596.28027676343},376461.17871824111,0,{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30741293646008405,null,1,0,null,0,null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":128537193.72974135},133570437.2233,138868693.06448907,144407712.81290242,128537193.72974135,0,null,{"$f":"IF(Q80=0,0,$E80*$F$3*G80/$Q$80)","v":0.69305051381832494},{"$f":"IF(R80=0,0,$E80*$F$3*H80/$R$80)","v":0},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":89082768.159162819},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":92571060.148546368},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":96243019.081623405},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":100081839.56431113},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":89082768.159162819},0,{"$f":"+SUM(AF81,AF92,AF103,AF114,AF125)","v":0},{"$f":"+SUM(AG81,AG92,AG103,AG114,AG125)","v":0},{"$f":"+SUM(AH81,AH92,AH103,AH114,AH125)","v":0},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.30741293646008405},null,{"$f":"+G80","v":1},0,null,0.10374,0,null,{"$f":"+SUM(M82:M91)","v":32507730.775998987},33759386.907029033,35076198.908449382,36451892.590247899,32507730.775998987,0,null,0.69305051381832494,0,null,7.1897060303513033E-2,0,null,{"$f":"+SUM(Z82:Z91)","v":22529499.517373875},{"$f":"+SUM(AA82:AA91)","v":23396960.442108106},{"$f":"+SUM(AB82:AB91)","v":24309577.676294617},{"$f":"+SUM(AC82:AC91)","v":25263002.8893217},{"$f":"+SUM(AD82:AD91)","v":22529499.517373875},0,{"$f":"+SUM(AF82:AF91)","v":0},{"$f":"+SUM(AG82:AG91)","v":0},{"$f":"+SUM(AH82:AH91)","v":0},{"$f":"+SUM(AI82:AI91)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30741293646008405,null,1,0,null,{"$f":"+J81","v":0.10374},{"$f":"+K81","v":0},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":32194914.430897392},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":33434523.986783925},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":34738661.863386601},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":36101114.434260048},{"$f":"+M82","v":32194914.430897392},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0},null,0.69305051381832494,0,null,7.1897060303513033E-2,0,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":22312701.988670442},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":23171814.028311711},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":24075647.453781135},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":25019895.908078074},{"$f":"+Z82","v":22312701.988670442},0,{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":0}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.30741293646008405,null,1,0,null,{"$f":"+J82","v":0.10374},0,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":310975.40293272393},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":322951.08328918245},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":335550.62015390763},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":348713.80638019642},310975.40293272393,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0},null,0.69305051381832494,0,null,7.1897060303513033E-2,0,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":215521.66278738494},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":223821.41421175256},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":232553.52970972328},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":241676.28268733906},215521.66278738494,0,{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30741293646008405,null,{"$f":"+G83","v":1},0,null,0.10374,0,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0,0,null,0,0,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},0,0,{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30741293646008405,null,1,0,null,0.10374,0,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0,0,null,0,0,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,0,{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.30741293646008405,null,1,0,null,0.10374,0,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":1840.9421688737707},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":1911.8369559252321},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":1986.4249088752283},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":2064.3496076526294},1840.9421688737707,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},null,0.69305051381832494,0,null,7.1897060303513033E-2,0,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":1275.8659160477882},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":1324.9995846408444},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":1376.6928037574964},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":1430.6985562843124},1275.8659160477882,0,{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.30741293646008405},null,1,0,null,0.10374,0,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},0,0,{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30741293646008405,null,1,0,null,0.10374,0,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,0,{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30741293646008405,null,1,0,null,0.10374,0,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},0,0,{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30741293646008405,null,1,0,null,0.10374,0,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,0,{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.30741293646008405,null,1,0,null,0.10374,0,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,null,0,0,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},0,0,{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30741293646008405,null,1,0,null,0.10929,0,null,{"$f":"+SUM(M93:M102)","v":41700030.592584871},43324656.80125808,45034525.685939804,46821719.795845538,41700030.592584871,0,null,0.69305051381832494,0,null,7.5743490655204734E-2,0,null,{"$f":"+SUM(Z93:Z102)","v":28900227.628430814},{"$f":"+SUM(AA93:AA102)","v":30026175.657114495},{"$f":"+SUM(AB93:AB102)","v":31211201.166205131},{"$f":"+SUM(AC93:AC102)","v":32449816.962368388},{"$f":"+SUM(AD93:AD102)","v":28900227.628430814},0,{"$f":"+SUM(AF93:AF102)","v":0},{"$f":"+SUM(AG93:AG102)","v":0},{"$f":"+SUM(AH93:AH102)","v":0},{"$f":"+SUM(AI93:AI102)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30741293646008405,null,1,0,null,{"$f":"+J92","v":0.10929},{"$f":"+K92","v":0},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":41457145.432078429},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":43072303.17612464},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":44772206.247897856},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":46548983.464517951},41457145.432078429,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0},null,0.69305051381832494,0,null,7.5743490655204734E-2,0,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":28731895.943142977},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":29851281.847551852},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":31029400.544885624},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":32260796.90780488},28731895.943142977,0,{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":0}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.30741293646008405,null,1,0,null,{"$f":"+J93","v":0.10929},0,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":230185.51680396649},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":239159.66887850733},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":248605.2314129991},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":258478.36070653217},230185.51680396649,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0},null,0.69305051381832494,0,null,7.5743490655204734E-2,0,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":159530.19069452566},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":165749.73140086999},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":172295.98336870261},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":179138.56069858043},159530.19069452566,0,{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30741293646008405,null,1,0,null,0.10929,0,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,0,{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30741293646008405,null,1,0,null,0.10929,0,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0,0,null,0,0,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,0,{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.30741293646008405,null,1,0,null,0.10929,0,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":12699.64370247548},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":13193.956254927287},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":13714.206628947533},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":14257.970621053342},12699.64370247548,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},null,0.69305051381832494,0,null,7.5743490655204734E-2,0,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":8801.4945933102881},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":9144.0781617738576},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":9504.6379508027676},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":9881.493864927601},8801.4945933102881,0,{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30741293646008405,null,1,0,null,0.10929,0,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,0,{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30741293646008405,null,1,0,null,0.10929,0,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,0,{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30741293646008405,null,{"$f":"+G99","v":1},0,null,0.10929,0,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,0,{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30741293646008405,null,1,0,null,0.10929,0,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,0,{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.30741293646008405,null,1,0,null,0.10929,0,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,0,{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30741293646008405,null,1,0,null,0.12007999999999999,0,null,{"$f":"+SUM(M104:M113)","v":18618125.58325072},19358920.139752783,20139104.47159645,20955261.402457319,18618125.58325072,0,null,0.69305051381832494,0,null,8.3221505699304449E-2,0,null,{"$f":"+SUM(Z104:Z113)","v":12903301.501806015},{"$f":"+SUM(AA104:AA113)","v":13416709.549823584},{"$f":"+SUM(AB104:AB113)","v":13957416.701880846},{"$f":"+SUM(AC104:AC113)","v":14523054.682170359},{"$f":"+SUM(AD104:AD113)","v":12903301.501806015},0,{"$f":"+SUM(AF104:AF113)","v":0},{"$f":"+SUM(AG104:AG113)","v":0},{"$f":"+SUM(AH104:AH113)","v":0},{"$f":"+SUM(AI104:AI113)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30741293646008405,null,1,0,null,{"$f":"+J103","v":0.12007999999999999},{"$f":"+K103","v":0},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":18560094.896261737},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":19298518.418211542},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":20076203.33701117},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":20889742.814690348},18560094.896261737,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0},null,0.69305051381832494,0,null,8.3221505699304449E-2,0,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":12863083.30437107},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":13374848.105673917},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":13913823.038236761},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":14477646.991253808},12863083.30437107,0,{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":0}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.30741293646008405,null,1,0,null,{"$f":"+J104","v":0.12007999999999999},0,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":58030.686988982445},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":60401.721541240287},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":62901.134585281186},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":65518.587766972756},58030.686988982445,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,$E105*$F$3*G105/$Q$80)*0+T103","v":0.69305051381832494},0,null,8.3221505699304449E-2,0,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":40218.197434944661},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":41861.444149667965},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":43593.663644084729},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":45407.69091655151},40218.197434944661,0,{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30741293646008405,null,1,0,null,0.12007999999999999,0,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,$E106*$F$3*G106/$Q$80)","v":0},0,null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,0,{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30741293646008405,null,1,0,null,0.12007999999999999,0,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,0,{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.30741293646008405,null,1,0,null,0.12007999999999999,0,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,0,{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30741293646008405,null,1,0,null,0.12007999999999999,0,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,0,{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30741293646008405,null,1,0,null,0.12007999999999999,0,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,0,{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30741293646008405,null,1,0,null,0.12007999999999999,0,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,0,{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30741293646008405,null,1,0,null,0.12007999999999999,0,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,{"$f":"IF(R112=0,0,$E112*$F$3*H112/$R$80)","v":0},null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,0,{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.30741293646008405,null,1,0,null,0.12007999999999999,0,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,0,{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30741293646008405,null,1,0,null,0.13064000000000001,0,null,{"$f":"+SUM(M115:M124)","v":35711306.777906775},37127473.3752601,38618863.998503432,40178839.024351664,35711306.777906775,0,null,0.69305051381832494,0,null,9.0540119125225971E-2,0,null,{"$f":"+SUM(Z115:Z124)","v":24749739.511552118},{"$f":"+SUM(AA115:AA124)","v":25731214.499500193},{"$f":"+SUM(AB115:AB124)","v":26764823.537242815},{"$f":"+SUM(AC115:AC124)","v":27845965.030450687},{"$f":"+SUM(AD115:AD124)","v":24749739.511552118},0,{"$f":"+SUM(AF115:AF124)","v":0},{"$f":"+SUM(AG115:AG124)","v":0},{"$f":"+SUM(AH115:AH124)","v":0},{"$f":"+SUM(AI115:AI124)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30741293646008405,null,1,0,null,{"$f":"+J114","v":0.13064000000000001},{"$f":"+K114","v":0},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":35295240.713888578},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":36694732.559832543},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":38168556.51633168},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":39710149.222477406},35295240.713888578,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0},null,0.69305051381832494,0,null,9.0540119125225971E-2,0,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":24461384.71210194},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":25431303.255017962},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":26452737.705347445},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":27521139.322440322},24461384.71210194,0,{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.30741293646008405,null,{"$f":"+G115","v":1},0,null,{"$f":"+J115","v":0.13064000000000001},0,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":416066.06401819421},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":432740.81542755855},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":450307.48217175278},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":468689.80187425943},416066.06401819421,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},null,0.69305051381832494,0,null,9.0540119125225971E-2,0,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":288354.79945017747},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":299911.2444822304},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":312085.8318953694},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":324825.70801036438},288354.79945017747,0,{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30741293646008405,null,1,0,null,0.13064000000000001,0,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,0,{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30741293646008405,null,1,0,null,0.13064000000000001,0,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,0,{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.30741293646008405,null,1,0,null,0.13064000000000001,0,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,0,{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30741293646008405,null,1,0,null,0.13064000000000001,0,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,0,{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30741293646008405,null,1,0,null,0.13064000000000001,0,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,0,{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30741293646008405,null,1,0,null,0.13064000000000001,0,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,0,{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30741293646008405,null,1,0,null,0.13064000000000001,0,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,0,{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.30741293646008405,null,1,0,null,0.13064000000000001,0,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,0,{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30741293646008405,null,1,0,null,0,0,null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,{"$f":"+SUM(AF126:AF135)","v":0},{"$f":"+SUM(AG126:AG135)","v":0},{"$f":"+SUM(AH126:AH135)","v":0},{"$f":"+SUM(AI126:AI135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30741293646008405,null,1,0,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,0,{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.30741293646008405,null,1,0,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,0,{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30741293646008405,null,1,0,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,0,{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30741293646008405,null,1,0,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,0,{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.30741293646008405,null,1,0,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,0,{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30741293646008405,null,1,0,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,0,{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.30741293646008405,null,{"$f":"+G131","v":1},0,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,0,{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30741293646008405,null,1,0,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,0,{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.30741293646008405,null,1,0,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,0,{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.30741293646008405,null,1,0,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,0,{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.43140578170744459,null,1,0,null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":4010920384.0534377},4149653421.3456793,4296121170.2141914,4449669815.9709835,4010920384.0534377,0,null,{"$f":"IF(Q136=0,0,$E136*$F$3*G136/$Q$136)","v":3.1168326474146968E-2},{"$f":"IF(R136=0,0,$E136*$F$3*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":125013675.99198849},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":129337752.59106308},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":133902907.20573023},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":138688761.52634105},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":125013675.99198849},0,{"$f":"+SUM(AF137,AF148,AF159,AF170,AF181)","v":0},{"$f":"+SUM(AG137,AG148,AG159,AG170,AG181)","v":0},{"$f":"+SUM(AH137,AH148,AH159,AH170,AH181)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.43140578170744459},null,{"$f":"+G136","v":1},0,null,1,0,null,{"$f":"+SUM(M138:M147)","v":526147149.25486726},542457984.36197817,558993135.57511294,575917521.98136675,526147149.25486726,0,null,3.1168326474146968E-2,0,null,3.1168326474146968E-2,0,null,{"$f":"+SUM(Z138:Z147)","v":16399126.121417437},{"$f":"+SUM(AA138:AA147)","v":16907507.555101849},{"$f":"+SUM(AB138:AB147)","v":17422880.546412218},{"$f":"+SUM(AC138:AC147)","v":17950385.347296949},{"$f":"+SUM(AD138:AD147)","v":16399126.121417437},0,{"$f":"+SUM(AF138:AF147)","v":0},{"$f":"+SUM(AG138:AG147)","v":0},{"$f":"+SUM(AH138:AH147)","v":0},{"$f":"+SUM(AI138:AI147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.43140578170744459,null,1,0,null,{"$f":"+J137","v":1},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":425241098.39433771},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":438472725.17868114},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":451900046.45936054},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":465651784.36186838},{"$f":"+M138","v":425241098.39433771},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,3.1168326474146968E-2,0,null,3.1168326474146968E-2,0,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":13254053.384979572},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":13666461.048378054},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":14084968.18172753},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":14513586.838259798},{"$f":"+Z138","v":13254053.384979572},0,{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$X138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.43140578170744459,null,1,0,null,{"$f":"+J138","v":1},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":190316.64592690259},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":197848.78942722725},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":205780.5548861069},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":214076.43182741039},190316.64592690259,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,3.1168326474146968E-2,0,null,3.1168326474146968E-2,0,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":5931.8513537143335},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":6166.615661382576},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":6413.8355167212994},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":6672.4041176171932},5931.8513537143335,0,{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$X139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.43140578170744459,null,1,0,null,1,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":99975436.946534231},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":103024442.94631574},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":106101495.85421383},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":109242548.20327193},99975436.946534231,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,3.1168326474146968E-2,0,null,3.1168326474146968E-2,0,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":3116067.0581450737},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":3211099.4725678964},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":3307006.0621794881},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":3404907.4072673176},3116067.0581450737,0,{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$X140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.43140578170744459,null,1,0,null,1,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,null,0,0,null,{"$f":"+$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,0,{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$X141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.43140578170744459,null,1,0,null,1,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":4013.1729448613091},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":4173.3945756350686},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":4342.1652092845534},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":4518.7452082424543},4013.1729448613091,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,3.1168326474146968E-2,0,null,3.1168326474146968E-2,0,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":125.08388454265109},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":130.07772463882785},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":135.33802284766367},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":140.84172590398805},125.08388454265109,{"$f":"+AI142","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$X142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.43140578170744459,null,1,0,null,1,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+$W143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},0,0,{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$X143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.43140578170744459,null,1,0,null,1,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,null,0,0,null,{"$f":"+$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,0,{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$X144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.43140578170744459,null,1,0,null,1,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":736284.0951235682},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":758794.05297855416},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":781470.54144326586},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":804594.23919070151},736284.0951235682,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,3.1168326474146968E-2,0,null,3.1168326474146968E-2,0,null,{"$f":"+$W145*Energía!Z145*(1-$C145)*1000","v":22948.743054533257},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":23650.340769876744},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":24357.128965632106},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":25077.855926313674},22948.743054533257,0,{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$X145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.43140578170744459,null,1,0,null,1,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,null,0,0,null,{"$f":"+$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,0,{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$X146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.43140578170744459,null,1,0,null,1,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,null,0,0,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},0,0,{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$X147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.43140578170744459,null,1,0,{"$f":"+J148/$J$137","v":2.2000000000000002},2.2000000000000002,0,null,{"$f":"+SUM(M149:M158)","v":740220815.38896644},762600594.80198228,786947318.70953107,812881824.29022312,740220815.38896644,0,null,3.1168326474146968E-2,0,null,6.8570318243123332E-2,0,null,{"$f":"+SUM(Z149:Z158)","v":23071444.037002575},{"$f":"+SUM(AA149:AA158)","v":23768984.308166847},{"$f":"+SUM(AB149:AB158)","v":24527830.947493255},{"$f":"+SUM(AC149:AC158)","v":25336166.084377848},{"$f":"+SUM(AD149:AD158)","v":23071444.037002575},0,{"$f":"+SUM(AF149:AF158)","v":0},{"$f":"+SUM(AG149:AG158)","v":0},{"$f":"+SUM(AH149:AH158)","v":0},{"$f":"+SUM(AI149:AI158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.43140578170744459,null,1,0,null,{"$f":"+J148","v":2.2000000000000002},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":573702807.0058161},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":591502176.37581968},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":610849932.607234},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":631454403.47754884},{"$f":"+M149","v":573702807.0058161},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,3.1168326474146968E-2,0,null,6.8570318243123332E-2,0,null,{"$f":"+($W149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$W138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":17881356.387891807},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":18436132.943450008},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":19039170.126212947},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":19681377.001125969},{"$f":"+Z149","v":17881356.387891807},0,{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$X149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.43140578170744459,null,1,0,null,{"$f":"+J149","v":2.2000000000000002},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":774710.22956685536},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":810721.7718820991},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":848829.72412135685},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":888924.75142201944},774710.22956685536,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,3.1168326474146968E-2,0,null,6.8570318243123332E-2,0,null,{"$f":"+($W150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$W139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":24146.421358001087},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":25268.840865720169},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":26456.601962374552},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":27706.29686327144},24146.421358001087,0,{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$X150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.43140578170744459,null,1,0,null,2.2000000000000002,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":109056216.88178991},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":111952294.77168281},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":115190212.13153696},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":118685518.97769208},109056216.88178991,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,3.1168326474146968E-2,0,null,6.8570318243123332E-2,0,null,{"$f":"+($W151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$W140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":3399099.7718070056},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":3489365.6729737474},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":3590286.1383419889},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":3699229.0032502725},3399099.7718070056,0,{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$X151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.43140578170744459,null,1,0,null,2.2000000000000002,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":55481283.131513588},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":57096306.700052708},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":58782657.335490912},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":60538130.236512117},55481283.131513588,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,3.1168326474146968E-2,0,null,6.8570318243123332E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1729258.7458475984},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1779596.3276952675},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1832157.0548504908},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1886872.2073460375},1729258.7458475984,0,{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$X152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.43140578170744459,null,{"$f":"+G152","v":1},0,null,2.2000000000000002,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":31157.497804547609},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":32610.251140010718},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":34147.707446746208},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":35765.498633006129},31157.497804547609,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,3.1168326474146968E-2,0,null,6.8570318243123332E-2,0,null,{"$f":"+($W153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$W142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":971.12706368965723},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":1016.4069539357774},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":1064.3268940438454},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":1114.7507379041924},971.12706368965723,0,{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$X153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.43140578170744459,null,1,0,null,2.2000000000000002,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,null,0,0,null,{"$f":"+($W154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$W143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,0,{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$X154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.43140578170744459,null,1,0,null,2.2000000000000002,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,null,0,0,null,{"$f":"+($W155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$W144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,0,{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$X155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.43140578170744459,null,1,0,null,2.2000000000000002,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":1174640.6424754413},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":1206484.9314049452},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":1241539.2037011194},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":1279081.3484150392},1174640.6424754413,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,3.1168326474146968E-2,0,null,6.8570318243123332E-2,0,null,{"$f":"+($W156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$W145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":36611.583034476302},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":37604.116228168146},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":38696.699231408944},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":39866.825054392066},36611.583034476302,0,{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$X156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.43140578170744459,null,1,0,null,2.2000000000000002,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,null,0,0,null,{"$f":"+($W157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$W146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,0,{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$X157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.43140578170744459,null,1,0,null,2.2000000000000002,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,null,0,0,null,{"$f":"+($W158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$W147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,0,{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$X158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.43140578170744459,null,1,0,{"$f":"+J159/$J$137","v":4.4000000000000004},4.4000000000000004,0,null,{"$f":"+SUM(M160:M169)","v":2744552419.4096041},2844594842.1817188,2950180715.9295468,3060870469.6993937,2744552419.4096041,0,null,3.1168326474146968E-2,0,null,0.13714063648624666,0,null,{"$f":"+SUM(Z160:Z169)","v":85543105.833568484},{"$f":"+SUM(AA160:AA169)","v":88661260.727794394},{"$f":"+SUM(AB160:AB169)","v":91952195.71182476},{"$f":"+SUM(AC160:AC169)","v":95402210.094666258},{"$f":"+SUM(AD160:AD169)","v":85543105.833568484},0,{"$f":"+SUM(AF160:AF169)","v":0},{"$f":"+SUM(AG160:AG169)","v":0},{"$f":"+SUM(AH160:AH169)","v":0},{"$f":"+SUM(AI160:AI169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.43140578170744459,null,1,0,null,{"$f":"+J159","v":4.4000000000000004},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":2430441848.2758002},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":2520898436.8717256},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":2616694423.8710365},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":2717319923.9705386},{"$f":"+M160","v":2430441848.2758002},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,3.1168326474146968E-2,0,null,0.13714063648624666,0,null,{"$f":"+($W160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$W138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":75752805.003489316},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":78572185.488584712},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":81557986.086292386},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":84694314.525017962},{"$f":"+Z160","v":75752805.003489316},0,{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$X160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.43140578170744459,null,1,0,null,{"$f":"+J160","v":4.4000000000000004},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":10231356.588185979},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":10672606.807278799},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":11138529.09119489},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":11627453.470140306},10231356.588185979,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,3.1168326474146968E-2,0,null,0.13714063648624666,0,null,{"$f":"+($W161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$W139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":318894.26241399505},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":332647.29329946887},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":347169.31115614588},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":362408.26582028618},318894.26241399505,0,{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$X161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.43140578170744459,null,1,0,null,4.4000000000000004,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,null,0,0,null,{"$f":"+($W162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$W140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,0,{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$X162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.43140578170744459,null,1,0,null,4.4000000000000004,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":302799301.16558379},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":311911264.59668005},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":321201760.74921685},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":330742585.93202186},302799301.16558379,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,3.1168326474146968E-2,0,null,0.13714063648624666,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":9437747.4748724662},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":9721752.125913363},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":10011321.343102437},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":10308692.897232864},9437747.4748724662,0,{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$X163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.43140578170744459,null,1,0,null,4.4000000000000004,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":301.26294987152755},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":701.35225254833779},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":1136.146687249184},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":1608.1446443320751},301.26294987152755,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,3.1168326474146968E-2,0,null,0.13714063648624666,0,null,{"$f":"+($W164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$W142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":9.3898619761604571},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":21.859975980805054},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":35.411790870703094},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":50.123177292193013},9.3898619761604571,0,{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$X164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.43140578170744459,null,1,0,null,4.4000000000000004,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,null,0,0,null,{"$f":"+($W165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$W143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,0,{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$X165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.43140578170744459,null,1,0,null,4.4000000000000004,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,null,0,0,null,{"$f":"+($W166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$W144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,0,{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$X166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.43140578170744459,null,1,0,null,4.4000000000000004,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0,0,null,0,0,null,{"$f":"+($W167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$W145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,0,{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$X167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.43140578170744459,null,1,0,null,4.4000000000000004,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":1079612.1170845642},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":1111832.5537820784},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":1144866.0714110441},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":1178898.1820485797},1079612.1170845642,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,3.1168326474146968E-2,0,null,0.13714063648624666,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":33649.702930736683},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":34653.96002086439},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":35683.559482913472},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":36744.283417868472},33649.702930736683,0,{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$X168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.43140578170744459,null,{"$f":"+G168","v":1},0,null,4.4000000000000004,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,0,0,null,0,0,null,{"$f":"+($W169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$W147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,0,{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$X169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.43140578170744459,null,1,0,null,0,0,null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,{"$f":"+SUM(AF171:AF180)","v":0},{"$f":"+SUM(AG171:AG180)","v":0},{"$f":"+SUM(AH171:AH180)","v":0},{"$f":"+SUM(AI171:AI180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.43140578170744459,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,null,0,0,null,{"$f":"+($W171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$W138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+Z171","v":0},0,{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$X171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.43140578170744459,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,null,0,0,null,{"$f":"+($W172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$W139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,0,{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$X172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.43140578170744459,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,null,0,0,null,{"$f":"+($W173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$W140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,0,{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$X173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.43140578170744459,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,null,0,0,null,{"$f":"+($W174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$W141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,0,{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$X174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.43140578170744459,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,null,0,0,null,{"$f":"+($W175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$W142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,0,{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$X175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.43140578170744459,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,null,0,0,null,{"$f":"+($W176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$W143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,0,{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$X176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.43140578170744459,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,null,0,0,null,{"$f":"+($W177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$W144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,0,{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$X177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.43140578170744459,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,null,0,0,null,{"$f":"+($W178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$W145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,0,{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$X178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.43140578170744459,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,null,0,0,null,{"$f":"+($W179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$W146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,0,{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$X179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.43140578170744459,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,null,0,0,null,{"$f":"+($W180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$W147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,0,{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$X180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.43140578170744459,null,1,0,null,0,0,null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,{"$f":"+SUM(AF182:AF191)","v":0},{"$f":"+SUM(AG182:AG191)","v":0},{"$f":"+SUM(AH182:AH191)","v":0},{"$f":"+SUM(AI182:AI191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.43140578170744459,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,null,0,0,null,{"$f":"+($W182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$W138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+Z182","v":0},0,{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$X182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.43140578170744459,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,null,0,0,null,{"$f":"+($W183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$W139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,0,{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$X183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.43140578170744459,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,null,0,0,null,{"$f":"+($W184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$W140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,0,{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$X184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.43140578170744459,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,null,0,0,null,{"$f":"+($W185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$W141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,0,{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$X185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.43140578170744459,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,null,0,0,null,{"$f":"+($W186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$W142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,0,{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$X186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.43140578170744459,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,null,0,0,null,{"$f":"+($W187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$W143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,0,{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$X187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.43140578170744459,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,null,0,0,null,{"$f":"+($W188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$W144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,0,{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$X188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.43140578170744459,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,null,0,0,null,{"$f":"+($W189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$W145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,0,{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$X189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.43140578170744459,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,null,0,0,null,{"$f":"+($W190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$W146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,0,{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$X190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.43140578170744459,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,null,0,0,null,{"$f":"+($W191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$W147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,0,{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$X191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$3*G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z192","v":0},{"$f":"+AI192","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$3*G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD194:AD195)","v":0},0,{"$f":"+SUM(AF194:AF195)","v":0},{"$f":"+SUM(AG194:AG195)","v":0},{"$f":"+SUM(AH194:AH195)","v":0},{"$f":"+SUM(AI194:AI195)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.24698609245332684},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+T20","v":0.69305630659618001},{"$f":"+U20","v":0},null,0,0,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},0,0,{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.30741293646008405},null,{"$f":"+G80","v":1},{"$f":"+H80","v":0},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+T80","v":0.69305051381832494},{"$f":"+U80","v":0},null,0,0,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},0,0,{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4669519865032738E-5,null,1,0,null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":1050251.3293923181},{"$f":"+SUM(N197,N201,N205)","v":1084948.375371377},1120204.8805520379,1156331.9349996222,1050251.3293923181,0,null,{"$f":"IF(Q196=0,0,$E196*$F$3*G196/Q196)","v":1.232507608527445E-2},{"$f":"IF(R196=0,0,$E196*$F$3*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":12944.427543420963},13372.071275047128,13806.610383899646,14251.879078702974,{"$f":"+SUM(AD197,AD201,AD205)","v":12944.427543420963},{"$f":"+SUM(AE197,AE201,AE205)","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":4.4669519865032738E-5},null,{"$f":"+G196","v":1},0,null,0,0,null,{"$f":"+SUM(M198:M200)","v":1050251.3293923181},1084948.375371377,1120204.8805520379,1156331.9349996222,1050251.3293923181,0,null,{"$f":"IF(Q197=0,0,$E197*$F$3*G197/$Q$196)","v":1.232507608527445E-2},{"$f":"IF(R197=0,0,$E197*$F$3*H197/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":12944.427543420963},{"$f":"+SUM(AA198:AA200)","v":13372.071275047128},13806.610383899646,14251.879078702974,12944.427543420963,{"$f":"+AI197","v":0},{"$f":"+SUM(AF198:AF200)","v":0},{"$f":"+SUM(AG198:AG200)","v":0},0,0]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":4.4669519865032738E-5},null,{"$f":"+G197","v":1},0,null,19,0,null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":779483.40853336116},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":805235.12234594394},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":831402.05978471576},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":858215.10800753208},{"$f":"+M198","v":779483.40853336116},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,$E198*$F$3*G198/$Q$196)","v":1.232507608527445E-2},{"$f":"IF(R198=0,0,$E198*$F$3*H198/$R$196)","v":0},null,{"$f":"+J198*T198","v":0.23417644562021456},{"$f":"+U198*K198","v":0},null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":9607.1923173827454},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":9924.5841494490414},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":10247.093644300518},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":10577.566503724864},{"$f":"+Z198","v":9607.1923173827454},0,{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4669519865032738E-5,null,{"$f":"+G198","v":1},0,null,3.2,0,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":262562.83234807954},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":271237.0938428443},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":280051.22013800952},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":289082.98374990554},262562.83234807954,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,1.232507608527445E-2,0,null,3.9440243472878243E-2,0,null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":3236.1068858552408},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":3343.0178187617826},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":3451.6525959749119},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":3562.9697696757435},3236.1068858552408,0,{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4669519865032738E-5,null,{"$f":"+G199","v":1},0,null,0.1,0,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":8205.0885108774855},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":8476.1591825888845},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":8751.6006293127975},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":9033.8432421845482},8205.0885108774855,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,1.232507608527445E-2,0,null,1.2325076085274451E-3,0,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":101.12834018297627},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":104.46930683630571},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":107.864143624216},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":111.34280530236698},101.12834018297627,0,{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4669519865032738E-5,null,{"$f":"+G200","v":1},0,null,0,0,null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},0,0,0,{"$f":"+AI201","v":0},{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},{"$f":"+SUM(AH202:AH204)","v":0},{"$f":"+SUM(AI202:AI204)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4669519865032738E-5,null,{"$f":"+G201","v":1},0,null,14,0,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,null,0,0,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},0,0,{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4669519865032738E-5,null,{"$f":"+G202","v":1},0,null,3.2,0,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,null,0,0,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},0,0,{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4669519865032738E-5,null,{"$f":"+G203","v":1},0,null,0.1,0,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,null,0,0,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},0,0,{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4669519865032738E-5,null,{"$f":"+G204","v":1},0,null,0,0,null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},0,0,0,{"$f":"+AI205","v":0},{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},{"$f":"+SUM(AH206:AH208)","v":0},{"$f":"+SUM(AI206:AI208)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4669519865032738E-5,null,{"$f":"+G205","v":1},0,null,15,0,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,null,0,0,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},0,0,{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4669519865032738E-5,null,{"$f":"+G206","v":1},0,null,3.2,0,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,null,0,0,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},0,0,{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.4669519865032738E-5,null,{"$f":"+G207","v":1},0,null,0.1,0,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,null,0,0,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},0,0,{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2572151543248766E-3,null,1,0,null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":624327.83863321226},643385.57675384695,662748.92126021185,682593.61712732736,624327.83863321226,0,null,{"$f":"IF(Q209=0,0,$E209*$F$3*G209/$Q$209)","v":0.58353709806568055},{"$f":"IF(R209=0,0,$E209*$F$3*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":364318.4551976432},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":375439.35239625402},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":386738.58225834416},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":398318.69849663682},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":364318.4551976432},0,{"$f":"+SUM(AF210,AF221,AF232,AF243,AF254)","v":0},{"$f":"+SUM(AG210,AG221,AG232,AG243,AG254)","v":0},{"$f":"+SUM(AH210,AH221,AH232,AH243,AH254)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":1.2572151543248766E-3},null,{"$f":"+G209","v":1},0,null,7.127E-2,0,null,{"$f":"+SUM(M211:M220)","v":624327.83863321226},643385.57675384695,662748.92126021185,682593.61712732736,{"$f":"+SUM(Q211:Q220)","v":624327.83863321226},0,null,0.58353709806568055,0,null,4.1588688979141052E-2,0,null,{"$f":"+SUM(Z211:Z220)","v":364318.4551976432},{"$f":"+SUM(AA211:AA220)","v":375439.35239625402},{"$f":"+SUM(AB211:AB220)","v":386738.58225834416},{"$f":"+SUM(AC211:AC220)","v":398318.69849663682},{"$f":"+SUM(AD211:AD220)","v":364318.4551976432},0,{"$f":"+SUM(AF211:AF220)","v":0},{"$f":"+SUM(AG211:AG220)","v":0},{"$f":"+SUM(AH211:AH220)","v":0},{"$f":"+SUM(AI211:AI220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":1.2572151543248766E-3},null,1,0,null,{"$f":"+J210","v":7.127E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":515495.88749113638},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":531259.20521245373},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":547279.74725481879},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":563701.21431805578},{"$f":"+M211","v":515495.88749113638},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,0.58353709806568055,0,null,4.1588688979141052E-2,0,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":300810.97425137029},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":310009.45493035513},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":319358.03554319602},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":328940.5707792585},300810.97425137029,0,{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.2572151543248766E-3,null,1,0,null,{"$f":"+J211","v":7.127E-2},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},{"$f":"+M212","v":0},{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0,0,null,0,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},0,0,{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2572151543248766E-3,null,1,0,null,7.127E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":108172.84291083754},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":111447.31163622481},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":114769.86941475957},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":118172.3664550488},108172.84291083754,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,0.58353709806568055,0,null,4.1588688979141052E-2,0,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":63122.866841704868},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":65033.640819424181},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":66972.476543665907},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":68957.959792733367},63122.866841704868,0,{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2572151543248766E-3,null,1,0,null,7.127E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,0,{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.2572151543248766E-3,null,1,0,null,7.127E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0,0,null,0,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},0,0,{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2572151543248766E-3,null,1,0,null,7.127E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+AI216","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2572151543248766E-3,null,1,0,null,7.127E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,0,{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2572151543248766E-3,null,1,0,null,7.127E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":659.10823123834712},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":679.05990516832082},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":699.30459063343608},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":720.03635422281729},659.10823123834712,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,0.58353709806568055,0,null,4.1588688979141052E-2,0,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":384.61410456802861},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":396.25664647467812},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":408.07017148224406},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":420.16792464497519},{"$f":"+Z218","v":384.61410456802861},0,{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2572151543248766E-3,null,1,0,null,7.127E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,0,{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.2572151543248766E-3,null,1,0,null,7.127E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},0,0,{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,{"$f":"+SUM(AF222:AF231)","v":0},{"$f":"+SUM(AG222:AG231)","v":0},{"$f":"+SUM(AH222:AH231)","v":0},{"$f":"+SUM(AI222:AI231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2572151543248766E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,0,{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.2572151543248766E-3,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,0,{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,0,{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,0,{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.2572151543248766E-3,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,0,{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,0,{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,0,{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,0,{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,0,{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,0,{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,{"$f":"+SUM(AF233:AF242)","v":0},{"$f":"+SUM(AG233:AG242)","v":0},{"$f":"+SUM(AH233:AH242)","v":0},{"$f":"+SUM(AI233:AI242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2572151543248766E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,0,{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.2572151543248766E-3,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,0,{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,0,{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,0,{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,0,{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,0,{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,0,{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,0,{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$3*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,$E241*$F$3*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,0,{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.2572151543248766E-3,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,0,{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,{"$f":"+SUM(AF244:AF253)","v":0},{"$f":"+SUM(AG244:AG253)","v":0},{"$f":"+SUM(AH244:AH253)","v":0},{"$f":"+SUM(AI244:AI253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2572151543248766E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,0,{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.2572151543248766E-3,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,0,{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,0,{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,0,{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,0,{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,0,{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,0,{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,0,{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,0,{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,0,{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,{"$f":"+SUM(AJ255:AJ264)","v":0},{"$f":"+SUM(AK255:AK264)","v":0},{"$f":"+SUM(AL255:AL264)","v":0},{"$f":"+SUM(AI255:AI264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2572151543248766E-3,null,{"$f":"+G254","v":1},{"$f":"+H254","v":0},null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,0,0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T255*$X255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,1.2572151543248766E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T256*$X256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T257*$X257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T258*$X258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T259*$X259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T260*$X260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,0,0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T261*$X261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,0,0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T262*$X262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,0,0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T263*$X263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,1.2572151543248766E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,0,0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T264*$X264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,0,null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$3*G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+Potencia!T265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$X265*12*1000*(1-$C265)","v":0},{"$f":"+SUM(AI266:AI267)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,1,0,null,0,0,null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$3*G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*H266/R265)","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+Z266","v":0},{"$f":"+AI266","v":0},{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,1,0,null,0,0,null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$3*G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*H267/R265)","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+Z267","v":0},0,{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,$E268*$F$3*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},0,{"$f":"+SUM(AF269,AF280,AF291,AF302,AF313)","v":0},{"$f":"+SUM(AG269,AG280,AG291,AG302,AG313)","v":0},{"$f":"+SUM(AH269,AH280,AH291,AH302,AH313)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,0,0,null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},0,{"$f":"+SUM(AF270:AF279)","v":0},{"$f":"+SUM(AG270:AG279)","v":0},{"$f":"+SUM(AH270:AH279)","v":0},{"$f":"+SUM(AI270:AI279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+Z270","v":0},0,{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},0,0,{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},0,0,{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,0,{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},0,0,{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},0,0,{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,0,{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},0,0,{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,0,{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},0,0,{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},0,{"$f":"+SUM(AF281:AF290)","v":0},{"$f":"+SUM(AG281:AG290)","v":0},{"$f":"+SUM(AH281:AH290)","v":0},{"$f":"+SUM(AI281:AI290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+Z281","v":0},0,{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,0,{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,0,{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,0,{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,0,{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,0,{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,0,{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,0,{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,0,{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,0,{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},0,{"$f":"+SUM(AF292:AF301)","v":0},{"$f":"+SUM(AG292:AG301)","v":0},{"$f":"+SUM(AH292:AH301)","v":0},{"$f":"+SUM(AI292:AI301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+Z292","v":0},0,{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,0,{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,0,{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,0,{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,0,{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,0,{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,0,{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,0,{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$3*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,$E300*$F$3*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,0,{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,0,{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},0,{"$f":"+SUM(AF303:AF312)","v":0},{"$f":"+SUM(AG303:AG312)","v":0},{"$f":"+SUM(AH303:AH312)","v":0},{"$f":"+SUM(AI303:AI312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+Z303","v":0},0,{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,0,{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,0,{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,0,{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,0,{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,0,{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,0,{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,0,{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,0,{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,0,{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},0,{"$f":"+SUM(AJ314:AJ323)","v":0},{"$f":"+SUM(AK314:AK323)","v":0},{"$f":"+SUM(AL314:AL323)","v":0},{"$f":"+SUM(AI314:AI323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,0,0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+Z314","v":0},null,null,null,null,{"$f":"+Potencia!T314*$X314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T315*$X315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T316*$X316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T317*$X317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T318*$X318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T319*$X319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,0,0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T320*$X320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,0,0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T321*$X321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,0,0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T322*$X322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,0,0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T323*$X323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,$E324*$F$3*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+AI324","v":0},{"$f":"+SUM(AF325,AF336,AF347,AF358,AF369)","v":0},{"$f":"+SUM(AG325,AG336,AG347,AG358,AG369)","v":0},{"$f":"+SUM(AH325,AH336,AH347,AH358,AH369)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,0,0,null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},0,{"$f":"+SUM(AF326:AF335)","v":0},{"$f":"+SUM(AG326:AG335)","v":0},{"$f":"+SUM(AH326:AH335)","v":0},{"$f":"+SUM(AI326:AI335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+Z326","v":0},0,{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},0,0,{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},0,0,{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,0,{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},0,0,{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},0,0,{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,0,{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},0,0,{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,0,{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},0,0,{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},0,{"$f":"+SUM(AF337:AF346)","v":0},{"$f":"+SUM(AG337:AG346)","v":0},{"$f":"+SUM(AH337:AH346)","v":0},{"$f":"+SUM(AI337:AI346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+Z337","v":0},0,{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,0,{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,0,{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,0,{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,0,{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,0,{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,0,{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,0,{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,0,{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,0,{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},0,{"$f":"+SUM(AF348:AF357)","v":0},{"$f":"+SUM(AG348:AG357)","v":0},{"$f":"+SUM(AH348:AH357)","v":0},{"$f":"+SUM(AI348:AI357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+Z348","v":0},0,{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,0,{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,0,{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,0,{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,0,{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,0,{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,0,{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,0,{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,$E356*$F$3*G356/$Q$324)","v":0},{"$f":"IF(R356=0,0,$E356*$F$3*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,0,{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,0,{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},0,{"$f":"+SUM(AF359:AF368)","v":0},{"$f":"+SUM(AG359:AG368)","v":0},{"$f":"+SUM(AH359:AH368)","v":0},{"$f":"+SUM(AI359:AI368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+Z359","v":0},0,{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,0,{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,0,{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,0,{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,0,{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,0,{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,0,{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,0,{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,0,{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,0,{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},0,{"$f":"+SUM(AJ370:AJ379)","v":0},{"$f":"+SUM(AK370:AK379)","v":0},{"$f":"+SUM(AL370:AL379)","v":0},{"$f":"+SUM(AI370:AI379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,0,0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+Z370","v":0},null,null,null,null,{"$f":"+Potencia!T370*$X370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T371*$X371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T372*$X372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T373*$X373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T374*$X374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T375*$X375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,0,0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T376*$X376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,0,0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T377*$X377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,0,0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T378*$X378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,0,0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T379*$X379*12*1000*(1-$C379)","v":0}]

{"sheet":"CPOTGEN","index":11,"n_rows":379,"n_cols":35,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33]]}
[{"$f":"+\"Cargo por Potencia en Generación\"&\" - \"&PremisaCosto!A2","v":"Cargo por Potencia en Generación - EDEMET"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"}]
[{"$f":"AI7","v":"OK"},null,null,null,"Costo Generación Potencia",{"$f":"+Costos!E24","v":160190080.00000003},{"$f":"+Costos!F24","v":166015250.44235325},{"$f":"+Costos!G24","v":172069967.49568084},{"$f":"+Costos!H24","v":178353528.39409629}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":572492906.24723339}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F3,4)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (1°Año)","Ingreso por Potencia a Cargo Relativo (1°Año)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (2014/2015)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (2014/2015)"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},"por Energía",{"$f":"+Z9","v":"2022/2023"},{"$f":"+AA9","v":"2023/2024"},{"$f":"+AB9","v":"2024/2025"},{"$f":"+AC9","v":"2025/2026"},"por Potencia"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1.0000000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":149462044.78448555},154801830.30454525,160386431.8415592,166205125.91090786,149462044.78448555,10728035.215514466,11141177.878670963,11575562.518659994,12029359.888868682,{"$f":"+SUM(AI11,AI15,AI16,AI20,AI76,AI80,AI136,AI192,AI196,AI209,AI193,AI265,AI268,AI324)","v":10728035.215514466}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,1.7497421396223626E-8,null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":1441.8406711104092},1497.3660369088598,1555.7839198584184,1616.8151689008689,1441.8406711104092,2.1122434781201616,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":2.3824763332665588},{"$f":"+SUM(AA12:AA14)","v":2.4742256316192659},{"$f":"+SUM(AB12:AB14)","v":2.5707544827992455},{"$f":"+SUM(AC12:AC14)","v":2.6716016217007681},{"$f":"+SUM(AD12:AD14)","v":2.3824763332665588},{"$f":"+AI11","v":0.42043699998821621},{"$f":"+SUM(AF12:AF14)","v":0.43663863765201694},{"$f":"+SUM(AG12:AG14)","v":0.45367373989444715},{"$f":"+SUM(AH12:AH14)","v":0.47147081500616711},{"$f":"+SUM(AI12:AI14)","v":0.42043699998821621}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":1.7497421396223626E-8},null,0.85,0.15,null,1,6.98,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":332.7324625639406},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":345.54600851742919},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":359.02705842886576},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":373.11119282327746},{"$f":"+M12","v":332.7324625639406},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":2.1122434781201616},null,{"$f":"IF(Q12=0,0,$E12*$F$3*G12/Q11)","v":1.652385302345324E-3},{"$f":"IF(R12=0,0,$E11*$F$3*H12/R11)","v":0.19904760239212269},null,{"$f":"+J12*T12","v":1.652385302345324E-3},{"$f":"+U12*K12","v":1.3893522646970164},null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":0.54980223075382129},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":0.57097514575829211},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":0.59325103449213357},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":0.61652345116171581},{"$f":"+Z12","v":0.54980223075382129},0.42043699998821621,{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":0.43663863765201694},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":0.45367373989444715},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":0.47147081500616711},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":0.42043699998821621}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":1.7497421396223626E-8},null,0.85,0,null,1,0,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":554.55410427323432},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":575.91001419571535},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":598.3784307147763},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":621.85198803879575},{"$f":"+M13","v":554.55410427323432},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,$E13*$F$3*G13/$Q$11)","v":1.652385302345324E-3},{"$f":"IF(R13=0,0,$E$11*$F$3*H13/$R$11)","v":0},null,{"$f":"+J13*T13","v":1.652385302345324E-3},{"$f":"+U13*K13","v":0},null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":0.91633705125636877},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":0.95162524293048689},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":0.98875172415355606},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":1.0275390852695263},{"$f":"+Z13","v":0.91633705125636877},{"$f":"+AI13","v":0},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":1.7497421396223626E-8},null,0.85,0,null,1,0,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":554.55410427323432},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":575.91001419571535},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":598.3784307147763},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":621.85198803879575},{"$f":"+M14","v":554.55410427323432},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,$E14*$F$3*G14/$Q$11)","v":1.652385302345324E-3},{"$f":"IF(R14=0,0,$E$11*$F$3*H14/$R$11)","v":0},null,1.652385302345324E-3,0,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":0.91633705125636877},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":0.95162524293048689},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":0.98875172415355606},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":1.0275390852695263},{"$f":"+Z14","v":0.91633705125636877},0,{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.6499698828961737E-6,null,0.85,0.15,null,1.82E-3,1.94,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":46.427269609755186},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":48.215186388465284},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":50.096242219441066},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":52.061448438607982},46.427269609755186,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":516.62207247087963},null,{"$f":"IF(Q15=0,0,$E15*$F$3*G15/Q15)","v":13.637398790190414},{"$f":"IF(R15=0,0,$E15*$F$3*H15/R15)","v":0.21627387423929184},null,2.4820065798146555E-2,0.41957131602422615,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":633.14719040791954},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":657.52972452286178},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":683.18243303649149},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":709.98273395223305},633.14719040791954,111.73185713080933,{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":116.03747025426813},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":120.56457802549969},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":125.29418139957166},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":111.73185713080933}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,1.2447735771502577E-4,null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":13967925.959575504},14505816.153761895,15071723.644722287,15662945.518751517,13967925.959575504,15026.584835176898,null,{"$f":"IF(Q16=0,0,$E16*$F$3*G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":16949.032206974814},{"$f":"+SUM(AA17:AA19)","v":17601.721679375056},{"$f":"+SUM(AB17:AB19)","v":18288.408043421874},{"$f":"+SUM(AC17:AC19)","v":19005.811515733374},{"$f":"+SUM(AD17:AD19)","v":16949.032206974814},2991.0056835837895,{"$f":"+SUM(AF17:AF19)","v":3106.2647838464945},{"$f":"+SUM(AG17:AG19)","v":3227.4531845556808},{"$f":"+SUM(AH17:AH19)","v":3354.0622908232381},{"$f":"+SUM(AI17:AI19)","v":2991.0056835837895}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":1.2447735771502577E-4},null,0.85,0.15,null,1,0.6,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":3412725.9576974842},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":3544150.227360432},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":3682420.8626187327},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":3826877.134390749},3412725.9576974842,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":15026.584835176898},null,{"$f":"IF(Q17=0,0,$E17*$F$3*G17/Q16)","v":1.2134251180903242E-3},{"$f":"IF(R17=0,0,$E16*$F$3*H17/R16)","v":0.19904760239212257},null,1.2134251180903242E-3,0.11942856143527354,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":4141.087398228985},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":4300.5609081646808},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":4468.3419700814093},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":4643.6288387152563},4141.087398228985,2991.0056835837895,{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":3106.2647838464945},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":3227.4531845556808},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":3354.0622908232381},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":2991.0056835837895}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":1.2447735771502577E-4},null,0.85,0,null,1,0,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":5277600.0009390106},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":5480832.9632007312},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":5694651.3910517767},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":5918034.1921803849},{"$f":"+M18","v":5277600.0009390106},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,$E18*$F$3*G18/$Q$16)","v":1.2134251180903242E-3},{"$f":"IF(R18=0,0,$E18*$F$3*H18/$R$16)","v":0},null,{"$f":"+J18*T18","v":1.2134251180903242E-3},{"$f":"+U18*K18","v":0},null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":6403.9724043729138},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":6650.580385605188},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":6910.0330366702319},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":7181.0913385090589},{"$f":"+Z18","v":6403.9724043729138},{"$f":"+AI18","v":0},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":1.2447735771502577E-4},null,0.85,0,null,1,0,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":5277600.0009390106},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":5480832.9632007312},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":5694651.3910517767},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":5918034.1921803849},5277600.0009390106,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,$E19*$F$3*G19/$Q$16)","v":1.2134251180903242E-3},{"$f":"IF(R19=0,0,$E19*$F$3*H19/$R$16)","v":0},null,1.2134251180903242E-3,0,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":6403.9724043729138},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":6650.580385605188},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":6910.0330366702319},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":7181.0913385090589},6403.9724043729138,0,{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20646954354006877,null,0.85,0.15,null,0,0,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":21927068.739172474},22771423.498875692,23659751.181032605,24587811.724039074,21927068.739172474,3808384.795788262,null,{"$f":"IF(Q20=0,0,$E20*$F$3*G20/$Q$20)","v":1.2821238044662158},{"$f":"IF(R20=0,0,$E20*$F$3*H20/$R$20)","v":1.3026929185500549},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":28113216.792660046},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":29195784.129489891},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":30334730.196949571},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":31524618.711123999},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":28113216.792660046},4961155.9045870658,{"$f":"+SUM(AF21,AF32,AF43,AF54,AF65)","v":5152247.2520180289},{"$f":"+SUM(AG21,AG32,AG43,AG54,AG65)","v":5353166.957136184},{"$f":"+SUM(AH21,AH32,AH43,AH54,AH65)","v":5563068.628675322},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":4961155.9045870658}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.20646954354006877},null,{"$f":"+G20","v":0.85},{"$f":"+H20","v":0.15},null,2.3460000000000002E-2,1.79,null,{"$f":"+SUM(M22:M31)","v":21927068.739172474},22771423.498875692,23659751.181032605,24587811.724039074,21927068.739172474,3808384.795788262,null,1.2821238044662158,1.3026929185500549,null,3.0078624452777425E-2,2.3318203242045983,null,{"$f":"+SUM(Z22:Z31)","v":28113216.792660046},{"$f":"+SUM(AA22:AA31)","v":29195784.129489891},{"$f":"+SUM(AB22:AB31)","v":30334730.196949571},{"$f":"+SUM(AC22:AC31)","v":31524618.711123999},{"$f":"+SUM(AD22:AD31)","v":28113216.792660046},4961155.9045870658,{"$f":"+SUM(AF22:AF31)","v":5152247.2520180289},{"$f":"+SUM(AG22:AG31)","v":5353166.957136184},{"$f":"+SUM(AH22:AH31)","v":5563068.628675322},{"$f":"+SUM(AI22:AI31)","v":4961155.9045870658}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.20646954354006877},null,{"$f":"+G20","v":0.85},{"$f":"+H20","v":0.15},null,{"$f":"+J21","v":2.3460000000000002E-2},{"$f":"+K21","v":1.79},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":21588101.279521015},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":22419402.383180238},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":23293996.397132065},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":24207708.886389054},21588101.279521015,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":3729322.4874634426},null,1.2821238044662158,1.3026929185500549,null,3.0078624452777425E-2,2.3318203242045983,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":27678618.54370147},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":28744449.477381993},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":29865787.281913292},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":31037279.814827751},27678618.54370147,4858161.9954081029,{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":5045284.4485739497},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":5242031.086685013},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":5447573.0317068398},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":4858161.9954081029}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.20646954354006877,null,{"$f":"+G22","v":0.85},0.15,null,{"$f":"+J22","v":2.3460000000000002E-2},1.79,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":338967.45965145988},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":352021.11569545529},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":365754.78390054079},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":380102.83765001851},338967.45965145988,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":79062.308324819198},null,1.2821238044662158,1.3026929185500549,null,3.0078624452777425E-2,2.3318203242045983,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":434598.24895857828},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":451334.65210789908},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":468942.91503628006},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":487338.89629624604},434598.24895857828,102993.90917896302,{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":106962.80344407936},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":111135.87045117054},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":115495.59696848232},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":102993.90917896302}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0,0,null,0,0,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},0,0,{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},0,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},null,0,0,null,0,0,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},0,0,{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},0,0,{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},0,0,{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,0,{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},0,0,{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,0,{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},0,0,{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,{"$f":"+SUM(AF33:AF42)","v":0},{"$f":"+SUM(AG33:AG42)","v":0},{"$f":"+SUM(AH33:AH42)","v":0},{"$f":"+SUM(AI33:AI42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20646954354006877,null,0.85,0.15,null,{"$f":"+J32","v":2.3460000000000002E-2},{"$f":"+K32","v":1.79},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,0,{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.20646954354006877,null,0.85,0.15,null,{"$f":"+J33","v":2.3460000000000002E-2},1.79,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,0,{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,0,{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,0,{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,0,{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,0,{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20646954354006877,null,{"$f":"+G38","v":0.85},0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,0,{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,0,{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,0,{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,0,{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,{"$f":"+SUM(AF44:AF53)","v":0},{"$f":"+SUM(AG44:AG53)","v":0},{"$f":"+SUM(AH44:AH53)","v":0},{"$f":"+SUM(AI44:AI53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20646954354006877,null,0.85,0.15,null,{"$f":"+J43","v":2.3460000000000002E-2},{"$f":"+K43","v":1.79},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,0,{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.20646954354006877,null,0.85,0.15,null,{"$f":"+J44","v":2.3460000000000002E-2},1.79,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,0,{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,0,{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,0,{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,0,{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,0,{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,0,{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,0,{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$3*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,0,{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,0,{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,{"$f":"+SUM(AF55:AF64)","v":0},{"$f":"+SUM(AG55:AG64)","v":0},{"$f":"+SUM(AH55:AH64)","v":0},{"$f":"+SUM(AI55:AI64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20646954354006877,null,{"$f":"+G54","v":0.85},0.15,null,{"$f":"+J54","v":2.3460000000000002E-2},{"$f":"+K54","v":1.79},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,0,{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.20646954354006877,null,0.85,0.15,null,{"$f":"+J55","v":2.3460000000000002E-2},1.79,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,0,{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,0,{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,0,{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,0,{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,0,{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,0,{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,0,{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,0,{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.20646954354006877,null,0.85,0.15,null,2.3460000000000002E-2,1.79,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,0,{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20646954354006877,null,0.85,0.15,null,0,0,null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,{"$f":"+SUM(AF66:AF75)","v":0},{"$f":"+SUM(AG66:AG75)","v":0},{"$f":"+SUM(AH66:AH75)","v":0},{"$f":"+SUM(AI66:AI75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20646954354006877,null,0.85,0.15,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},0,0,{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.20646954354006877,null,0.85,0.15,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},0,0,{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20646954354006877,null,0.85,0.15,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},0,0,{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20646954354006877,null,0.85,0.15,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},0,0,{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.20646954354006877,null,0.85,0.15,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},0,0,{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20646954354006877,null,{"$f":"+G70","v":0.85},0.15,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},0,0,{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.20646954354006877,null,0.85,0.15,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},0,0,{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20646954354006877,null,0.85,0.15,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},0,0,{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.20646954354006877,null,0.85,0.15,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},0,0,{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.20646954354006877,null,0.85,0.15,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},0,0,{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.1929420456169812E-4,null,0,0,null,0,null,null,{"$f":"+SUM(M77:M79)","v":24025521.001518749},{"$f":"+SUM(N77:N79)","v":24941482.716056652},{"$f":"+SUM(O77:O79)","v":25903149.054610386},{"$f":"+SUM(P77:P79)","v":26906697.463638306},{"$f":"+SUM(Q77:Q79)","v":24025521.001518749},38557.845750773813,null,{"$f":"IF(Q76=0,0,$E76*$F$3*G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":43475.599546433572},{"$f":"+SUM(AA77:AA79)","v":45133.086378814747},{"$f":"+SUM(AB77:AB79)","v":46873.278428327605},{"$f":"+SUM(AC77:AC79)","v":48689.258558523332},{"$f":"+SUM(AD77:AD79)","v":43475.599546433572},7672.1646258412175,{"$f":"+SUM(AF77:AF79)","v":7965.0286587912024},{"$f":"+SUM(AG77:AG79)","v":8272.3532214522493},{"$f":"+SUM(AH77:AH79)","v":8593.0823197183981},{"$f":"+SUM(AI77:AI79)","v":7672.1646258412175}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":3.1929420456169812E-4},null,0.85,0.15,null,1,0.63,null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":6037534.2981853997},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":6267849.7956468659},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":6509687.6881829891},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":6762075.0895232121},6037534.2981853997,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":38557.845750773813},null,{"$f":"IF(Q77=0,0,$E77*$F$3*G77/Q76)","v":1.8095590744394391E-3},{"$f":"IF(R77=0,0,$E77*$F$3*H77/R76)","v":0.19897804134161842},null,1.8095590744394391E-3,0.1253561660452196,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":10925.274976520741},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":11342.04447493617},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":11779.664427918222},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":12236.374340287612},10925.274976520741,{"$f":"+AI77","v":7672.1646258412175},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":7965.0286587912024},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":8272.3532214522493},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":8593.0823197183981},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":7672.1646258412175}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":3.1929420456169812E-4},null,0.85,0,null,1,0,null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":8993993.3516666759},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":9336816.4602048937},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":9696730.6832136977},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":10072311.187057547},{"$f":"+M78","v":8993993.3516666759},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,$E78*$F$3*G78/$Q$76)","v":1.8095590744394391E-3},{"$f":"IF(R78=0,0,$E78*$F$3*H78/$R$76)","v":0},null,{"$f":"+J78*T78","v":1.8095590744394391E-3},{"$f":"+U78*K78","v":0},null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":16275.162284956416},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":16895.520951939288},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":17546.807000204692},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":18226.442109117863},{"$f":"+Z78","v":16275.162284956416},{"$f":"+AI78","v":0},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":3.1929420456169812E-4},null,0.85,0,null,1,0,null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":8993993.3516666759},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":9336816.4602048937},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":9696730.6832136977},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":10072311.187057547},8993993.3516666759,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,$E79*$F$3*G79/$Q$76)","v":1.8095590744394391E-3},{"$f":"IF(R79=0,0,$E79*$F$3*H79/$R$76)","v":0},null,{"$f":"+J79*T79","v":1.8095590744394391E-3},{"$f":"+U79*K79","v":0},null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":16275.162284956416},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":16895.520951939288},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":17546.807000204692},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":18226.442109117863},16275.162284956416,0,{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23955307712453625,null,0.85,0.15,null,0,null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":27215818.900300927},28281583.974113639,29403465.941829111,30576330.899344262,27215818.900300927,4940195.0136607625,null,{"$f":"IF(Q80=0,0,$E80*$F$3*G80/$Q$80)","v":1.1984913156569077},{"$f":"IF(R80=0,0,$E80*$F$3*H80/$R$80)","v":1.1651572402317942},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":32617922.600501787},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":33895232.785996765},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":35239798.581495851},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":36645467.04751607},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":32617922.600501787},5756103.988323845,{"$f":"+SUM(AF81,AF92,AF103,AF114,AF125)","v":5977742.8591014035},{"$f":"+SUM(AG81,AG92,AG103,AG114,AG125)","v":6210774.7368660383},{"$f":"+SUM(AH81,AH92,AH103,AH114,AH125)","v":6454218.3499306021},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":5756103.988323845}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.23955307712453625},null,{"$f":"+G80","v":0.85},0.15,null,2.196E-2,1.22,null,{"$f":"+SUM(M82:M91)","v":6881335.7223919211},7146290.1145012304,7425036.9002269944,7716247.9398673968,6881335.7223919211,1845393.9025623607,null,1.1984913156569077,1.1651572402317942,null,2.6318869291825694E-2,1.421491833082789,null,{"$f":"+SUM(Z82:Z91)","v":8247221.1034063706},{"$f":"+SUM(AA82:AA91)","v":8564766.6413945332},{"$f":"+SUM(AB82:AB91)","v":8898842.243354138},{"$f":"+SUM(AC82:AC91)","v":9247856.1453865804},{"$f":"+SUM(AD82:AD91)","v":8247221.1034063706},2150174.066650141,{"$f":"+SUM(AF82:AF91)","v":2232946.8354331912},{"$f":"+SUM(AG82:AG91)","v":2319975.3491851478},{"$f":"+SUM(AH82:AH91)","v":2410891.5701941838},{"$f":"+SUM(AI82:AI91)","v":2150174.066650141}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23955307712453625,null,0.85,0.15,null,{"$f":"+J81","v":2.196E-2},{"$f":"+K81","v":1.22},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":6815117.8031859146},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":7077522.1394811552},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":7353586.0277614202},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":7641994.1486056549},{"$f":"+M82","v":6815117.8031859146},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":1826341.5511215469},null,1.1984913156569077,1.1651572402317942,null,2.6318869291825694E-2,1.421491833082789,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":8167859.5022971006},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":8482348.8205376621},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":8813208.9932080377},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":9158863.6214047819},{"$f":"+Z82","v":8167859.5022971006},2127975.0814254363,{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":2209892.4071453763},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":2296021.4710796634},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":2385998.0102636954},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":2127975.0814254363}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.23955307712453625,null,0.85,0.15,null,{"$f":"+J82","v":2.196E-2},1.22,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":65828.222945851332},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":68363.271534899235},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":71030.37997474274},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":73816.803432707879},65828.222945851332,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":18897.292191789616},null,1.1984913156569077,1.1651572402317942,null,2.6318869291825694E-2,1.421491833082789,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":78894.5535257296},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":81932.787244471823},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":85129.293547539506},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":88468.79786365341},78894.5535257296,22018.316818039424,{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":22866.797782042686},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":23758.927347737506},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":24690.961489012596},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":22018.316818039424}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23955307712453625,null,{"$f":"+G83","v":0.85},0.15,null,2.196E-2,1.22,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0,0,null,0,0,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},0,0,{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23955307712453625,null,0.85,0.15,null,2.196E-2,1.22,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0,0,null,0,0,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,0,{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.23955307712453625,null,0.85,0.15,null,2.196E-2,1.22,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":389.69626015488728},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":404.70348517561308},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":420.49249083188755},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":436.98782903462251},389.69626015488728,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":155.05924902417922},null,1.1984913156569077,1.1651572402317942,null,2.6318869291825694E-2,1.421491833082789,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":467.04758353960739},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":485.03361239905632},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":503.95659856095909},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":523.72611814576067},467.04758353960739,180.66840666542723,{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":187.63050577224104},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":194.95075774723074},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":202.59844147589757},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":180.66840666542723}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.23955307712453625},null,0.85,0.15,null,2.196E-2,1.22,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},0,0,{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23955307712453625,null,0.85,0.15,null,2.196E-2,1.22,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,0,{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23955307712453625,null,0.85,0.15,null,2.196E-2,1.22,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},0,0,{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23955307712453625,null,0.85,0.15,null,2.196E-2,1.22,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,0,{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.23955307712453625,null,0.85,0.15,null,2.196E-2,1.22,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,null,0,0,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},0,0,{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23955307712453625,null,0.85,0.15,null,2.315E-2,1.22,null,{"$f":"+SUM(M93:M102)","v":8829271.3092645016},9173309.4990931991,9535400.8895319793,9913869.4270338528,8829271.3092645016,1582852.9100555691,null,1.1984913156569077,1.1651572402317942,null,2.7745073957457414E-2,1.421491833082789,null,{"$f":"+SUM(Z93:Z102)","v":10581804.987732202},{"$f":"+SUM(AA93:AA102)","v":10994131.770496216},{"$f":"+SUM(AB93:AB102)","v":11428095.157411231},{"$f":"+SUM(AC93:AC102)","v":11881686.412856596},{"$f":"+SUM(AD93:AD102)","v":10581804.987732202},1844272.5283732112,{"$f":"+SUM(AF93:AF102)","v":1915294.5397117327},{"$f":"+SUM(AG93:AG102)","v":1989967.0408264508},{"$f":"+SUM(AH93:AH102)","v":2067976.1876851555},{"$f":"+SUM(AI93:AI102)","v":1844272.5283732112}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23955307712453625,null,0.85,0.15,null,{"$f":"+J92","v":2.315E-2},{"$f":"+K92","v":1.22},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":8777845.1773385052},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":9119878.2984052114},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":9479859.2893317547},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":9856121.8908548895},8777845.1773385052,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":1573817.3861017174},null,1.1984913156569077,1.1651572402317942,null,2.7745073957457414E-2,1.421491833082789,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":10520171.21522107},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":10930094.940486543},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":11361529.031913573},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":11812476.492245525},10520171.21522107,1833744.722219093,{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":1904361.0420968046},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":1978606.9816714372},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":2056170.4870740101},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":1833744.722219093}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.23955307712453625,null,0.85,0.15,null,{"$f":"+J93","v":2.315E-2},1.22,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":48737.086127703289},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":50637.47421802608},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":52637.69970550455},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":54728.481519360743},48737.086127703289,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":8319.2978988353643},null,1.1984913156569077,1.1651572402317942,null,2.7745073957457414E-2,1.421491833082789,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":58410.974474475137},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":60688.573097104825},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":63085.825973203369},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":65591.609820043421},58410.974474475137,9693.2901804731791,{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":10066.823373980185},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":10459.572321609758},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":10869.888762423512},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":9693.2901804731791}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23955307712453625,null,0.85,0.15,null,2.315E-2,1.22,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,0,{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23955307712453625,null,0.85,0.15,null,2.315E-2,1.22,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0,0,null,0,0,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,0,{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.23955307712453625,null,0.85,0.15,null,2.315E-2,1.22,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":2689.0457982918419},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":2793.726469961342},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":2903.9004947201583},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":3019.0546596023919},2689.0457982918419,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":716.22605501644659},null,1.1984913156569077,1.1651572402317942,null,2.7745073957457414E-2,1.421491833082789,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":3222.7980366564693},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":3348.2569125694972},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":3480.2995244539084},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":3618.3107910269891},3222.7980366564693,834.51597364506836,{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":866.67424094797013},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":900.48683340387538},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":935.81184872200311},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":834.51597364506836}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23955307712453625,null,0.85,0.15,null,2.315E-2,1.22,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,0,{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23955307712453625,null,0.85,0.15,null,2.315E-2,1.22,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,0,{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23955307712453625,null,{"$f":"+G99","v":0.85},0.15,null,2.315E-2,1.22,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,0,{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23955307712453625,null,0.85,0.15,null,2.315E-2,1.22,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,0,{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.23955307712453625,null,0.85,0.15,null,2.315E-2,1.22,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,0,{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23955307712453625,null,0.85,0.15,null,2.5420000000000002E-2,1.22,null,{"$f":"+SUM(M104:M113)","v":3942620.3303470858},4099473.646692113,4264666.5394815048,4437475.2586717047,3942620.3303470858,616671.97000415984,null,1.1984913156569077,1.1651572402317942,null,3.0465649243998597E-2,1.421491833082789,null,{"$f":"+SUM(Z104:Z113)","v":4725196.2268533502},{"$f":"+SUM(AA104:AA113)","v":4913183.5643248502},{"$f":"+SUM(AB104:AB113)","v":5111165.8117411798},{"$f":"+SUM(AC104:AC113)","v":5318275.5609604269},{"$f":"+SUM(AD104:AD113)","v":4725196.2268533502},718519.81069835078,{"$f":"+SUM(AF104:AF113)","v":746190.42444049951},{"$f":"+SUM(AG104:AG113)","v":775281.21089773567},{"$f":"+SUM(AH104:AH113)","v":805671.22663880675},{"$f":"+SUM(AI104:AI113)","v":718519.81069835078}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23955307712453625,null,0.85,0.15,null,{"$f":"+J103","v":2.5420000000000002E-2},{"$f":"+K103","v":1.22},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":3930328.34974457},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":4086679.5523787234},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":4251343.148646351},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":4423597.5791205531},3930328.34974457,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":613038.41493535996},null,1.1984913156569077,1.1651572402317942,null,3.0465649243998597E-2,1.421491833082789,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":4710464.3948490117},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":4897849.9533985574},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":5095197.8435301455},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":5301643.2825369025},4710464.3948490117,714286.14770215761,{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":741793.61625523667},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":770712.86480785895},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":800923.66982688825},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":714286.14770215761}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.23955307712453625,null,0.85,0.15,null,{"$f":"+J104","v":2.5420000000000002E-2},1.22,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":12291.980602515896},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":12794.094313389714},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":13323.390835153763},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":13877.679551151738},12291.980602515896,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":3633.5550687999325},null,{"$f":"IF(Q105=0,0,$E105*$F$3*G105/$Q$80)*0+T103","v":1.1984913156569077},1.1651572402317942,null,3.0465649243998597E-2,1.421491833082789,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":14731.832004338461},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":15333.610926292993},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":15967.968211034617},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":16632.278423524811},14731.832004338461,4233.6629961931776,{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":4396.8081852628475},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":4568.3460898767735},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":4747.5568119185318},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":4233.6629961931776}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23955307712453625,null,0.85,0.15,null,2.5420000000000002E-2,1.22,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,$E106*$F$3*G106/$Q$80)","v":0},0,null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,0,{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23955307712453625,null,0.85,0.15,null,2.5420000000000002E-2,1.22,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,0,{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.23955307712453625,null,0.85,0.15,null,2.5420000000000002E-2,1.22,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,0,{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23955307712453625,null,0.85,0.15,null,2.5420000000000002E-2,1.22,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,0,{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23955307712453625,null,0.85,0.15,null,2.5420000000000002E-2,1.22,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,0,{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23955307712453625,null,0.85,0.15,null,2.5420000000000002E-2,1.22,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,0,{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23955307712453625,null,0.85,0.15,null,2.5420000000000002E-2,1.22,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,{"$f":"IF(R112=0,0,$E112*$F$3*H112/$R$80)","v":0},null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,0,{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.23955307712453625,null,0.85,0.15,null,2.5420000000000002E-2,1.22,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,0,{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23955307712453625,null,0.85,0.15,null,2.767E-2,1.22,null,{"$f":"+SUM(M115:M124)","v":7562591.5382974166},7862510.713827095,8178361.6125886338,8508738.2737713084,7562591.5382974166,895276.23103867262,null,1.1984913156569077,1.1651572402317942,null,3.3162254704226637E-2,1.421491833082789,null,{"$f":"+SUM(Z115:Z124)","v":9063700.2825098671},{"$f":"+SUM(AA115:AA124)","v":9423150.8097811677},{"$f":"+SUM(AB115:AB124)","v":9801695.3689893},{"$f":"+SUM(AC115:AC124)","v":10197648.928312464},{"$f":"+SUM(AD115:AD124)","v":9063700.2825098671},1043137.5826021422,{"$f":"+SUM(AF115:AF124)","v":1083311.0595159805},{"$f":"+SUM(AG115:AG124)","v":1125551.1359567051},{"$f":"+SUM(AH115:AH124)","v":1169679.3654124558},{"$f":"+SUM(AI115:AI124)","v":1043137.5826021422}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23955307712453625,null,0.85,0.15,null,{"$f":"+J114","v":2.767E-2},{"$f":"+K114","v":1.22},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":7474486.1870741695},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":7770874.0667397436},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":8083004.7745596282},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":8409488.4970383532},7474486.1870741695,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":883561.87396358408},null,1.1984913156569077,1.1651572402317942,null,3.3162254704226637E-2,1.421491833082789,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":8958106.7842059042},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":9313325.0840510596},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":9687411.0267230347},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":10078698.932817129},8958106.7842059042,1029488.5146414422,{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":1069136.0215441871},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":1110823.0703773727},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":1154373.5355361933},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":1029488.5146414422}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.23955307712453625,null,{"$f":"+G115","v":0.85},0.15,null,{"$f":"+J115","v":2.767E-2},1.22,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":88105.351223247329},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":91636.647087351303},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":95356.838029005739},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":99249.776732955099},88105.351223247329,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":11714.357075088585},null,1.1984913156569077,1.1651572402317942,null,3.3162254704226637E-2,1.421491833082789,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":105593.49830396363},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":109825.72573010741},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":114284.34226626575},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":118949.99549533371},105593.49830396363,13649.067960700011,{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":14175.037971793348},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":14728.065579332457},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":15305.829876262447},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":13649.067960700011}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23955307712453625,null,0.85,0.15,null,2.767E-2,1.22,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,0,{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23955307712453625,null,0.85,0.15,null,2.767E-2,1.22,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,0,{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.23955307712453625,null,0.85,0.15,null,2.767E-2,1.22,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,0,{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23955307712453625,null,0.85,0.15,null,2.767E-2,1.22,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,0,{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23955307712453625,null,0.85,0.15,null,2.767E-2,1.22,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,0,{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23955307712453625,null,0.85,0.15,null,2.767E-2,1.22,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,0,{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23955307712453625,null,0.85,0.15,null,2.767E-2,1.22,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,0,{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.23955307712453625,null,0.85,0.15,null,2.767E-2,1.22,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,0,{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23955307712453625,null,0.85,0.15,null,0,0,null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,{"$f":"+SUM(AF126:AF135)","v":0},{"$f":"+SUM(AG126:AG135)","v":0},{"$f":"+SUM(AH126:AH135)","v":0},{"$f":"+SUM(AI126:AI135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23955307712453625,null,0.85,0.15,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,0,{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.23955307712453625,null,0.85,0.15,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,0,{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23955307712453625,null,0.85,0.15,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,0,{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23955307712453625,null,0.85,0.15,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,0,{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.23955307712453625,null,0.85,0.15,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,0,{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23955307712453625,null,0.85,0.15,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,0,{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23955307712453625,null,{"$f":"+G131","v":0.85},0.15,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,0,{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23955307712453625,null,0.85,0.15,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,0,{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23955307712453625,null,0.85,0.15,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,0,{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.23955307712453625,null,0.85,0.15,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,0,{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.55089121112145878,null,1,0,null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":59349202.970689975},61343028.705304429,63418134.374614283,65575029.07379552,59349202.970689975,0,null,{"$f":"IF(Q136=0,0,$E136*$F$3*G136/$Q$136)","v":1.4869164666697368},{"$f":"IF(R136=0,0,$E136*$F$3*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":88247307.180843383},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":91211959.497311503},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":94297468.287088066},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":97504590.532173306},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":88247307.180843383},0,{"$f":"+SUM(AF137,AF148,AF159,AF170,AF181)","v":0},{"$f":"+SUM(AG137,AG148,AG159,AG170,AG181)","v":0},{"$f":"+SUM(AH137,AH148,AH159,AH170,AH181)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.55089121112145878},null,{"$f":"+G136","v":1},0,null,2.2503696884045164E-2,0,null,{"$f":"+SUM(M138:M147)","v":11840255.963236002},12207310.05241207,12579412.083244307,12960273.344879095,11840255.963236002,0,null,1.4869164666697368,0,null,3.3461117457831202E-2,0,null,{"$f":"+SUM(Z138:Z147)","v":17605471.56132016},{"$f":"+SUM(AA138:AA147)","v":18151250.330674518},{"$f":"+SUM(AB138:AB147)","v":18704534.967600215},{"$f":"+SUM(AC138:AC147)","v":19270843.849041592},{"$f":"+SUM(AD138:AD147)","v":17605471.56132016},0,{"$f":"+SUM(AF138:AF147)","v":0},{"$f":"+SUM(AG138:AG147)","v":0},{"$f":"+SUM(AH138:AH147)","v":0},{"$f":"+SUM(AI138:AI147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.55089121112145878,null,1,0,null,{"$f":"+J137","v":2.2503696884045164E-2},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":9569496.7809045985},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":9867257.2993422784},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":10169421.667407377},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":10478886.608794248},{"$f":"+M138","v":9569496.7809045985},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,1.4869164666697368,0,null,3.3461117457831202E-2,0,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":14229042.341270089},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":14671787.35925919},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":15121080.533776039},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":15581229.050981164},{"$f":"+Z138","v":14229042.341270089},0,{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$X138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.55089121112145878,null,1,0,null,{"$f":"+J138","v":2.2503696884045164E-2},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":4282.8281119271651},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":4452.3291861456019},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":4630.8232317875691},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":4817.511131862002},4282.8281119271651,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,1.4869164666697368,0,null,3.3461117457831202E-2,0,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":6368.2076435405606},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":6620.2415819141634},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":6885.6473175817036},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":7163.2366303303725},6368.2076435405606,0,{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$X139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.55089121112145878,null,1,0,null,2.2503696884045164E-2,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":2249816.9288947759},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":2318430.8357114941},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":2387675.9016470029},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":2458361.1916071246},2249816.9288947759,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,1.4869164666697368,0,null,3.3461117457831202E-2,0,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":3345289.8385659792},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":3447312.9864543006},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":3550274.6152294395},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":3655377.7368224692},3345289.8385659792,0,{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$X140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.55089121112145878,null,1,0,null,2.2503696884045164E-2,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,null,0,0,null,{"$f":"+$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,0,{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$X141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.55089121112145878,null,1,0,null,2.2503696884045164E-2,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":90.311227494409792},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":93.916806507609877},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":97.714769690186117},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":101.68847246251973},90.311227494409792,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,1.4869164666697368,0,null,3.3461117457831202E-2,0,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":134.28525128659462},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":139.64644609320061},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":145.29370008917866},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":151.20226417501269},134.28525128659462,{"$f":"+AI142","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$X142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.55089121112145878,null,1,0,null,2.2503696884045164E-2,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+$W143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},0,0,{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$X143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.55089121112145878,null,1,0,null,2.2503696884045164E-2,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,null,0,0,null,{"$f":"+$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,0,{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$X144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.55089121112145878,null,1,0,null,2.2503696884045164E-2,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":16569.114097204256},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":17075.671365645492},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":17585.976188449909},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":18106.344873396476},16569.114097204256,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,1.4869164666697368,0,null,3.3461117457831202E-2,0,null,{"$f":"+$W145*Energía!Z145*(1-$C145)*1000","v":24636.888589262682},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":25390.096933019195},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":26148.877577068062},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":26922.622343454394},24636.888589262682,0,{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$X145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.55089121112145878,null,1,0,null,2.2503696884045164E-2,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,null,0,0,null,{"$f":"+$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,0,{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$X146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.55089121112145878,null,1,0,null,2.2503696884045164E-2,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,null,0,0,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},0,0,{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$X147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.55089121112145878,null,1,0,null,3.6070051944872894E-2,0,null,{"$f":"+SUM(M149:M158)","v":14408903.970838519},14854815.78840597,15325496.318316627,15818631.296216372,14408903.970838519,0,null,1.4869164666697368,0,null,5.3633154190464272E-2,0,null,{"$f":"+SUM(Z149:Z158)","v":21424836.580902748},{"$f":"+SUM(AA149:AA158)","v":22087870.205126435},{"$f":"+SUM(AB149:AB158)","v":22787732.835591424},{"$f":"+SUM(AC149:AC158)","v":23520983.354521371},{"$f":"+SUM(AD149:AD158)","v":21424836.580902748},0,{"$f":"+SUM(AF149:AF158)","v":0},{"$f":"+SUM(AG149:AG158)","v":0},{"$f":"+SUM(AH149:AH158)","v":0},{"$f":"+SUM(AI149:AI158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.55089121112145878,null,1,0,null,{"$f":"+J148","v":3.6070051944872894E-2},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":11254161.763487108},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":11609544.109717639},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":11984518.33766011},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":12377335.827641727},{"$f":"+M149","v":11254161.763487108},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,1.4869164666697368,0,null,5.3633154190464272E-2,0,null,{"$f":"+($W149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$W138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":16733998.444693904},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":17262422.307267811},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":17819977.661372241},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":18404064.455621783},{"$f":"+Z149","v":16733998.444693904},0,{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$X149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.55089121112145878,null,1,0,null,{"$f":"+J149","v":3.6070051944872894E-2},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":14912.230851703287},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":15558.150043987616},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":16240.274246957861},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":16956.18787446147},14912.230851703287,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,1.4869164666697368,0,null,5.3633154190464272E-2,0,null,{"$f":"+($W150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$W139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":22173.241608178087},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":23133.669491323672},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":24147.931201034105},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":25212.434962482483},22173.241608178087,0,{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$X150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.55089121112145878,null,1,0,null,3.6070051944872894E-2,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":2206392.9097868651},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":2269105.9390539513},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":2335751.7840279969},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":2405807.1992852106},2206392.9097868651,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,1.4869164666697368,0,null,5.3633154190464272E-2,0,null,{"$f":"+($W151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$W140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":3280721.9495054451},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":3373970.9853974166},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":3473067.789724444},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":3577234.3402497815},3280721.9495054451,0,{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$X151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.55089121112145878,null,1,0,null,3.6070051944872894E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":909642.1656917705},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":936121.24933240691},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":963769.774340373},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":992551.59194385097},909642.1656917705,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,1.4869164666697368,0,null,5.3633154190464272E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1352561.9149442145},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1391934.1004318022},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1433045.1475452771},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":1475841.3060805732},1352561.9149442145,0,{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$X152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.55089121112145878,null,{"$f":"+G152","v":1},0,null,3.6070051944872894E-2,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":601.3298140605981},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":627.42003214252827},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":654.9740460741765},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":683.89473643716963},601.3298140605981,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,1.4869164666697368,0,null,5.3633154190464272E-2,0,null,{"$f":"+($W153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$W142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":894.12720242615421},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":932.92117731118094},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":973.89169434899588},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":1016.894345077187},894.12720242615421,0,{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$X153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.55089121112145878,null,1,0,null,3.6070051944872894E-2,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,null,0,0,null,{"$f":"+($W154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$W143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,0,{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$X154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.55089121112145878,null,1,0,null,3.6070051944872894E-2,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,null,0,0,null,{"$f":"+($W155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$W144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,0,{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$X155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.55089121112145878,null,1,0,null,3.6070051944872894E-2,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":23193.571207011068},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":23858.920225844027},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":24561.173995117071},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":25296.59473468639},23193.571207011068,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,1.4869164666697368,0,null,5.3633154190464272E-2,0,null,{"$f":"+($W156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$W145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":34486.902948581846},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":35476.221360767129},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":36520.414054080102},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":37613.923261676158},34486.902948581846,0,{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$X156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.55089121112145878,null,1,0,null,3.6070051944872894E-2,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,null,0,0,null,{"$f":"+($W157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$W146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,0,{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$X157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.55089121112145878,null,1,0,null,3.6070051944872894E-2,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,null,0,0,null,{"$f":"+($W158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$W147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,0,{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$X158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.55089121112145878,null,1,0,null,4.606425883860496E-2,0,null,{"$f":"+SUM(M160:M169)","v":33100043.036615454},34280902.864486389,35513225.973053351,36796124.432700053,33100043.036615454,0,null,1.4869164666697368,0,null,6.8493704992058674E-2,0,null,{"$f":"+SUM(Z160:Z169)","v":49216999.038620472},{"$f":"+SUM(AA160:AA169)","v":50972838.961510554},{"$f":"+SUM(AB160:AB169)","v":52805200.483896419},{"$f":"+SUM(AC160:AC169)","v":54712763.328610338},{"$f":"+SUM(AD160:AD169)","v":49216999.038620472},0,{"$f":"+SUM(AF160:AF169)","v":0},{"$f":"+SUM(AG160:AG169)","v":0},{"$f":"+SUM(AH160:AH169)","v":0},{"$f":"+SUM(AI160:AI169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.55089121112145878,null,1,0,null,{"$f":"+J159","v":4.606425883860496E-2},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":29795179.115041871},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":30875271.866578907},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":32004678.045331586},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":33181778.210414521},{"$f":"+M160","v":29795179.115041871},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,1.4869164666697368,0,null,6.8493704992058674E-2,0,null,{"$f":"+($W160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$W138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":44302942.453529999},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":45908950.151321039},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":47588282.79606694},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":49338532.414448425},{"$f":"+Z160","v":44302942.453529999},0,{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$X160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.55089121112145878,null,1,0,null,{"$f":"+J160","v":4.606425883860496E-2},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":123373.20896766442},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":128400.90978642783},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":133700.39179110905},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":139249.58931847339},123373.20896766442,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,1.4869164666697368,0,null,6.8493704992058674E-2,0,null,{"$f":"+($W161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$W139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":183445.65595990667},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":190921.42709681491},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":198801.31415439534},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":207052.50733463635},183445.65595990667,0,{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$X161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.55089121112145878,null,1,0,null,4.606425883860496E-2,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,null,0,0,null,{"$f":"+($W162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$W140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,0,{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$X162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.55089121112145878,null,1,0,null,4.606425883860496E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":3170051.2238727608},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":3265445.7334222882},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":3362709.3287653606},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":3462593.6562095899},3170051.2238727608,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,1.4869164666697368,0,null,6.8493704992058674E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":4713601.3649629597},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":4855445.0320420358},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":5000067.8735651514},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":5148587.5248042084},4713601.3649629597,0,{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$X163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.55089121112145878,null,1,0,null,4.606425883860496E-2,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":136.8678225493874},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":144.41321180783348},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":152.43283597578423},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":160.91516604797795},136.8678225493874,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,1.4869164666697368,0,null,6.8493704992058674E-2,0,null,{"$f":"+($W164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$W142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":203.51101910591578},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":214.73038264173212},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":226.65489387356075},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":239.26741013363352},203.51101910591578,0,{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$X164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.55089121112145878,null,1,0,null,4.606425883860496E-2,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,null,0,0,null,{"$f":"+($W165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$W143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,0,{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$X165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.55089121112145878,null,1,0,null,4.606425883860496E-2,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,null,0,0,null,{"$f":"+($W166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$W144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,0,{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$X166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.55089121112145878,null,1,0,null,4.606425883860496E-2,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0,0,null,0,0,null,{"$f":"+($W167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$W145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,0,{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$X167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.55089121112145878,null,1,0,null,4.606425883860496E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":11302.620910608557},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":11639.941486955642},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":11985.774329321619},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":12342.061591419681},11302.620910608557,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,1.4869164666697368,0,null,6.8493704992058674E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":16806.05314850956},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":17307.620668026564},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":17821.845216055732},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":18351.61461293402},16806.05314850956,0,{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$X168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.55089121112145878,null,{"$f":"+G168","v":1},0,null,4.606425883860496E-2,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,0,0,null,0,0,null,{"$f":"+($W169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$W147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,0,{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$X169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.55089121112145878,null,1,0,null,0,0,null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,{"$f":"+SUM(AF171:AF180)","v":0},{"$f":"+SUM(AG171:AG180)","v":0},{"$f":"+SUM(AH171:AH180)","v":0},{"$f":"+SUM(AI171:AI180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.55089121112145878,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,null,0,0,null,{"$f":"+($W171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$W138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+Z171","v":0},0,{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$X171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.55089121112145878,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,null,0,0,null,{"$f":"+($W172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$W139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,0,{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$X172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.55089121112145878,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,null,0,0,null,{"$f":"+($W173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$W140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,0,{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$X173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.55089121112145878,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,null,0,0,null,{"$f":"+($W174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$W141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,0,{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$X174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.55089121112145878,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,null,0,0,null,{"$f":"+($W175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$W142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,0,{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$X175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.55089121112145878,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,null,0,0,null,{"$f":"+($W176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$W143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,0,{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$X176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.55089121112145878,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,null,0,0,null,{"$f":"+($W177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$W144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,0,{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$X177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.55089121112145878,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,null,0,0,null,{"$f":"+($W178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$W145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,0,{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$X178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.55089121112145878,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,null,0,0,null,{"$f":"+($W179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$W146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,0,{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$X179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.55089121112145878,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,null,0,0,null,{"$f":"+($W180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$W147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,0,{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$X180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.55089121112145878,null,1,0,null,0,0,null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,{"$f":"+SUM(AF182:AF191)","v":0},{"$f":"+SUM(AG182:AG191)","v":0},{"$f":"+SUM(AH182:AH191)","v":0},{"$f":"+SUM(AI182:AI191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.55089121112145878,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,null,0,0,null,{"$f":"+($W182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$W138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+Z182","v":0},0,{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$X182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.55089121112145878,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,null,0,0,null,{"$f":"+($W183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$W139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,0,{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$X183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.55089121112145878,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,null,0,0,null,{"$f":"+($W184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$W140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,0,{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$X184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.55089121112145878,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,null,0,0,null,{"$f":"+($W185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$W141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,0,{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$X185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.55089121112145878,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,null,0,0,null,{"$f":"+($W186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$W142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,0,{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$X186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.55089121112145878,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,null,0,0,null,{"$f":"+($W187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$W143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,0,{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$X187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.55089121112145878,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,null,0,0,null,{"$f":"+($W188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$W144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,0,{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$X188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.55089121112145878,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,null,0,0,null,{"$f":"+($W189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$W145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,0,{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$X189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.55089121112145878,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,null,0,0,null,{"$f":"+($W190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$W146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,0,{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$X190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.55089121112145878,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,null,0,0,null,{"$f":"+($W191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$W147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,0,{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$X191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$3*G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z192","v":0},{"$f":"+AI192","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$3*G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD194:AD195)","v":0},0,{"$f":"+SUM(AF194:AF195)","v":0},{"$f":"+SUM(AG194:AG195)","v":0},{"$f":"+SUM(AH194:AH195)","v":0},{"$f":"+SUM(AI194:AI195)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.20646954354006877},null,{"$f":"+G20","v":0.85},{"$f":"+H20","v":0.15},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+T20","v":1.2821238044662158},{"$f":"+U20","v":1.3026929185500549},null,0,0,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},0,0,{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.23955307712453625},null,{"$f":"+G80","v":0.85},{"$f":"+H80","v":0.15},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+T80","v":1.1984913156569077},{"$f":"+U80","v":1.1651572402317942},null,0,0,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},0,0,{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.708541073580708E-5,null,1,0,null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":4616.1206188887118},{"$f":"+SUM(N197,N201,N205)","v":4768.6229246474077},4923.5841953068521,5082.3717505025224,4616.1206188887118,0,null,{"$f":"IF(Q196=0,0,$E196*$F$3*G196/Q196)","v":1.9809960067298358},{"$f":"IF(R196=0,0,$E196*$F$3*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":9144.5165126017964},9446.622971326864,9753.6006297010063,10068.15814246202,{"$f":"+SUM(AD197,AD201,AD205)","v":9144.5165126017964},{"$f":"+AI196","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":5.708541073580708E-5},null,{"$f":"+G196","v":1},0,null,0,0,null,{"$f":"+SUM(M198:M200)","v":4616.1206188887118},4768.6229246474077,4923.5841953068521,5082.3717505025224,4616.1206188887118,0,null,{"$f":"IF(Q197=0,0,$E197*$F$3*G197/$Q$196)","v":1.9809960067298358},{"$f":"IF(R197=0,0,$E197*$F$3*H197/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":9144.5165126017964},{"$f":"+SUM(AA198:AA200)","v":9446.622971326864},{"$f":"+SUM(AB198:AB200)","v":9753.6006297010063},{"$f":"+SUM(AC198:AC200)","v":10068.15814246202},{"$f":"+SUM(AD198:AD200)","v":9144.5165126017964},{"$f":"+SUM(AE198:AE200)","v":0},0,0,0,0]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":5.708541073580708E-5},null,{"$f":"+G197","v":1},0,null,2.2503696884045164E-2,0,null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":923.22412377774231},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":953.72458492948147},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":984.71683906137037},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":1016.4743501005045},{"$f":"+M198","v":923.22412377774231},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,$E198*$F$3*G198/$Q$196)","v":1.9809960067298358},{"$f":"IF(R198=0,0,$E198*$F$3*H198/$R$196)","v":0},null,{"$f":"+J198*T198","v":4.4579733663952119E-2},{"$f":"+U198*K198","v":0},null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":1828.9033025203591},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":1889.3245942653728},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":1950.7201259402013},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":2013.6316284924042},{"$f":"+Z198","v":1828.9033025203591},{"$f":"+AI198","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.708541073580708E-5,null,{"$f":"+G198","v":1},0,null,2.2503696884045164E-2,0,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":1846.4482475554846},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":1907.4491698589629},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":1969.4336781227407},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":2032.9487002010089},1846.4482475554846,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,1.9809960067298358,0,null,4.4579733663952119E-2,0,null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":3657.8066050407183},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":3778.6491885307455},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":3901.4402518804027},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":4027.2632569848083},3657.8066050407183,0,{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.708541073580708E-5,null,{"$f":"+G199","v":1},0,null,2.2503696884045164E-2,0,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":1846.4482475554846},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":1907.4491698589629},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":1969.4336781227407},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":2032.9487002010089},1846.4482475554846,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,1.9809960067298358,0,null,4.4579733663952119E-2,0,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":3657.8066050407183},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":3778.6491885307455},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":3901.4402518804027},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":4027.2632569848083},3657.8066050407183,0,{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.708541073580708E-5,null,{"$f":"+G200","v":1},0,null,0,0,null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},{"$f":"+SUM(AB202:AB204)","v":0},{"$f":"+SUM(AC202:AC204)","v":0},{"$f":"+SUM(AD202:AD204)","v":0},{"$f":"+SUM(AE202:AE204)","v":0},0,0,0,0]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.708541073580708E-5,null,{"$f":"+G201","v":1},0,null,3.6070051944872894E-2,0,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,null,0,0,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},0,0,{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.708541073580708E-5,null,{"$f":"+G202","v":1},0,null,3.6070051944872894E-2,0,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,null,0,0,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},0,0,{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.708541073580708E-5,null,{"$f":"+G203","v":1},0,null,3.6070051944872894E-2,0,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,null,0,0,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},0,0,{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.708541073580708E-5,null,{"$f":"+G204","v":1},0,null,0,0,null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},{"$f":"+SUM(AB206:AB208)","v":0},{"$f":"+SUM(AC206:AC208)","v":0},{"$f":"+SUM(AD206:AD208)","v":0},{"$f":"+SUM(AE206:AE208)","v":0},0,0,0,0]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.708541073580708E-5,null,{"$f":"+G205","v":1},0,null,4.606425883860496E-2,0,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,null,0,0,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},0,0,{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.708541073580708E-5,null,{"$f":"+G206","v":1},0,null,4.606425883860496E-2,0,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,null,0,0,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},0,0,{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.708541073580708E-5,null,{"$f":"+G207","v":1},0,null,4.606425883860496E-2,0,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,null,0,0,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},0,0,{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5806437736194477E-3,null,1,0,null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":241418.84766939902},248788.20859096406,256275.74322979432,263949.4097109767,241418.84766939902,0,null,{"$f":"IF(Q209=0,0,$E209*$F$3*G209/$Q$209)","v":1.712349870519247},{"$f":"IF(R209=0,0,$E209*$F$3*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":413393.53254760121},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":426012.45676745276},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":438833.73573676212},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":451973.73754222266},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":413393.53254760121},0,{"$f":"+SUM(AF210,AF221,AF232,AF243,AF254)","v":0},{"$f":"+SUM(AG210,AG221,AG232,AG243,AG254)","v":0},{"$f":"+SUM(AH210,AH221,AH232,AH243,AH254)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.5806437736194477E-3},null,{"$f":"+G209","v":1},0,null,2.7559112710824372E-2,0,null,{"$f":"+SUM(M211:M220)","v":241418.84766939902},248788.20859096406,256275.74322979432,263949.4097109767,241418.84766939902,0,null,1.712349870519247,0,null,4.7190843082005447E-2,0,null,{"$f":"+SUM(Z211:Z220)","v":413393.53254760121},{"$f":"+SUM(AA211:AA220)","v":426012.45676745276},{"$f":"+SUM(AB211:AB220)","v":438833.73573676212},{"$f":"+SUM(AC211:AC220)","v":451973.73754222266},{"$f":"+SUM(AD211:AD220)","v":413393.53254760121},0,{"$f":"+SUM(AF211:AF220)","v":0},{"$f":"+SUM(AG211:AG220)","v":0},{"$f":"+SUM(AH211:AH220)","v":0},{"$f":"+SUM(AI211:AI220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.5806437736194477E-3},null,1,0,null,{"$f":"+J210","v":2.7559112710824372E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":199335.05353352978},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":205430.50813965182},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":211625.42779496315},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":217975.37955128195},{"$f":"+M211","v":199335.05353352978},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,1.712349870519247,0,null,4.7190843082005447E-2,0,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":341331.35310808691},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":351768.90401363594},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":362376.77388328541},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":373250.11295102135},341331.35310808691,0,{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.5806437736194477E-3,null,1,0,null,{"$f":"+J211","v":2.7559112710824372E-2},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0,0,null,0,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},0,0,{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.5806437736194477E-3,null,1,0,null,2.7559112710824372E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":41828.926196577399},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":43095.117478617765},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":44379.904125269451},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":45695.60216696409},41828.926196577399,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,1.712349870519247,0,null,4.7190843082005447E-2,0,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":71625.75635666844},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":73793.918834522876},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":75993.923082561756},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":78246.858453899986},71625.75635666844,0,{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.5806437736194477E-3,null,1,0,null,2.7559112710824372E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,0,{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.5806437736194477E-3,null,1,0,null,2.7559112710824372E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0,0,null,0,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},0,0,{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5806437736194477E-3,null,1,0,null,2.7559112710824372E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+AI216","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5806437736194477E-3,null,1,0,null,2.7559112710824372E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,0,{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.5806437736194477E-3,null,1,0,null,2.7559112710824372E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":254.8679392918437},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":262.5829726944782},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":270.41130956171969},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":278.42799273070978},254.8679392918437,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,1.712349870519247,0,null,4.7190843082005447E-2,0,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":436.42308284589592},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":449.63391929394879},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":463.0387709149507},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":476.76613730136472},436.42308284589592,0,{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.5806437736194477E-3,null,1,0,null,2.7559112710824372E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,0,{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.5806437736194477E-3,null,1,0,null,2.7559112710824372E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+Z220","v":0},0,{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,{"$f":"+SUM(AF222:AF231)","v":0},{"$f":"+SUM(AG222:AG231)","v":0},{"$f":"+SUM(AH222:AH231)","v":0},{"$f":"+SUM(AI222:AI231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5806437736194477E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,0,{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.5806437736194477E-3,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,0,{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,0,{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,0,{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.5806437736194477E-3,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,0,{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,0,{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,0,{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,0,{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,0,{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,0,{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,{"$f":"+SUM(AF233:AF242)","v":0},{"$f":"+SUM(AG233:AG242)","v":0},{"$f":"+SUM(AH233:AH242)","v":0},{"$f":"+SUM(AI233:AI242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5806437736194477E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,0,{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.5806437736194477E-3,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,0,{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,0,{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,0,{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,0,{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,0,{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,0,{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,0,{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$3*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,$E241*$F$3*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,0,{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.5806437736194477E-3,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,0,{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,{"$f":"+SUM(AF244:AF253)","v":0},{"$f":"+SUM(AG244:AG253)","v":0},{"$f":"+SUM(AH244:AH253)","v":0},{"$f":"+SUM(AI244:AI253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5806437736194477E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,0,{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.5806437736194477E-3,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,0,{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,0,{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,0,{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,0,{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,0,{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,0,{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,0,{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,0,{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,0,{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,{"$f":"+SUM(AJ255:AJ264)","v":0},{"$f":"+SUM(AK255:AK264)","v":0},{"$f":"+SUM(AL255:AL264)","v":0},{"$f":"+SUM(AI255:AI264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5806437736194477E-3,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,0,0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T255*$X255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.5806437736194477E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T256*$X256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T257*$X257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.5806437736194477E-3,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T258*$X258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T259*$X259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T260*$X260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,0,0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T261*$X261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,0,0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T262*$X262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,0,0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T263*$X263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.5806437736194477E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,0,0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T264*$X264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,0,null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$3*G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+AI265","v":0},{"$f":"+SUM(AF266:AF267)","v":0},{"$f":"+SUM(AG266:AG267)","v":0},{"$f":"+SUM(AH266:AH267)","v":0},{"$f":"+SUM(AI266:AI267)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,1,0,null,0,0,null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$3*G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*H266/R265)","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+Z266","v":0},0,{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,1,0,null,0,0,null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$3*G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*H267/R265)","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+Z267","v":0},0,{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,$E268*$F$3*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},0,{"$f":"+SUM(AF269,AF280,AF291,AF302,AF313)","v":0},{"$f":"+SUM(AG269,AG280,AG291,AG302,AG313)","v":0},{"$f":"+SUM(AH269,AH280,AH291,AH302,AH313)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,0,0,null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},0,{"$f":"+SUM(AF270:AF279)","v":0},{"$f":"+SUM(AG270:AG279)","v":0},{"$f":"+SUM(AH270:AH279)","v":0},{"$f":"+SUM(AI270:AI279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+Z270","v":0},0,{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},0,0,{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},0,0,{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,0,{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},0,0,{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},0,0,{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,0,{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},0,0,{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,0,{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},0,0,{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},0,{"$f":"+SUM(AF281:AF290)","v":0},{"$f":"+SUM(AG281:AG290)","v":0},{"$f":"+SUM(AH281:AH290)","v":0},{"$f":"+SUM(AI281:AI290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+Z281","v":0},0,{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,0,{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,0,{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,0,{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,0,{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,0,{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,0,{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,0,{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,0,{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,0,{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},0,{"$f":"+SUM(AF292:AF301)","v":0},{"$f":"+SUM(AG292:AG301)","v":0},{"$f":"+SUM(AH292:AH301)","v":0},{"$f":"+SUM(AI292:AI301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+Z292","v":0},0,{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,0,{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,0,{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,0,{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,0,{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,0,{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,0,{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,0,{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$3*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,$E300*$F$3*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,0,{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,0,{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},0,{"$f":"+SUM(AF303:AF312)","v":0},{"$f":"+SUM(AG303:AG312)","v":0},{"$f":"+SUM(AH303:AH312)","v":0},{"$f":"+SUM(AI303:AI312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+Z303","v":0},0,{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,0,{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,0,{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,0,{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,0,{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,0,{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,0,{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,0,{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,0,{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,0,{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},0,{"$f":"+SUM(AJ314:AJ323)","v":0},{"$f":"+SUM(AK314:AK323)","v":0},{"$f":"+SUM(AL314:AL323)","v":0},{"$f":"+SUM(AI314:AI323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,0,0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+Z314","v":0},null,null,null,null,{"$f":"+Potencia!T314*$X314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T315*$X315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T316*$X316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T317*$X317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T318*$X318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T319*$X319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,0,0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T320*$X320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,0,0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T321*$X321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,0,0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T322*$X322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,0,0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T323*$X323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,$E324*$F$3*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+AI324","v":0},{"$f":"+SUM(AF325,AF336,AF347,AF358,AF369)","v":0},{"$f":"+SUM(AG325,AG336,AG347,AG358,AG369)","v":0},{"$f":"+SUM(AH325,AH336,AH347,AH358,AH369)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,0,0,null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},0,{"$f":"+SUM(AF326:AF335)","v":0},{"$f":"+SUM(AG326:AG335)","v":0},{"$f":"+SUM(AH326:AH335)","v":0},{"$f":"+SUM(AI326:AI335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+Z326","v":0},0,{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},0,0,{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},0,0,{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,0,{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},0,0,{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},0,0,{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,0,{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},0,0,{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,0,{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},0,0,{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},0,{"$f":"+SUM(AF337:AF346)","v":0},{"$f":"+SUM(AG337:AG346)","v":0},{"$f":"+SUM(AH337:AH346)","v":0},{"$f":"+SUM(AI337:AI346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+Z337","v":0},0,{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,0,{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,0,{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,0,{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,0,{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,0,{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,0,{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,0,{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,0,{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,0,{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},0,{"$f":"+SUM(AF348:AF357)","v":0},{"$f":"+SUM(AG348:AG357)","v":0},{"$f":"+SUM(AH348:AH357)","v":0},{"$f":"+SUM(AI348:AI357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+Z348","v":0},0,{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,0,{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,0,{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,0,{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,0,{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,0,{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,0,{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,0,{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,$E356*$F$3*G356/$Q$324)","v":0},{"$f":"IF(R356=0,0,$E356*$F$3*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,0,{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,0,{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},0,{"$f":"+SUM(AF359:AF368)","v":0},{"$f":"+SUM(AG359:AG368)","v":0},{"$f":"+SUM(AH359:AH368)","v":0},{"$f":"+SUM(AI359:AI368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+Z359","v":0},0,{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,0,{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,0,{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,0,{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,0,{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,0,{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,0,{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,0,{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,0,{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,0,{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},0,{"$f":"+SUM(AJ370:AJ379)","v":0},{"$f":"+SUM(AK370:AK379)","v":0},{"$f":"+SUM(AL370:AL379)","v":0},{"$f":"+SUM(AI370:AI379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,0,0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+Z370","v":0},null,null,null,null,{"$f":"+Potencia!T370*$X370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T371*$X371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T372*$X372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T373*$X373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T374*$X374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T375*$X375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,0,0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T376*$X376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,0,0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T377*$X377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,0,0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T378*$X378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,0,0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,null,null,null,null,{"$f":"+Potencia!T379*$X379*12*1000*(1-$C379)","v":0}]

{"sheet":"CPT","index":12,"n_rows":379,"n_cols":35,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33]]}
[{"$f":"+\"Cargo por Potencia en Transmisión\"&\" - \"&PremisaCosto!A2","v":"Cargo por Potencia en Transmisión - EDEMET"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"}]
[{"$f":"AI7","v":"OK"},null,null,null,"Costo Sistema de Transmisión",{"$f":"+Costos!E18","v":43455474.715783201},{"$f":"+Costos!F18","v":41858274.527017772},{"$f":"+Costos!G18","v":41857997.00355307},{"$f":"+Costos!H18","v":41857680.929646842}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":143731567.65462413}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F3,1)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (1°Año)","Ingreso por Potencia a Cargo Relativo (1°Año)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (2014/2015)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (2014/2015)"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},"por Energía",{"$f":"+Z9","v":"2022/2023"},{"$f":"+AA9","v":"2023/2024"},{"$f":"+AB9","v":"2024/2025"},{"$f":"+AC9","v":"2025/2026"},"por Potencia"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":34112638.69370877},35289627.446136169,36503467.967322558,37757846.95901981,34112638.69370877,9342836.0220744368,9702578.4923112076,10080804.695593018,10475926.893359933,9342836.0220744368]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,1.1819438303109654E-7,null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":3.5613464576427112},3.6984941111648837,3.8427862820502927,3.9935334671851459,3.5613464576427112,1.0954615173058717,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":2.5680965116777048},{"$f":"+SUM(AA12:AA14)","v":2.6669940536001504},{"$f":"+SUM(AB12:AB14)","v":2.771043526214084},{"$f":"+SUM(AC12:AC14)","v":2.8797477269691818},{"$f":"+SUM(AD12:AD14)","v":2.5680965116777048},{"$f":"+AI11","v":2.5680965116777053},{"$f":"+SUM(AF12:AF14)","v":2.6670587085562838},{"$f":"+SUM(AG12:AG14)","v":2.7711118405263151},{"$f":"+SUM(AH12:AH14)","v":2.8798192247806864},{"$f":"+SUM(AI12:AI14)","v":2.5680965116777053}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":1.1819438303109654E-7},null,0.5,0.5,null,2.47E-3,2.66,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0.82184918253293338},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0.85349864103805007},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0.88679683431929834},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0.92158464627349534},{"$f":"+M12","v":0.82184918253293338},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0.804952385644646},null,{"$f":"IF(Q12=0,0,$E12*$F$3*G12/Q11)","v":0.72110269029471297},{"$f":"IF(R12=0,0,$E11*$F$3*H12/R11)","v":2.3443055471209662},null,{"$f":"+J12*T12","v":1.7811236450279409E-3},{"$f":"+U12*K12","v":6.23585275534177},null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":0.59263765654100886},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":0.61546016621541932},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":0.63947158297248075},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":0.66455716776211893},{"$f":"+Z12","v":0.59263765654100886},1.8870543428349988,{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":1.9597724212043408},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":2.036231352430939},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":2.116110259092991},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":1.8870543428349988}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":1.1819438303109654E-7},null,0.5,0.5,null,2.47E-3,0.08,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":1.3697486375548888},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":1.4224977350634169},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":1.4779947238654974},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":1.5359744104558255},{"$f":"+M13","v":1.3697486375548888},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0.14525456583061283},null,{"$f":"IF(Q13=0,0,$E13*$F$3*G13/$Q$11)","v":0.72110269029471297},{"$f":"IF(R13=0,0,$E$11*$F$3*H13/$R$11)","v":2.3443055471209662},null,{"$f":"+J13*T13","v":1.7811236450279409E-3},{"$f":"+U13*K13","v":0.1875444437696773},null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":0.98772942756834803},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":1.0257669436923655},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":1.0657859716208016},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":1.1075952796035313},{"$f":"+Z13","v":0.98772942756834803},{"$f":"+AI13","v":0.3405210844213532},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":0.35364314367597133},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":0.36744024404768816},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":0.38185448284384788},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":0.3405210844213532}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":1.1819438303109654E-7},null,0.5,0.5,null,2.47E-3,0.08,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":1.3697486375548888},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":1.4224977350634169},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":1.4779947238654974},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":1.5359744104558255},{"$f":"+M14","v":1.3697486375548888},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0.14525456583061283},null,{"$f":"IF(Q14=0,0,$E14*$F$3*G14/$Q$11)","v":0.72110269029471297},{"$f":"IF(R14=0,0,$E$11*$F$3*H14/$R$11)","v":2.3443055471209662},null,1.7811236450279409E-3,0.1875444437696773,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":0.98772942756834803},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":1.0257669436923655},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":1.0657859716208016},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":1.1075952796035313},{"$f":"+Z14","v":0.98772942756834803},0.3405210844213532,{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":0.35364314367597133},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":0.36744024404768816},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":0.38185448284384788},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":0.3405210844213532}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.6293762567274273E-5,null,0.5,0.5,null,2.47E-3,4.99,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":63.008437327524895},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":65.434895812917176},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":67.987757297812863},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":70.65482288096797},63.008437327524895,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":1328.8371864070564},null,{"$f":"IF(Q15=0,0,$E15*$F$3*G15/Q15)","v":12.51548799238234},{"$f":"IF(R15=0,0,$E15*$F$3*H15/R15)","v":0.59343714102673417},null,3.091325534118438E-2,2.9612513337234034,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":788.58134079141291},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":818.94965282935425},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":850.89996008978187},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":884.27958737065569},788.58134079141291,788.5813407914128,{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":818.96950632464291},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":850.92093725776954},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":884.30154209073828},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":788.5813407914128}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.7546558152344806E-3,null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":87578.895766538422},90951.467284087063,94499.707252408756,98206.668402572046,87578.895766538422,59407.902911972065,null,{"$f":"IF(Q16=0,0,$E16*$F$3*G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":81580.175422695174},{"$f":"+SUM(AA17:AA19)","v":84721.742504799506},{"$f":"+SUM(AB17:AB19)","v":88026.945619361926},{"$f":"+SUM(AC17:AC19)","v":91479.998301386964},{"$f":"+SUM(AD17:AD19)","v":81580.175422695174},81580.175422695189,{"$f":"+SUM(AF17:AF19)","v":84723.873796450251},{"$f":"+SUM(AG17:AG19)","v":88029.291414152409},{"$f":"+SUM(AH17:AH19)","v":91482.557397650875},{"$f":"+SUM(AI17:AI19)","v":81580.175422695189}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":3.7546558152344806E-3},null,0.5,0.5,null,6.2700000000000004E-3,2.12,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":21397.791754763228},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":22221.82192554991},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":23088.778808619456},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":23994.519632629999},21397.791754763228,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":53093.933084291697},null,{"$f":"IF(Q17=0,0,$E17*$F$3*G17/Q16)","v":0.93150495571633807},{"$f":"IF(R17=0,0,$E16*$F$3*H17/R16)","v":1.373220925565694},null,5.8405360723414405E-3,2.9112283621992714,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":19932.149060948144},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":20699.737248695717},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":21507.311881667396},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":22351.013947827814},19932.149060948144,72909.699931934083,{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":75719.292190718945},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":78673.418951304266},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":81759.682543942297},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":72909.699931934083}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":3.7546558152344806E-3},null,0.5,0.5,null,6.2700000000000004E-3,0.22,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":33090.552005887599},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":34364.822679268582},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":35705.464221894646},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":37106.07438497102},{"$f":"+M18","v":33090.552005887599},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":3156.984913840186},null,{"$f":"IF(Q18=0,0,$E18*$F$3*G18/$Q$16)","v":0.93150495571633807},{"$f":"IF(R18=0,0,$E18*$F$3*H18/$R$16)","v":1.373220925565694},null,{"$f":"+J18*T18","v":5.8405360723414405E-3},{"$f":"+U18*K18","v":0.30210860362445269},null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":30824.013180873513},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":32011.002628051898},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":33259.816868847265},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":34564.492176779575},{"$f":"+Z18","v":30824.013180873513},{"$f":"+AI18","v":4335.237745380553},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":4502.2908028656484},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":4677.9362314240734},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":4861.4374268542824},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":4335.237745380553}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":3.7546558152344806E-3},null,0.5,0.5,null,6.2700000000000004E-3,0.22,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":33090.552005887599},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":34364.822679268582},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":35705.464221894646},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":37106.07438497102},33090.552005887599,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":3156.984913840186},null,{"$f":"IF(Q19=0,0,$E19*$F$3*G19/$Q$16)","v":0.93150495571633807},{"$f":"IF(R19=0,0,$E19*$F$3*H19/$R$16)","v":1.373220925565694},null,5.8405360723414405E-3,0.30210860362445269,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":30824.013180873513},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":32011.002628051898},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":33259.816868847265},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":34564.492176779575},30824.013180873513,4335.237745380553,{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":4502.2908028656484},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":4677.9362314240734},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":4861.4374268542824},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":4335.237745380553}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18145695493788488,null,0.5,0.5,null,0,0,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":5402321.2835642332},5610350.7171143014,5829214.0590949906,6057866.6566473069,5402321.2835642332,1744623.202539874,null,{"$f":"IF(Q20=0,0,$E20*$F$3*G20/$Q$20)","v":0.72980647608798521},{"$f":"IF(R20=0,0,$E20*$F$3*H20/$R$20)","v":2.2598857179666698},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":3942649.0586531339},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":4094470.2864748882},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":4254198.1708306549},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":4421070.3172986759},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":3942649.0586531339},3942649.0586531339,{"$f":"+SUM(AF21,AF32,AF43,AF54,AF65)","v":4094510.063538881},{"$f":"+SUM(AG21,AG32,AG43,AG54,AG65)","v":4254181.7008515745},{"$f":"+SUM(AH21,AH32,AH43,AH54,AH65)","v":4420991.3403024022},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":3942649.0586531339}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.18145695493788488},null,{"$f":"+G20","v":0.5},{"$f":"+H20","v":0.5},null,5.7800000000000004E-3,0.82,null,{"$f":"+SUM(M22:M31)","v":5402321.2835642332},5610350.7171143014,5829214.0590949906,6057866.6566473069,5402321.2835642332,1744623.202539874,null,0.72980647608798521,2.2598857179666698,null,4.2182814317885545E-3,1.8531062887326692,null,{"$f":"+SUM(Z22:Z31)","v":3942649.0586531339},{"$f":"+SUM(AA22:AA31)","v":4094470.2864748882},{"$f":"+SUM(AB22:AB31)","v":4254198.1708306549},{"$f":"+SUM(AC22:AC31)","v":4421070.3172986759},{"$f":"+SUM(AD22:AD31)","v":3942649.0586531339},3942649.0586531339,{"$f":"+SUM(AF22:AF31)","v":4094510.063538881},{"$f":"+SUM(AG22:AG31)","v":4254181.7008515745},{"$f":"+SUM(AH22:AH31)","v":4420991.3403024022},{"$f":"+SUM(AI22:AI31)","v":3942649.0586531339}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.18145695493788488},null,{"$f":"+G20","v":0.5},{"$f":"+H20","v":0.5},null,{"$f":"+J21","v":5.7800000000000004E-3},{"$f":"+K21","v":0.82},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":5318807.5616211202},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":5523620.8770154212},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":5739100.5616122484},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":5964218.1314291861},5318807.5616211202,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":1708404.714927387},null,0.72980647608798521,2.2598857179666698,null,4.2182814317885545E-3,1.8531062887326692,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":3881700.2035368388},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":4031174.2875006502},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":4188432.7567848112},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":4352725.0171184028},3881700.2035368388,3860799.4157713219,{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":4009506.3256156719},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":4165861.6110491613},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":4329206.5596134206},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":3860799.4157713219}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18145695493788488,null,{"$f":"+G22","v":0.5},0.5,null,{"$f":"+J22","v":5.7800000000000004E-3},0.82,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":83513.721943113313},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":86729.84009888029},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":90113.49748274195},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":93648.5252181205},83513.721943113313,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":36218.487612487006},null,0.72980647608798521,2.2598857179666698,null,4.2182814317885545E-3,1.8531062887326692,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":60948.855116295366},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":63295.998974238253},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":65765.414045843427},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":68345.30018027332},60948.855116295366,81849.642881812135,{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":85003.737923208988},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":88320.089802413626},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":91784.780688981336},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":81849.642881812135}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0,0,null,0,0,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},0,0,{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},0,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},null,0,0,null,0,0,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},0,0,{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},0,0,{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},0,0,{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,0,{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},0,0,{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,0,{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},0,0,{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,{"$f":"+SUM(AF33:AF42)","v":0},{"$f":"+SUM(AG33:AG42)","v":0},{"$f":"+SUM(AH33:AH42)","v":0},{"$f":"+SUM(AI33:AI42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18145695493788488,null,0.5,0.5,null,{"$f":"+J32","v":5.7800000000000004E-3},{"$f":"+K32","v":0.82},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,0,{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18145695493788488,null,0.5,0.5,null,{"$f":"+J33","v":5.7800000000000004E-3},0.82,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,0,{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,0,{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,0,{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,0,{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,0,{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18145695493788488,null,{"$f":"+G38","v":0.5},0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,0,{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,0,{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,0,{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,0,{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,{"$f":"+SUM(AF44:AF53)","v":0},{"$f":"+SUM(AG44:AG53)","v":0},{"$f":"+SUM(AH44:AH53)","v":0},{"$f":"+SUM(AI44:AI53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18145695493788488,null,0.5,0.5,null,{"$f":"+J43","v":5.7800000000000004E-3},{"$f":"+K43","v":0.82},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,0,{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18145695493788488,null,0.5,0.5,null,{"$f":"+J44","v":5.7800000000000004E-3},0.82,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,0,{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,0,{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,0,{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,0,{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,0,{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,0,{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,0,{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$3*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,0,{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,0,{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,{"$f":"+SUM(AF55:AF64)","v":0},{"$f":"+SUM(AG55:AG64)","v":0},{"$f":"+SUM(AH55:AH64)","v":0},{"$f":"+SUM(AI55:AI64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18145695493788488,null,{"$f":"+G54","v":0.5},0.5,null,{"$f":"+J54","v":5.7800000000000004E-3},{"$f":"+K54","v":0.82},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,0,{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18145695493788488,null,0.5,0.5,null,{"$f":"+J55","v":5.7800000000000004E-3},0.82,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,0,{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,0,{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,0,{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,0,{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,0,{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,0,{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,0,{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,0,{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18145695493788488,null,0.5,0.5,null,5.7800000000000004E-3,0.82,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,0,{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18145695493788488,null,0.5,0.5,null,0,0,null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,{"$f":"+SUM(AF66:AF75)","v":0},{"$f":"+SUM(AG66:AG75)","v":0},{"$f":"+SUM(AH66:AH75)","v":0},{"$f":"+SUM(AI66:AI75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18145695493788488,null,0.5,0.5,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},0,0,{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.18145695493788488,null,0.5,0.5,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},0,0,{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18145695493788488,null,0.5,0.5,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},0,0,{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18145695493788488,null,0.5,0.5,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},0,0,{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.18145695493788488,null,0.5,0.5,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},0,0,{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18145695493788488,null,{"$f":"+G70","v":0.5},0.5,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},0,0,{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.18145695493788488,null,0.5,0.5,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},0,0,{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18145695493788488,null,0.5,0.5,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},0,0,{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.18145695493788488,null,0.5,0.5,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},0,0,{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.18145695493788488,null,0.5,0.5,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},0,0,{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,7.5783792516735705E-3,null,0,0,null,0,null,null,{"$f":"+SUM(M77:M79)","v":207340.24624310681},{"$f":"+SUM(N77:N79)","v":215244.9958395689},{"$f":"+SUM(O77:O79)","v":223544.17634128762},{"$f":"+SUM(P77:P79)","v":232204.79911119858},{"$f":"+SUM(Q77:Q79)","v":207340.24624310681},90499.974126414483,null,{"$f":"IF(Q76=0,0,$E76*$F$3*G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":164661.03397885844},{"$f":"+SUM(AA77:AA79)","v":170938.65863437895},{"$f":"+SUM(AB77:AB79)","v":177529.52397456911},{"$f":"+SUM(AC77:AC79)","v":184407.43179050909},{"$f":"+SUM(AD77:AD79)","v":164661.03397885844},164661.03397885841,{"$f":"+SUM(AF77:AF79)","v":170946.018154338},{"$f":"+SUM(AG77:AG79)","v":177541.22087633339},{"$f":"+SUM(AH77:AH79)","v":184424.02318570908},{"$f":"+SUM(AI77:AI79)","v":164661.03397885841}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":7.5783792516735705E-3},null,0.5,0.5,null,8.6300000000000005E-3,1.33,null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":52103.920993340005},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":54091.543736432446},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":56178.6047490192},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":58356.708022585321},52103.920993340005,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":81399.896584966948},null,{"$f":"IF(Q77=0,0,$E77*$F$3*G77/Q76)","v":0.79415857250305899},{"$f":"IF(R77=0,0,$E77*$F$3*H77/R76)","v":1.8194594591690425},null,6.8535884807013996E-3,2.4198810806948265,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":41378.775517883063},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":42957.263158211979},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":44614.720552694664},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":46344.479939194171},41378.775517883063,{"$f":"+AI77","v":148103.81181689995},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":153757.27231198247},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":159689.87952452284},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":165881.24849669286},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":148103.81181689995}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":7.5783792516735705E-3},null,0.5,0.5,null,8.6300000000000005E-3,0.13,null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":77618.162624883407},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":80576.726051568243},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":83682.785796134223},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":86924.045544306631},{"$f":"+M78","v":77618.162624883407},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":4550.0387707237624},null,{"$f":"IF(Q78=0,0,$E78*$F$3*G78/$Q$76)","v":0.79415857250305899},{"$f":"IF(R78=0,0,$E78*$F$3*H78/$R$76)","v":1.8194594591690425},null,{"$f":"+J78*T78","v":6.8535884807013996E-3},{"$f":"+U78*K78","v":0.23652972969197553},null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":61641.129230487699},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":63990.69773808348},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":66457.401710937222},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":69031.475925657447},{"$f":"+Z78","v":61641.129230487699},{"$f":"+AI78","v":8278.6110809792299},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":8594.3729211777572},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":8925.6706759052686},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":9271.3873445081226},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":8278.6110809792299}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":7.5783792516735705E-3},null,0.5,0.5,null,8.6300000000000005E-3,0.13,null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":77618.162624883407},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":80576.726051568243},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":83682.785796134223},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":86924.045544306631},77618.162624883407,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":4550.0387707237624},null,{"$f":"IF(Q79=0,0,$E79*$F$3*G79/$Q$76)","v":0.79415857250305899},{"$f":"IF(R79=0,0,$E79*$F$3*H79/$R$76)","v":1.8194594591690425},null,{"$f":"+J79*T79","v":6.8535884807013996E-3},{"$f":"+U79*K79","v":0.23652972969197553},null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":61641.129230487699},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":63990.69773808348},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":66457.401710937222},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":69031.475925657447},61641.129230487699,8278.6110809792299,{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":8594.3729211777572},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":8925.6706759052686},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":9271.3873445081226},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":8278.6110809792299}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23716940791862062,null,0.5,0.5,null,0,null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":7906905.3783218078},8211336.5467979414,8531612.695382107,8866208.7346597556,7906905.3783218078,2672564.5155869699,null,{"$f":"IF(Q80=0,0,$E80*$F$3*G80/$Q$80)","v":0.6517283764025732},{"$f":"IF(R80=0,0,$E80*$F$3*H80/$R$80)","v":1.9281684593685735},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":5153154.6045824466},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":5351561.0357397357},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":5560294.0900569614},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":5778359.8234861158},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":5153154.6045824466},5153154.6045824466,{"$f":"+SUM(AF81,AF92,AF103,AF114,AF125)","v":5351576.9002565052},{"$f":"+SUM(AG81,AG92,AG103,AG114,AG125)","v":5560198.7904018592},{"$f":"+SUM(AH81,AH92,AH103,AH114,AH125)","v":5778141.791112856},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":5153154.6045824466}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.23716940791862062},null,{"$f":"+G80","v":0.5},0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+SUM(M82:M91)","v":2108897.5141938804},2190097.1070397669,2275523.6037580911,2364769.9742854093,2108897.5141938804,998327.84892717865,null,0.6517283764025732,{"$f":"IF(R81=0,0,$E81*$F$3*H81/$R$80)","v":1.9281684593685735},null,4.3861319731893179E-3,1.2725911831832586,null,{"$f":"+SUM(Z82:Z91)","v":1374428.3529250005},{"$f":"+SUM(AA82:AA91)","v":1427348.4317349999},{"$f":"+SUM(AB82:AB91)","v":1483023.3037429929},{"$f":"+SUM(AC82:AC91)","v":1541187.6959065844},{"$f":"+SUM(AD82:AD91)","v":1374428.3529250005},1924944.2704106602,{"$f":"+SUM(AF82:AF91)","v":1999046.6277436139},{"$f":"+SUM(AG82:AG91)","v":2076958.9426150238},{"$f":"+SUM(AH82:AH91)","v":2158351.729102951},{"$f":"+SUM(AI82:AI91)","v":1924944.2704106602}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23716940791862062,null,0.5,0.5,null,{"$f":"+J81","v":6.7299999999999999E-3},{"$f":"+K81","v":0.66},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":2088603.9533443167},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":2169022.0400140332},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":2253626.3190726028},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":2342013.689440622},{"$f":"+M82","v":2088603.9533443167},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":988020.83913132851},null,0.6517283764025732,{"$f":"IF(R82=0,0,$E82*$F$3*H82/$R$80)","v":1.9281684593685735},null,4.3861319731893179E-3,1.2725911831832586,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":1361202.4634610876},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":1413613.2125197432},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":1468752.2219472949},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":1526356.7793317367},{"$f":"+Z82","v":1361202.4634610876},1905070.6192118991,{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":1978407.1407697233},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":2055514.2227998022},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":2136065.7587242955},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":1905070.6192118991}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.23716940791862062,null,0.5,0.5,null,{"$f":"+J82","v":6.7299999999999999E-3},0.66,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":20174.132077667553},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":20951.039045076133},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":21768.417906649298},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":22622.362800643168},20174.132077667553,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":10223.125284082907},null,0.6517283764025732,{"$f":"IF(R83=0,0,$E83*$F$3*H83/$R$80)*0+U81","v":1.9281684593685735},null,4.3861319731893179E-3,1.2725911831832586,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":13148.054344309347},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":13654.386660794387},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":14187.095659153252},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":14743.635778453141},13148.054344309347,19711.907728942046,{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":20471.510681811418},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":21270.190064371207},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":22104.594035613281},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":19711.907728942046}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23716940791862062,null,{"$f":"+G83","v":0.5},0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0,{"$f":"IF(R84=0,0,$E84*$F$3*H84/$R$80)","v":0},null,0,0,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},0,0,{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0,0,null,0,0,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,0,{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":119.42877189628376},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":124.02798065718925},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":128.86677883873421},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":133.92204414403506},119.42877189628376,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":83.884511767178921},null,0.6517283764025732,1.9281684593685735,null,4.3861319731893179E-3,1.2725911831832586,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":77.835119603718283},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":80.83255446219971},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":83.986136544797731},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":87.2807963945057},77.835119603718283,161.74346981900638,{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":167.97629207909972},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":174.52975085054328},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":181.37634304219085},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":161.74346981900638}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.23716940791862062},null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},0,0,{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,0,{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},0,0,{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,0,{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,null,0,0,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},0,0,{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+SUM(M93:M102)","v":2655797.8499563592},2758049.8339411891,2865623.5124204331,2978006.7564118155,2655797.8499563592,856297.47593170137,null,0.6517283764025732,1.9281684593685735,null,4.3861319731893179E-3,1.2725911831832586,null,{"$f":"+SUM(Z93:Z102)","v":1730858.8208055028},{"$f":"+SUM(AA93:AA102)","v":1797499.3403118779},{"$f":"+SUM(AB93:AB102)","v":1867608.159130808},{"$f":"+SUM(AC93:AC102)","v":1940851.5082721659},{"$f":"+SUM(AD93:AD102)","v":1730858.8208055028},1651085.7849284273,{"$f":"+SUM(AF93:AF102)","v":1714668.2715371132},{"$f":"+SUM(AG93:AG102)","v":1781518.8607091564},{"$f":"+SUM(AH93:AH102)","v":1851356.5834379185},{"$f":"+SUM(AI93:AI102)","v":1651085.7849284273}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23716940791862062,null,0.5,0.5,null,{"$f":"+J92","v":6.7299999999999999E-3},{"$f":"+K92","v":0.66},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":2640313.1632501818},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":2741968.8310741056},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":2848915.1291266233},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":2960642.9263757654},2640313.1632501818,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":851409.40559601109},null,0.6517283764025732,1.9281684593685735,null,4.3861319731893179E-3,1.2725911831832586,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":1720767.0110793833},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":1787018.8944223884},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":1856718.8316144214},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":1929535.0075146407},1720767.0110793833,1641660.761879974,{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":1704880.0530315326},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":1771348.7627988798},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":1840787.5248197885},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":1641660.761879974}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.23716940791862062,null,0.5,0.5,null,{"$f":"+J93","v":6.7299999999999999E-3},0.66,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":14678.542495877624},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":15243.813997647663},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":15838.532536648177},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":16459.856238077809},14678.542495877624,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":4500.603781337164},null,0.6517283764025732,{"$f":"IF(R94=0,0,$E94*$F$3*H94/$R$80)*0+U92","v":1.9281684593685735},null,4.3861319731893179E-3,1.2725911831832586,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":9566.4226687944974},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":9934.826146869731},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":10322.421094709049},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":10727.355381862217},9566.4226687944974,8677.9222592892565,{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":9012.328013596265},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":9363.9366801574815},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":9731.2726526493534},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":8677.9222592892565}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,{"$f":"IF(R95=0,0,$E95*$F$3*H95/$R$80)","v":0},null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,0,{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0,0,null,0,0,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,0,{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":806.14421029991524},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":837.18886943602729},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":869.85075716145593},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":903.97379797223664},806.14421029991524,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":387.46655435315972},null,0.6517283764025732,1.9281684593685735,null,4.3861319731893179E-3,1.2725911831832586,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":525.38705732509823},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":545.61974261984801},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":566.90642167738474},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":589.14537566291358},525.38705732509823,747.10078916398163,{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":775.89049198441273},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":806.1612301191758},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":837.78596548059591},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":747.10078916398163}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,0,{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,0,{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23716940791862062,null,{"$f":"+G99","v":0.5},0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,0,{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,0,{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,0,{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+SUM(M104:M113)","v":1145063.0157272397},1189135.0624915026,1235497.6848193035,1283931.3732748902,1145063.0157272397,333609.42639569304,null,0.6517283764025732,1.9281684593685735,null,4.3861319731893179E-3,1.2725911831832586,null,{"$f":"+SUM(Z104:Z113)","v":746270.06011854822},{"$f":"+SUM(AA104:AA113)","v":774993.06360095972},{"$f":"+SUM(AB104:AB113)","v":805208.90017642279},{"$f":"+SUM(AC104:AC113)","v":836774.50931677048},{"$f":"+SUM(AD104:AD113)","v":746270.06011854822},643255.17372421699,{"$f":"+SUM(AF104:AF113)","v":668027.30273825489},{"$f":"+SUM(AG104:AG113)","v":694070.84199451562},{"$f":"+SUM(AH104:AH113)","v":721277.51683345228},{"$f":"+SUM(AI104:AI113)","v":643255.17372421699}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23716940791862062,null,0.5,0.5,null,{"$f":"+J103","v":6.7299999999999999E-3},{"$f":"+K103","v":0.66},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":1141240.9218116463},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":1185165.779523033},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":1231373.5451877802},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":1279645.4493558931},1141240.9218116463,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":331643.73266994883},null,0.6517283764025732,1.9281684593685735,null,4.3861319731893179E-3,1.2725911831832586,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":743779.09305648052},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":772406.16925643664},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":802521.08135031257},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":833981.25107965758},743779.09305648052,639464.98508145823,{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":664091.05829386797},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":689981.02816625126},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":717027.26452816359},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":639464.98508145823}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.23716940791862062,null,0.5,0.5,null,{"$f":"+J104","v":6.7299999999999999E-3},0.66,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":3822.0939155932551},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":3969.2829684696094},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":4124.1396315233642},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":4285.9239189970713},3822.0939155932551,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":1965.6937257442262},null,{"$f":"IF(Q105=0,0,$E105*$F$3*G105/$Q$80)*0+T103","v":0.6517283764025732},{"$f":"IF(R105=0,0,$E105*$F$3*H105/$R$80)*0+U103","v":1.9281684593685735},null,4.3861319731893179E-3,1.2725911831832586,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":2490.9670620677466},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":2586.8943445230848},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":2687.8188261102291},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":2793.2582371129151},2490.9670620677466,3790.1886427587156,{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":3936.2444443869035},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":4089.8138282643972},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":4250.2523052886718},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":3790.1886427587156}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,$E106*$F$3*G106/$Q$80)","v":0},{"$f":"IF(R106=0,0,$E106*$F$3*H106/$R$80)","v":0},null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,0,{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,0,{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,0,{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,0,{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,0,{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,0,{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,0,null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,0,{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,0,{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+SUM(M115:M124)","v":1997146.998444329},2074054.5433254831,2154967.8943842789,2239500.6306876414,1997146.998444329,484329.76433239673,null,0.6517283764025732,1.9281684593685735,null,4.3861319731893179E-3,1.2725911831832586,null,{"$f":"+SUM(Z115:Z124)","v":1301597.370733395},{"$f":"+SUM(AA115:AA124)","v":1351720.2000918977},{"$f":"+SUM(AB115:AB124)","v":1404453.7270067376},{"$f":"+SUM(AC115:AC124)","v":1459546.1099905951},{"$f":"+SUM(AD115:AD124)","v":1301597.370733395},933869.37551914167,{"$f":"+SUM(AF115:AF124)","v":969834.69823752367},{"$f":"+SUM(AG115:AG124)","v":1007650.1450831634},{"$f":"+SUM(AH115:AH124)","v":1047155.9617385344},{"$f":"+SUM(AI115:AI124)","v":933869.37551914167}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23716940791862062,null,0.5,0.5,null,{"$f":"+J114","v":6.7299999999999999E-3},{"$f":"+K114","v":0.66},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":1973207.5011177189},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":2049193.1346027495},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":2129136.5485660546},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":2212655.9569389694},1973207.5011177189,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":477992.4891934144},null,0.6517283764025732,1.9281684593685735,null,4.3861319731893179E-3,1.2725911831832586,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":1285995.3210088296},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":1335517.3145499497},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":1387618.7059363329},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":1442050.6743533164},1285995.3210088296,921650.04147781536,{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":957144.48931450024},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":994464.83795343072},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":1033453.4108701327},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":921650.04147781536}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.23716940791862062,null,{"$f":"+G115","v":0.5},0.5,null,{"$f":"+J115","v":6.7299999999999999E-3},0.66,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":23939.497326610079},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":24861.408722733584},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":25831.345818224272},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":26844.673748671823},23939.497326610079,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":6337.2751389823507},null,0.6517283764025732,{"$f":"IF(R116=0,0,$E116*$F$3*H116/$R$80)*0+U114","v":1.9281684593685735},null,4.3861319731893179E-3,1.2725911831832586,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":15602.049724565328},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":16202.885541947928},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":16835.021070404702},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":17495.435637278668},15602.049724565328,12219.334041326361,{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":12690.208923023411},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":13185.30712973271},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":13702.550868401702},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":12219.334041326361}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,{"$f":"IF(R117=0,0,$E117*$F$3*H117/$R$80)","v":0},null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,0,{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,0,{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,0,{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,0,{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,0,{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,0,{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,0,{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.23716940791862062,null,0.5,0.5,null,6.7299999999999999E-3,0.66,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,0,{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23716940791862062,null,0.5,0.5,null,0,0,null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,{"$f":"+SUM(AF126:AF135)","v":0},{"$f":"+SUM(AG126:AG135)","v":0},{"$f":"+SUM(AH126:AH135)","v":0},{"$f":"+SUM(AI126:AI135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23716940791862062,null,0.5,0.5,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,0,{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.23716940791862062,null,0.5,0.5,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,0,{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23716940791862062,null,0.5,0.5,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,0,{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23716940791862062,null,0.5,0.5,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,0,{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.23716940791862062,null,0.5,0.5,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,0,{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23716940791862062,null,0.5,0.5,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,0,{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.23716940791862062,null,{"$f":"+G131","v":0.5},0.5,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,0,{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23716940791862062,null,0.5,0.5,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,0,{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.23716940791862062,null,0.5,0.5,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,0,{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.23716940791862062,null,0.5,0.5,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,0,{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.56729196374976543,null,1,0,null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":22740646.915225454},23491266.504091114,24258566.378931969,25047575.805755891,22740646.915225454,0,null,{"$f":"IF(Q136=0,0,$E136*$F$3*G136/$Q$136)","v":1.0840475066120399},{"$f":"IF(R136=0,0,$E136*$F$3*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":24651941.587194931},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":25465648.880918901},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":26297438.397063863},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":27152762.098905727},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":24651941.587194931},0,{"$f":"+SUM(AF137,AF148,AF159,AF170,AF181)","v":0},{"$f":"+SUM(AG137,AG148,AG159,AG170,AG181)","v":0},{"$f":"+SUM(AH137,AH148,AH159,AH170,AH181)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.56729196374976543},null,{"$f":"+G136","v":1},0,null,1.197E-2,0,null,{"$f":"+SUM(M138:M147)","v":6297981.3765807608},6493222.0728128795,6691147.8328341022,6893732.7381169591,6297981.3765807608,0,null,1.0840475066120399,0,null,1.2976048654146116E-2,0,null,{"$f":"+SUM(Z138:Z147)","v":6827311.0079714358},{"$f":"+SUM(AA138:AA147)","v":7038961.1979110632},{"$f":"+SUM(AB138:AB147)","v":7253522.1245563636},{"$f":"+SUM(AC138:AC147)","v":7473133.7860054793},{"$f":"+SUM(AD138:AD147)","v":6827311.0079714358},0,{"$f":"+SUM(AF138:AF147)","v":0},{"$f":"+SUM(AG138:AG147)","v":0},{"$f":"+SUM(AH138:AH147)","v":0},{"$f":"+SUM(AI138:AI147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.56729196374976543,null,1,0,null,{"$f":"+J137","v":1.197E-2},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":5090135.9477802217},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":5248518.5203888128},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":5409243.5561185451},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":5573851.8588115647},{"$f":"+M138","v":5090135.9477802217},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,1.0840475066120399,0,null,1.2976048654146116E-2,0,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":5517949.1825074619},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":5689643.4154346054},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":5863876.9896675525},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":6042320.20976956},{"$f":"+Z138","v":5517949.1825074619},0,{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$X138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.56729196374976543,null,1,0,null,{"$f":"+J138","v":1.197E-2},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":2278.0902517450236},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":2368.2500094439101},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":2463.1932419866998},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":2562.4948889741022},2278.0902517450236,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,1.0840475066120399,0,null,1.2976048654146116E-2,0,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":2469.5580572413874},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":2567.2955177716108},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":2670.2184922793085},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":2777.8661950984711},2469.5580572413874,0,{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$X139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":1196705.9802500149},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":1233202.5820673993},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":1270034.9053749396},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":1307633.3019931649},1196705.9802500149,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,1.0840475066120399,0,null,1.2976048654146116E-2,0,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":1297286.1340377454},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":1336850.1842376937},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":1376778.1724819611},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":1417536.6205885592},1297286.1340377454,0,{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$X140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,null,0,0,null,{"$f":"+$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,0,{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$X141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":48.037680149989868},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":49.95553307035177},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":51.975717555136107},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":54.089380142662179},48.037680149989868,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,1.0840475066120399,0,null,1.2976048654146116E-2,0,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":52.075127390023191},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":54.154171066390127},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":56.344147020016926},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":58.635457677843711},52.075127390023191,{"$f":"+AI142","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$X142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+$W143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},0,0,{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$X143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,null,0,0,null,{"$f":"+$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,0,{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$X144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":8813.3206186291118},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":9082.7648141532936},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":9354.202381075891},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":9630.9930431126959},8813.3206186291118,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,1.0840475066120399,0,null,1.2976048654146116E-2,0,null,{"$f":"+$W145*Energía!Z145*(1-$C145)*1000","v":9554.0582415973695},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":9846.1485499264436},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":10140.399767549725},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":10440.453994584219},9554.0582415973695,0,{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$X145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,null,0,0,null,{"$f":"+$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,0,{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$X146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,null,0,0,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},0,0,{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$X147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+SUM(M149:M158)","v":6456694.0352553809},6662887.2605310781,6871786.757841086,7085500.7061881982,6456694.0352553809,0,null,1.0840475066120399,0,null,1.2976048654146116E-2,0,null,{"$f":"+SUM(Z149:Z158)","v":6999363.0698754257},{"$f":"+SUM(AA149:AA158)","v":7222886.3216158412},{"$f":"+SUM(AB149:AB158)","v":7449343.3008072628},{"$f":"+SUM(AC149:AC158)","v":7681019.3736411622},{"$f":"+SUM(AD149:AD158)","v":6999363.0698754257},0,{"$f":"+SUM(AF149:AF158)","v":0},{"$f":"+SUM(AG149:AG158)","v":0},{"$f":"+SUM(AH149:AH158)","v":0},{"$f":"+SUM(AI149:AI158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.56729196374976543,null,1,0,null,{"$f":"+J148","v":1.197E-2},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":5096828.8165395102},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":5261605.7209539199},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":5428613.3290112866},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":5599507.1796240779},{"$f":"+M149","v":5096828.8165395102},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,1.0840475066120399,0,null,1.2976048654146116E-2,0,null,{"$f":"+($W149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$W138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":5525204.5701980488},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":5703830.5625757407},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":5884874.74367557},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":6070131.7963276962},{"$f":"+Z149","v":5525204.5701980488},0,{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$X149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.56729196374976543,null,1,0,null,{"$f":"+J149","v":1.197E-2},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":6577.9223935844984},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":6833.1742525333784},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":7101.7921786665402},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":7382.5153765839677},6577.9223935844984,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,1.0840475066120399,0,null,1.2976048654146116E-2,0,null,{"$f":"+($W150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$W139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":7130.7803694527765},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":7407.4855107043968},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":7698.6801037603482},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":8002.997386510895},7130.7803694527765,0,{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$X150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":1040555.4253710937},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":1072592.5868791309},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":1104702.6682325902},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":1137346.8866130847},1040555.4253710937,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,1.0840475066120399,0,null,1.2976048654146116E-2,0,null,{"$f":"+($W151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$W140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":1128011.5143651643},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":1162741.3194168799},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":1197550.173045207},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":1232938.0565858807},1128011.5143651643,0,{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$X151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":301868.61776555341},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":310655.81418165041},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":319831.09468446643},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":329382.46315047721},301868.61776555341,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,1.0840475066120399,0,null,1.2976048654146116E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":327239.92241317109},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":336765.66077815124},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":346712.10072969506},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":357066.23790000693},327239.92241317109,0,{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$X152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.56729196374976543,null,{"$f":"+G152","v":1},0,null,1.197E-2,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":266.24769339975762},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":276.58014612962961},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":287.45368131009474},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":298.81727289921145},266.24769339975762,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,1.0840475066120399,0,null,1.2976048654146116E-2,0,null,{"$f":"+($W153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$W142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":288.62514817121416},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":299.82601779021854},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":311.61344649066012},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":323.93211961899959},288.62514817121416,0,{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$X153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,null,0,0,null,{"$f":"+($W154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$W143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,0,{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$X154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,null,0,0,null,{"$f":"+($W155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$W144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,0,{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$X155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":10597.005492239457},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":10923.384117715354},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":11250.42005276644},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":11582.844151074818},10597.005492239457,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,1.0840475066120399,0,null,1.2976048654146116E-2,0,null,{"$f":"+($W156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$W145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":11487.657381416277},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":11841.467316574886},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":12195.989806539554},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":12556.353321448507},11487.657381416277,0,{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$X156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,null,0,0,null,{"$f":"+($W157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$W146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,0,{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$X157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,null,0,0,null,{"$f":"+($W158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$W147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,0,{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$X158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+SUM(M160:M169)","v":9985971.5033893101},10335157.170747155,10695631.788256779,11068342.361450734,9985971.5033893101,0,null,1.0840475066120399,0,null,1.2976048654146116E-2,0,null,{"$f":"+SUM(Z160:Z169)","v":10825267.509348068},{"$f":"+SUM(AA160:AA169)","v":11203801.361391997},{"$f":"+SUM(AB160:AB169)","v":11594572.971700236},{"$f":"+SUM(AC160:AC169)","v":11998608.939259088},{"$f":"+SUM(AD160:AD169)","v":10825267.509348068},0,{"$f":"+SUM(AF160:AF169)","v":0},{"$f":"+SUM(AG160:AG169)","v":0},{"$f":"+SUM(AH160:AH169)","v":0},{"$f":"+SUM(AI160:AI169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.56729196374976543,null,1,0,null,{"$f":"+J159","v":1.197E-2},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":9121989.6554745771},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":9444860.052130999},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":9778456.4385047238},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":10123537.198806021},{"$f":"+M160","v":9121989.6554745771},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,1.0840475066120399,0,null,1.2976048654146116E-2,0,null,{"$f":"+($W160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$W138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":9888670.1413580384},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":10238676.989812268},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":10600311.320675494},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":10974395.258459903},{"$f":"+Z160","v":9888670.1413580384},0,{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$X160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.56729196374976543,null,1,0,null,{"$f":"+J160","v":1.197E-2},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":37215.109662531417},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":38651.018629779952},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":40161.82752847502},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":41740.349355087092},37215.109662531417,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,1.0840475066120399,0,null,1.2976048654146116E-2,0,null,{"$f":"+($W161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$W139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":40342.946837960808},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":41899.540373628464},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":43537.328993226118},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":45248.521643497617},40342.946837960808,0,{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$X161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,null,0,0,null,{"$f":"+($W162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$W140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,0,{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$X162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":823751.73521637218},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":848540.41755051364},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":873814.79003821022},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":899770.17127415922},823751.73521637218,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,1.0840475066120399,0,null,1.2976048654146116E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":892986.01462864946},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":919858.12390517339},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":947256.74438164488},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":975393.61069364031},892986.01462864946,0,{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$X163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":77.967344579402351},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":80.992511142729214},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":84.176077464500153},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":87.50309748458163},77.967344579402351,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,1.0840475066120399,0,null,1.2976048654146116E-2,0,null,{"$f":"+($W164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$W142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":84.520305488462867},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":87.799729758523455},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":91.250866891773313},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":94.857514648990971},84.520305488462867,0,{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$X164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,null,0,0,null,{"$f":"+($W165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$W143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,0,{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$X165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,null,0,0,null,{"$f":"+($W166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$W144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,0,{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$X166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0,0,null,0,0,null,{"$f":"+($W167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$W145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,0,{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$X167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.56729196374976543,null,1,0,null,1.197E-2,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":2937.0356912505076},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":3024.6899247207907},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":3114.5561079068625},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":3207.1389179821585},2937.0356912505076,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,1.0840475066120399,0,null,1.2976048654146116E-2,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":3183.8862179306816},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":3278.9075711681312},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":3376.3267829797337},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":3476.6909473969936},3183.8862179306816,0,{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$X168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.56729196374976543,null,{"$f":"+G168","v":1},0,null,1.197E-2,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,0,0,null,0,0,null,{"$f":"+($W169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$W147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,0,{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$X169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.56729196374976543,null,1,0,null,0,0,null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,{"$f":"+SUM(AF171:AF180)","v":0},{"$f":"+SUM(AG171:AG180)","v":0},{"$f":"+SUM(AH171:AH180)","v":0},{"$f":"+SUM(AI171:AI180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.56729196374976543,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,null,0,0,null,{"$f":"+($W171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$W138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+Z171","v":0},0,{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$X171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.56729196374976543,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,null,0,0,null,{"$f":"+($W172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$W139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,0,{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$X172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.56729196374976543,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,null,0,0,null,{"$f":"+($W173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$W140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,0,{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$X173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.56729196374976543,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,null,0,0,null,{"$f":"+($W174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$W141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,0,{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$X174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.56729196374976543,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,null,0,0,null,{"$f":"+($W175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$W142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,0,{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$X175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.56729196374976543,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,null,0,0,null,{"$f":"+($W176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$W143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,0,{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$X176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.56729196374976543,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,null,0,0,null,{"$f":"+($W177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$W144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,0,{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$X177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.56729196374976543,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,null,0,0,null,{"$f":"+($W178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$W145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,0,{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$X178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.56729196374976543,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,null,0,0,null,{"$f":"+($W179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$W146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,0,{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$X179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.56729196374976543,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,null,0,0,null,{"$f":"+($W180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$W147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,0,{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$X180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.56729196374976543,null,1,0,null,0,0,null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,{"$f":"+SUM(AF182:AF191)","v":0},{"$f":"+SUM(AG182:AG191)","v":0},{"$f":"+SUM(AH182:AH191)","v":0},{"$f":"+SUM(AI182:AI191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.56729196374976543,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,null,0,0,null,{"$f":"+($W182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$W138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+Z182","v":0},0,{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$X182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.56729196374976543,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,null,0,0,null,{"$f":"+($W183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$W139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,0,{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$X183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.56729196374976543,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,null,0,0,null,{"$f":"+($W184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$W140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,0,{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$X184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.56729196374976543,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,null,0,0,null,{"$f":"+($W185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$W141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,0,{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$X185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.56729196374976543,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,null,0,0,null,{"$f":"+($W186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$W142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,0,{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$X186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.56729196374976543,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,null,0,0,null,{"$f":"+($W187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$W143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,0,{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$X187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.56729196374976543,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,null,0,0,null,{"$f":"+($W188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$W144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,0,{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$X188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.56729196374976543,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,null,0,0,null,{"$f":"+($W189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$W145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,0,{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$X189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.56729196374976543,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,null,0,0,null,{"$f":"+($W190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$W146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,0,{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$X190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.56729196374976543,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,null,0,0,null,{"$f":"+($W191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$W147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,0,{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$X191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$3*G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z192","v":0},{"$f":"+AI192","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$3*G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD194:AD195)","v":0},0,{"$f":"+SUM(AF194:AF195)","v":0},{"$f":"+SUM(AG194:AG195)","v":0},{"$f":"+SUM(AH194:AH195)","v":0},{"$f":"+SUM(AI194:AI195)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.18145695493788488},null,{"$f":"+G20","v":0.5},{"$f":"+H20","v":0.5},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+T20","v":0.72980647608798521},{"$f":"+U20","v":2.2598857179666698},null,0,0,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},{"$f":"+Z194","v":0},0,{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.23716940791862062},null,{"$f":"+G80","v":0.5},{"$f":"+H80","v":0.5},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+T80","v":0.6517283764025732},{"$f":"+U80","v":1.9281684593685735},null,0,0,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},{"$f":"+Z195","v":0},0,{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.8696036472957184E-5,null,1,0,null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":2455.3727368800874},{"$f":"+SUM(N197,N201,N205)","v":2536.490635389724},2618.9164883218546,2703.3775902237257,2455.3727368800874,0,null,{"$f":"IF(Q196=0,0,$E196*$F$3*G196/Q196)","v":1.0388093386213426},{"$f":"IF(R196=0,0,$E196*$F$3*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":2550.6641288672799},{"$f":"+SUM(AA197,AA201,AA205)","v":2634.9301593684277},2720.5549051381549,2808.2938865440678,{"$f":"+SUM(AD197,AD201,AD205)","v":2550.6641288672799},{"$f":"+AI196","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":5.8696036472957184E-5},null,{"$f":"+G196","v":1},0,null,0,0,null,{"$f":"+SUM(M198:M200)","v":2455.3727368800874},2536.490635389724,2618.9164883218546,2703.3775902237257,2455.3727368800874,0,null,{"$f":"IF(Q197=0,0,$E197*$F$3*G197/$Q$196)","v":1.0388093386213426},{"$f":"IF(R197=0,0,$E197*$F$3*H197/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":2550.6641288672799},{"$f":"+SUM(AA198:AA200)","v":2634.9301593684277},2720.5549051381549,2808.2938865440678,2550.6641288672799,0,{"$f":"+SUM(AF198:AF200)","v":0},{"$f":"+SUM(AG198:AG200)","v":0},0,0]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":5.8696036472957184E-5},null,{"$f":"+G197","v":1},0,null,1.197E-2,0,null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":491.07454737601751},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":507.29812707794474},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":523.78329766437093},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":540.67551804474522},{"$f":"+M198","v":491.07454737601751},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,$E198*$F$3*G198/$Q$196)","v":1.0388093386213426},{"$f":"IF(R198=0,0,$E198*$F$3*H198/$R$196)","v":0},null,{"$f":"+J198*T198","v":1.2434547783297471E-2},{"$f":"+U198*K198","v":0},null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":510.13282577345598},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":526.98603187368553},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":544.11098102763106},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":561.65877730881357},{"$f":"+Z198","v":510.13282577345598},{"$f":"+AI198","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.8696036472957184E-5,null,{"$f":"+G198","v":1},0,null,1.197E-2,0,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":982.14909475203501},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":1014.5962541558895},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":1047.5665953287419},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":1081.3510360894904},982.14909475203501,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,1.0388093386213426,0,null,1.2434547783297471E-2,0,null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":1020.265651546912},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":1053.9720637473711},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":1088.2219620552621},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":1123.3175546176271},1020.265651546912,0,{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.8696036472957184E-5,null,{"$f":"+G199","v":1},0,null,1.197E-2,0,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":982.14909475203501},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":1014.5962541558895},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":1047.5665953287419},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":1081.3510360894904},982.14909475203501,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,1.0388093386213426,0,null,1.2434547783297471E-2,0,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":1020.265651546912},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":1053.9720637473711},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":1088.2219620552621},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":1123.3175546176271},1020.265651546912,0,{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.8696036472957184E-5,null,{"$f":"+G200","v":1},0,null,0,0,null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},0,0,0,0,{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},0,0]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.8696036472957184E-5,null,{"$f":"+G201","v":1},0,null,1.197E-2,0,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,null,0,0,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},0,0,{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.8696036472957184E-5,null,{"$f":"+G202","v":1},0,null,1.197E-2,0,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,null,0,0,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},0,0,{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.8696036472957184E-5,null,{"$f":"+G203","v":1},0,null,1.197E-2,0,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,null,0,0,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},0,0,{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.8696036472957184E-5,null,{"$f":"+G204","v":1},0,null,0,0,null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},0,0,0,0,{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},0,0]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.8696036472957184E-5,null,{"$f":"+G205","v":1},0,null,1.197E-2,0,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,null,0,0,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},0,0,{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.8696036472957184E-5,null,{"$f":"+G206","v":1},0,null,1.197E-2,0,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,null,0,0,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},0,0,{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.8696036472957184E-5,null,{"$f":"+G207","v":1},0,null,1.197E-2,0,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,null,0,0,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},0,0,{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6535303333977806E-3,null,1,0,null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":112829.2768569633},116273.41417973267,119772.78105558477,123359.13832748671,112829.2768569633,0,null,{"$f":"IF(Q209=0,0,$E209*$F$3*G209/$Q$209)","v":1.0219902451091054},{"$f":"IF(R209=0,0,$E209*$F$3*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":115310.42031053104},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":118830.29505721753},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":122406.61386839631},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":126071.83601575618},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":115310.42031053104},0,{"$f":"+SUM(AF210,AF221,AF232,AF243,AF254)","v":0},{"$f":"+SUM(AG210,AG221,AG232,AG243,AG254)","v":0},{"$f":"+SUM(AH210,AH221,AH232,AH243,AH254)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.6535303333977806E-3},null,{"$f":"+G209","v":1},0,null,1.2880000000000001E-2,0,null,{"$f":"+SUM(M211:M220)","v":112829.2768569633},116273.41417973267,119772.78105558477,123359.13832748671,112829.2768569633,0,null,1.0219902451091054,0,null,1.3163234357005279E-2,0,null,{"$f":"+SUM(Z211:Z220)","v":115310.42031053104},{"$f":"+SUM(AA211:AA220)","v":118830.29505721753},{"$f":"+SUM(AB211:AB220)","v":122406.61386839631},{"$f":"+SUM(AC211:AC220)","v":126071.83601575618},{"$f":"+SUM(AD211:AD220)","v":115310.42031053104},0,{"$f":"+SUM(AF211:AF220)","v":0},{"$f":"+SUM(AG211:AG220)","v":0},{"$f":"+SUM(AH211:AH220)","v":0},{"$f":"+SUM(AI211:AI220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.6535303333977806E-3},null,1,0,null,{"$f":"+J210","v":1.2880000000000001E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":93161.035932171144},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":96009.801643558356},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":98905.053243188784},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":101872.7604941288},{"$f":"+M211","v":93161.035932171144},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,1.0219902451091054,0,null,1.3163234357005279E-2,0,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":95209.669946937764},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":98121.080714576805},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":101079.99960653564},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":104112.96746733588},95209.669946937764,0,{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.6535303333977806E-3,null,1,0,null,{"$f":"+J211","v":1.2880000000000001E-2},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0,0,null,0,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},0,0,{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6535303333977806E-3,null,1,0,null,1.2880000000000001E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":19549.126093610041},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":20140.892014516288},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":20741.348646865488},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":21356.251998611318},19549.126093610041,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,1.0219902451091054,0,null,1.3163234357005279E-2,0,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":19979.016168077338},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":20583.795166631524},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":21197.455987503476},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":21825.881214672605},19979.016168077338,0,{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6535303333977806E-3,null,1,0,null,1.2880000000000001E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,0,{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.6535303333977806E-3,null,1,0,null,1.2880000000000001E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0,0,null,0,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},0,0,{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6535303333977806E-3,null,1,0,null,1.2880000000000001E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+AI216","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6535303333977806E-3,null,1,0,null,1.2880000000000001E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,0,{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6535303333977806E-3,null,1,0,null,1.2880000000000001E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":119.11483118212308},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":122.72052165803244},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":126.37916553049891},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":130.1258347465959},119.11483118212308,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,1.0219902451091054,0,null,1.3163234357005279E-2,0,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":121.73419551594766},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":125.41917600920985},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":129.15827435719879},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":132.98733374770046},121.73419551594766,0,{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6535303333977806E-3,null,1,0,null,1.2880000000000001E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,0,{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.6535303333977806E-3,null,1,0,null,1.2880000000000001E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+Z220","v":0},0,{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,{"$f":"+SUM(AF222:AF231)","v":0},{"$f":"+SUM(AG222:AG231)","v":0},{"$f":"+SUM(AH222:AH231)","v":0},{"$f":"+SUM(AI222:AI231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6535303333977806E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,0,{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.6535303333977806E-3,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,0,{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,0,{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,0,{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.6535303333977806E-3,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,0,{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,0,{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,0,{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,0,{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,0,{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,0,{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,{"$f":"+SUM(AF233:AF242)","v":0},{"$f":"+SUM(AG233:AG242)","v":0},{"$f":"+SUM(AH233:AH242)","v":0},{"$f":"+SUM(AI233:AI242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6535303333977806E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,0,{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.6535303333977806E-3,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,0,{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,0,{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,0,{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,0,{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,0,{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,0,{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,0,{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$3*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,$E241*$F$3*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,0,{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.6535303333977806E-3,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,0,{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,{"$f":"+SUM(AF244:AF253)","v":0},{"$f":"+SUM(AG244:AG253)","v":0},{"$f":"+SUM(AH244:AH253)","v":0},{"$f":"+SUM(AI244:AI253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6535303333977806E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,0,{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.6535303333977806E-3,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,0,{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,0,{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,0,{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,0,{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,0,{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,0,{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,0,{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,0,{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,0,{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,{"$f":"+SUM(AJ255:AJ264)","v":0},{"$f":"+SUM(AK255:AK264)","v":0},{"$f":"+SUM(AL255:AL264)","v":0},{"$f":"+SUM(AI255:AI264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6535303333977806E-3,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,0,0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T255*$X255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.6535303333977806E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T256*$X256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T257*$X257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6535303333977806E-3,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T258*$X258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T259*$X259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T260*$X260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,0,0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T261*$X261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,0,0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T262*$X262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,0,0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T263*$X263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.6535303333977806E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,0,0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T264*$X264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,0,null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$3*G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+AI265","v":0},{"$f":"+SUM(AF266:AF267)","v":0},{"$f":"+SUM(AG266:AG267)","v":0},{"$f":"+SUM(AH266:AH267)","v":0},{"$f":"+SUM(AI266:AI267)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,1,0,null,0,0,null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$3*G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*H266/R265)","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+Z266","v":0},0,{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,1,0,null,0,0,null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$3*G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*H267/R265)","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+Z267","v":0},0,{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,$E268*$F$3*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},0,{"$f":"+SUM(AF269,AF280,AF291,AF302,AF313)","v":0},{"$f":"+SUM(AG269,AG280,AG291,AG302,AG313)","v":0},{"$f":"+SUM(AH269,AH280,AH291,AH302,AH313)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,0,0,null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},0,{"$f":"+SUM(AF270:AF279)","v":0},{"$f":"+SUM(AG270:AG279)","v":0},{"$f":"+SUM(AH270:AH279)","v":0},{"$f":"+SUM(AI270:AI279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+Z270","v":0},0,{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},0,0,{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},0,0,{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,0,{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},0,0,{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},0,0,{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,0,{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},0,0,{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,0,{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},0,0,{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},0,{"$f":"+SUM(AF281:AF290)","v":0},{"$f":"+SUM(AG281:AG290)","v":0},{"$f":"+SUM(AH281:AH290)","v":0},{"$f":"+SUM(AI281:AI290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$W270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$W270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$W270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$W270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+Z281","v":0},0,{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$W271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$W271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$W271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$W271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,0,{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$W272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$W272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$W272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$W272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,0,{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$W273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$W273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$W273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$W273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,0,{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$W274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$W274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$W274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$W274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,0,{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$W275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$W275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$W275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$W275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,0,{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$W276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$W276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$W276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$W276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,0,{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$W277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$W277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$W277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$W277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,0,{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$W278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$W278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$W278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$W278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,0,{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$W279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$W279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$W279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$W279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,0,{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},0,{"$f":"+SUM(AF292:AF301)","v":0},{"$f":"+SUM(AG292:AG301)","v":0},{"$f":"+SUM(AH292:AH301)","v":0},{"$f":"+SUM(AI292:AI301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+Z292","v":0},0,{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,0,{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,0,{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,0,{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,0,{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,0,{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,0,{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,0,{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$3*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,$E300*$F$3*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,0,{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,0,{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},0,{"$f":"+SUM(AF303:AF312)","v":0},{"$f":"+SUM(AG303:AG312)","v":0},{"$f":"+SUM(AH303:AH312)","v":0},{"$f":"+SUM(AI303:AI312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+Z303","v":0},0,{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,0,{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,0,{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,0,{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,0,{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,0,{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,0,{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,0,{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,0,{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,0,{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},0,{"$f":"+SUM(AJ314:AJ323)","v":0},{"$f":"+SUM(AK314:AK323)","v":0},{"$f":"+SUM(AL314:AL323)","v":0},{"$f":"+SUM(AI314:AI323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,0,0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+Z314","v":0},0,null,null,null,{"$f":"+Potencia!T314*$X314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T315*$X315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T316*$X316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T317*$X317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T318*$X318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T319*$X319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,0,0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T320*$X320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,0,0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T321*$X321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,0,0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T322*$X322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,0,0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T323*$X323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,$E324*$F$3*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+AI324","v":0},{"$f":"+SUM(AF325,AF336,AF347,AF358,AF369)","v":0},{"$f":"+SUM(AG325,AG336,AG347,AG358,AG369)","v":0},{"$f":"+SUM(AH325,AH336,AH347,AH358,AH369)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,0,0,null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},0,{"$f":"+SUM(AF326:AF335)","v":0},{"$f":"+SUM(AG326:AG335)","v":0},{"$f":"+SUM(AH326:AH335)","v":0},{"$f":"+SUM(AI326:AI335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+Z326","v":0},0,{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},0,0,{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},0,0,{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,0,{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},0,0,{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},0,0,{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,0,{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},0,0,{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,0,{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},0,0,{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},0,{"$f":"+SUM(AF337:AF346)","v":0},{"$f":"+SUM(AG337:AG346)","v":0},{"$f":"+SUM(AH337:AH346)","v":0},{"$f":"+SUM(AI337:AI346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$W326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$W326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$W326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$W326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+Z337","v":0},0,{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$W327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$W327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$W327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$W327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,0,{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$W328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$W328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$W328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$W328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,0,{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$W329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$W329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$W329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$W329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,0,{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$W330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$W330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$W330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$W330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,0,{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$W331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$W331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$W331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$W331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,0,{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$W332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$W332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$W332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$W332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,0,{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$W333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$W333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$W333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$W333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,0,{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$W334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$W334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$W334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$W334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,0,{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$W335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$W335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$W335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$W335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,0,{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},0,{"$f":"+SUM(AF348:AF357)","v":0},{"$f":"+SUM(AG348:AG357)","v":0},{"$f":"+SUM(AH348:AH357)","v":0},{"$f":"+SUM(AI348:AI357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+Z348","v":0},0,{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,0,{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,0,{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,0,{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,0,{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,0,{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,0,{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,0,{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,$E356*$F$3*G356/$Q$324)","v":0},{"$f":"IF(R356=0,0,$E356*$F$3*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,0,{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,0,{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},0,{"$f":"+SUM(AF359:AF368)","v":0},{"$f":"+SUM(AG359:AG368)","v":0},{"$f":"+SUM(AH359:AH368)","v":0},{"$f":"+SUM(AI359:AI368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+Z359","v":0},0,{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,0,{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,0,{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,0,{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,0,{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,0,{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,0,{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,0,{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,0,{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,0,{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},0,{"$f":"+SUM(AJ370:AJ379)","v":0},{"$f":"+SUM(AK370:AK379)","v":0},{"$f":"+SUM(AL370:AL379)","v":0},{"$f":"+SUM(AI370:AI379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,0,0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+Z370","v":0},0,null,null,null,{"$f":"+Potencia!T370*$X370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T371*$X371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T372*$X372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T373*$X373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T374*$X374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T375*$X375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,0,0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T376*$X376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,0,0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T377*$X377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,0,0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T378*$X378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,0,0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T379*$X379*12*1000*(1-$C379)","v":0}]

{"sheet":"CPET","index":13,"n_rows":379,"n_cols":35,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[7,20,8,20],[5,1,5,2],[5,6,5,10],[5,12,5,20],[5,22,5,34],[7,9,7,10],[7,22,7,23],[7,25,7,28],[7,12,7,15],[7,16,8,16],[7,17,8,17],[7,19,8,19],[7,30,7,33]]}
[{"$f":"+\"Cargo por Pérdidas de Energía en Transmisión\"&\" - \"&PremisaCosto!A2","v":"Cargo por Pérdidas de Energía en Transmisión - EDEMET"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"}]
[{"$f":"AI7","v":"OK"},null,null,null,"Costo Pérdida Sistema de Transmisión",{"$f":"+Costos!E20","v":10868989.51363189},{"$f":"+Costos!F20","v":10473974.002813773},{"$f":"+Costos!G20","v":10474030.868238125},{"$f":"+Costos!H20","v":10474087.630325738}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":35961029.842611171}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AD10,AI10)-F3,4)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (1° año)","Ingreso por Potencia a Cargo Relativo (1° año)",null,"Multiplicador Energía","Multiplicador Potencia",null,"Tarifa a Aplicar (CR x Multiplicador)",null,null,"Ingresos con Tarifa a Aplicar por Energía",null,null,null,"Ingresos (2014/2015)","Ingresos con Tarifa a Aplicar por Potencia",null,null,null,"Ingresos (2014/2015)"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,null,null,null,null,null,"por Energía ($/kWh)","por Potencia ($/kW mes)",null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},"por Energía",{"$f":"+Z9","v":"2022/2023"},{"$f":"+AA9","v":"2023/2024"},{"$f":"+AB9","v":"2024/2025"},{"$f":"+AC9","v":"2025/2026"},"por Potencia"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":10868989.51363189},11258315.298182867,11662688.644467693,12082207.063906061,10868989.51363189,0,0,0,0,0]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,3.4443312299671353E-7,null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":3.5613464576427112},3.6984941111648837,3.8427862820502927,3.9935334671851459,3.5613464576427112,0,null,null,null,null,null,null,null,{"$f":"+SUM(Z12:Z14)","v":3.7436400019987617},{"$f":"+SUM(AA12:AA14)","v":3.8878077902250485},{"$f":"+SUM(AB12:AB14)","v":4.0394858000245808},{"$f":"+SUM(AC12:AC14)","v":4.1979492349000225},{"$f":"+SUM(AD12:AD14)","v":3.7436400019987617},{"$f":"+AI11","v":0},{"$f":"+SUM(AF12:AF14)","v":0},{"$f":"+SUM(AG12:AG14)","v":0},{"$f":"+SUM(AH12:AH14)","v":0},{"$f":"+SUM(AI12:AI14)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":3.4443312299671353E-7},null,1,0,null,2.47E-3,0,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0.82184918253293338},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0.85349864103805007},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0.88679683431929834},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0.92158464627349534},{"$f":"+M12","v":0.82184918253293338},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0},null,{"$f":"IF(Q12=0,0,$E12*$F$3*G12/Q11)","v":1.0511866920346504},{"$f":"IF(R12=0,0,$E11*$F$3*H12/R11)","v":0},null,{"$f":"+J12*T12","v":2.5964311293255864E-3},{"$f":"+U12*K12","v":0},null,{"$f":"+$W12*Energía!Z12*(1-$C12)*1000","v":0.86391692353817584},{"$f":"+$W12*Energía!AA12*(1-$C12)*1000","v":0.89718641312885727},{"$f":"+$W12*Energía!AB12*(1-$C12)*1000","v":0.93218903077490323},{"$f":"+$W12*Energía!AC12*(1-$C12)*1000","v":0.96875751574615898},{"$f":"+Z12","v":0.86391692353817584},0,{"$f":"+Potencia!U12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!V12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!W12*$X12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!T12*$X12*12*1000*(1-$C12)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},null,null,null,{"$f":"+$E$11","v":3.4443312299671353E-7},null,1,0,null,2.47E-3,0,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":1.3697486375548888},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":1.4224977350634169},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":1.4779947238654974},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":1.5359744104558255},{"$f":"+M13","v":1.3697486375548888},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(Q13=0,0,$E13*$F$3*G13/$Q$11)","v":1.0511866920346504},{"$f":"IF(R13=0,0,$E$11*$F$3*H13/$R$11)","v":0},null,{"$f":"+J13*T13","v":2.5964311293255864E-3},{"$f":"+U13*K13","v":0},null,{"$f":"+$W13*Energía!Z13*(1-$C13)*1000","v":1.4398615392302929},{"$f":"+$W13*Energía!AA13*(1-$C13)*1000","v":1.4953106885480956},{"$f":"+$W13*Energía!AB13*(1-$C13)*1000","v":1.5536483846248386},{"$f":"+$W13*Energía!AC13*(1-$C13)*1000","v":1.6145958595769314},{"$f":"+Z13","v":1.4398615392302929},{"$f":"+AI13","v":0},{"$f":"+Potencia!U13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$X13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!T13*$X13*12*1000*(1-$C13)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":3.4443312299671353E-7},null,1,0,null,2.47E-3,0,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":1.3697486375548888},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":1.4224977350634169},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":1.4779947238654974},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":1.5359744104558255},{"$f":"+M14","v":1.3697486375548888},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(Q14=0,0,$E14*$F$3*G14/$Q$11)","v":1.0511866920346504},{"$f":"IF(R14=0,0,$E$11*$F$3*H14/$R$11)","v":0},null,2.5964311293255864E-3,0,null,{"$f":"+$W14*Energía!Z14*(1-$C14)*1000","v":1.4398615392302929},{"$f":"+$W14*Energía!AA14*(1-$C14)*1000","v":1.4953106885480956},{"$f":"+$W14*Energía!AB14*(1-$C14)*1000","v":1.5536483846248386},{"$f":"+$W14*Energía!AC14*(1-$C14)*1000","v":1.6145958595769314},{"$f":"+Z14","v":1.4398615392302929},0,{"$f":"+Potencia!U14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$X14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!T14*$X14*12*1000*(1-$C14)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.0938167914803181E-6,null,1,0,null,2.47E-3,0,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":63.008437327524895},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":65.434895812917176},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":67.987757297812863},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":70.65482288096797},63.008437327524895,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":0},null,{"$f":"IF(Q15=0,0,$E15*$F$3*G15/Q15)","v":1.0511866920346506},{"$f":"IF(R15=0,0,$E15*$F$3*H15/R15)","v":0},null,2.5964311293255869E-3,0,null,{"$f":"+$W15*Energía!Z15*(1-$C15)*1000","v":66.233630804593489},{"$f":"+$W15*Energía!AA15*(1-$C15)*1000","v":68.784291673212394},{"$f":"+$W15*Energía!AB15*(1-$C15)*1000","v":71.467825692742579},{"$f":"+$W15*Energía!AC15*(1-$C15)*1000","v":74.271409540538855},66.233630804593489,0,{"$f":"+Potencia!U15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!V15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!W15*$X15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!T15*$X15*12*1000*(1-$C15)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3367184297930564E-3,null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":34500.777120151499},{"$f":"+SUM(N17:N19)","v":35829.365899791883},{"$f":"+SUM(O17:O19)","v":37227.157402464043},{"$f":"+SUM(P17:P19)","v":38687.475431316256},34500.777120151499,{"$f":"+Potencia!T16*$K16*12*1000*(1-$C16)","v":0},null,{"$f":"IF(Q16=0,0,$E16*$F$3*G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*H16/R16)","v":0},null,0,0,null,{"$f":"+SUM(Z17:Z19)","v":36266.757623362995},{"$f":"+SUM(AA17:AA19)","v":37663.352461923714},{"$f":"+SUM(AB17:AB19)","v":39132.692281686745},{"$f":"+SUM(AC17:AC19)","v":40667.759153397186},{"$f":"+SUM(AD17:AD19)","v":36266.757623362995},0,{"$f":"+SUM(AF17:AF19)","v":0},{"$f":"+SUM(AG17:AG19)","v":0},{"$f":"+SUM(AH17:AH19)","v":0},{"$f":"+SUM(AI17:AI19)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":3.3367184297930564E-3},null,1,0,null,2.47E-3,0,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":8429.4331155127857},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":8754.0510615802668},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":9095.5795306682685},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":9452.3865219451509},8429.4331155127857,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":0},null,{"$f":"IF(Q17=0,0,$E17*$F$3*G17/Q16)","v":1.0511866876813047},{"$f":"IF(R17=0,0,$E16*$F$3*H17/R16)","v":0},null,2.5964311185728227E-3,0,null,{"$f":"+$W17*Energía!Z17*(1-$C17)*1000","v":8860.9078757269872},{"$f":"+$W17*Energía!AA17*(1-$C17)*1000","v":9202.1419392155694},{"$f":"+$W17*Energía!AB17*(1-$C17)*1000","v":9561.1521193850549},{"$f":"+$W17*Energía!AC17*(1-$C17)*1000","v":9936.2228786869327},8860.9078757269872,0,{"$f":"+Potencia!U17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!V17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!W17*$X17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!T17*$X17*12*1000*(1-$C17)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},null,null,null,{"$f":"+$E$16","v":3.3367184297930564E-3},null,1,0,null,2.47E-3,0,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":13035.672002319357},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":13537.657419105806},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":14065.788935897888},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":14617.544454685551},{"$f":"+M18","v":13035.672002319357},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(Q18=0,0,$E18*$F$3*G18/$Q$16)","v":1.0511866876813047},{"$f":"IF(R18=0,0,$E18*$F$3*H18/$R$16)","v":0},null,{"$f":"+J18*T18","v":2.5964311185728227E-3},{"$f":"+U18*K18","v":0},null,{"$f":"+$W18*Energía!Z18*(1-$C18)*1000","v":13702.924873818007},{"$f":"+$W18*Energía!AA18*(1-$C18)*1000","v":14230.605261354071},{"$f":"+$W18*Energía!AB18*(1-$C18)*1000","v":14785.770081150846},{"$f":"+$W18*Energía!AC18*(1-$C18)*1000","v":15365.768137355128},{"$f":"+Z18","v":13702.924873818007},{"$f":"+AI18","v":0},{"$f":"+Potencia!U18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$X18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!T18*$X18*12*1000*(1-$C18)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":3.3367184297930564E-3},null,1,0,null,2.47E-3,0,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":13035.672002319357},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":13537.657419105806},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":14065.788935897888},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":14617.544454685551},13035.672002319357,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(Q19=0,0,$E19*$F$3*G19/$Q$16)","v":1.0511866876813047},{"$f":"IF(R19=0,0,$E19*$F$3*H19/$R$16)","v":0},null,2.5964311185728227E-3,0,null,{"$f":"+$W19*Energía!Z19*(1-$C19)*1000","v":13702.924873818007},{"$f":"+$W19*Energía!AA19*(1-$C19)*1000","v":14230.605261354071},{"$f":"+$W19*Energía!AB19*(1-$C19)*1000","v":14785.770081150846},{"$f":"+$W19*Energía!AC19*(1-$C19)*1000","v":15365.768137355128},13702.924873818007,0,{"$f":"+Potencia!U19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$X19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!T19*$X19*12*1000*(1-$C19)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2232750542770249,null,1,0,null,0,0,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":2308604.4239452691},2397502.8150990177,2491030.9214471667,2588742.3255914962,2308604.4239452691,0,null,{"$f":"IF(Q20=0,0,$E20*$F$3*G20/$Q$20)","v":1.0511866816253259},{"$f":"IF(R20=0,0,$E20*$F$3*H20/$R$20)","v":0},null,0,0,null,{"$f":"+SUM(Z21,Z32,Z43,Z54,Z65)","v":2426774.2235925742},{"$f":"+SUM(AA21,AA32,AA43,AA54,AA65)","v":2520223.0283913142},{"$f":"+SUM(AB21,AB32,AB43,AB54,AB65)","v":2618538.5281421253},{"$f":"+SUM(AC21,AC32,AC43,AC54,AC65)","v":2721251.454821554},{"$f":"+SUM(AD21,AD32,AD43,AD54,AD65)","v":2426774.2235925742},0,{"$f":"+SUM(AF21,AF32,AF43,AF54,AF65)","v":0},{"$f":"+SUM(AG21,AG32,AG43,AG54,AG65)","v":0},{"$f":"+SUM(AH21,AH32,AH43,AH54,AH65)","v":0},{"$f":"+SUM(AI21,AI32,AI43,AI54,AI65)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.2232750542770249},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,2.47E-3,0,null,{"$f":"+SUM(M22:M31)","v":2308604.4239452691},2397502.8150990177,2491030.9214471667,2588742.3255914962,2308604.4239452691,0,null,1.0511866816253259,0,null,2.596431103614555E-3,0,null,{"$f":"+SUM(Z22:Z31)","v":2426774.2235925742},{"$f":"+SUM(AA22:AA31)","v":2520223.0283913142},{"$f":"+SUM(AB22:AB31)","v":2618538.5281421253},{"$f":"+SUM(AC22:AC31)","v":2721251.454821554},{"$f":"+SUM(AD22:AD31)","v":2426774.2235925742},0,{"$f":"+SUM(AF22:AF31)","v":0},{"$f":"+SUM(AG22:AG31)","v":0},{"$f":"+SUM(AH22:AH31)","v":0},{"$f":"+SUM(AI22:AI31)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.2232750542770249},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,{"$f":"+J21","v":2.47E-3},{"$f":"+K21","v":0},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":2272916.0341183678},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":2360440.063361261},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":2452522.2123152683},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":2548722.973119393},2272916.0341183678,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":0},null,1.0511866816253259,0,null,2.596431103614555E-3,0,null,{"$f":"+$W22*Energía!Z22*(1-$C22)*1000","v":2389259.063517883},{"$f":"+$W22*Energía!AA22*(1-$C22)*1000","v":2481263.1573801981},{"$f":"+$W22*Energía!AB22*(1-$C22)*1000","v":2578058.6859760904},{"$f":"+$W22*Energía!AC22*(1-$C22)*1000","v":2679183.6444956092},2389259.063517883,0,{"$f":"+Potencia!U22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!V22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!W22*$X22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!T22*$X22*12*1000*(1-$C22)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.2232750542770249,null,{"$f":"+G22","v":1},0,null,{"$f":"+J22","v":2.47E-3},0,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":35688.389826901366},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":37062.7517377568},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":38508.709131898373},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":40019.35247210339},35688.389826901366,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":0},null,1.0511866816253259,0,null,2.596431103614555E-3,0,null,{"$f":"+$W23*Energía!Z23*(1-$C23)*1000","v":37515.160074691477},{"$f":"+$W23*Energía!AA23*(1-$C23)*1000","v":38959.871011115858},{"$f":"+$W23*Energía!AB23*(1-$C23)*1000","v":40479.842166035138},{"$f":"+$W23*Energía!AC23*(1-$C23)*1000","v":42067.810325944658},37515.160074691477,0,{"$f":"+Potencia!U23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!V23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!W23*$X23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!T23*$X23*12*1000*(1-$C23)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0,0,null,0,0,null,{"$f":"+$W24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$W24*Energía!AC24*(1-$C24)*1000","v":0},0,0,{"$f":"+Potencia!U24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$X24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$X24*12*1000*(1-$C24)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},0,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},null,0,0,null,0,0,null,{"$f":"+$W25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$W25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},0,0,{"$f":"+Potencia!U25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$X25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!T25*$X25*12*1000*(1-$C25)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,null,0,0,null,{"$f":"+$W26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$W26*Energía!AC26*(1-$C26)*1000","v":0},0,0,{"$f":"+Potencia!U26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$X26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$X26*12*1000*(1-$C26)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,null,0,0,null,{"$f":"+$W27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$W27*Energía!AC27*(1-$C27)*1000","v":0},0,0,{"$f":"+Potencia!U27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$X27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$X27*12*1000*(1-$C27)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,null,0,0,null,{"$f":"+$W28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$W28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,0,{"$f":"+Potencia!U28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$X28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$X28*12*1000*(1-$C28)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,null,0,0,null,{"$f":"+$W29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$W29*Energía!AC29*(1-$C29)*1000","v":0},0,0,{"$f":"+Potencia!U29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$X29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$X29*12*1000*(1-$C29)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,null,0,0,null,{"$f":"+$W30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$W30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,0,{"$f":"+Potencia!U30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$X30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$X30*12*1000*(1-$C30)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,null,0,0,null,{"$f":"+$W31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$W31*Energía!AC31*(1-$C31)*1000","v":0},0,0,{"$f":"+Potencia!U31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$X31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$X31*12*1000*(1-$C31)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z33:Z42)","v":0},{"$f":"+SUM(AA33:AA42)","v":0},{"$f":"+SUM(AB33:AB42)","v":0},{"$f":"+SUM(AC33:AC42)","v":0},{"$f":"+SUM(AD33:AD42)","v":0},0,{"$f":"+SUM(AF33:AF42)","v":0},{"$f":"+SUM(AG33:AG42)","v":0},{"$f":"+SUM(AH33:AH42)","v":0},{"$f":"+SUM(AI33:AI42)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2232750542770249,null,1,0,null,{"$f":"+J32","v":2.47E-3},{"$f":"+K32","v":0},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,null,0,0,null,{"$f":"+($W33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$W22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$W22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$W22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($W33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$W22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,0,{"$f":"+Potencia!U33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$X33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$X33*12*1000*(1-$C33)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.2232750542770249,null,1,0,null,{"$f":"+J33","v":2.47E-3},0,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,null,0,0,null,{"$f":"+($W34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$W23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$W23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$W23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($W34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$W23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,0,{"$f":"+Potencia!U34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$X34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$X34*12*1000*(1-$C34)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,null,0,0,null,{"$f":"+($W35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$W24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$W24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$W24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($W35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$W24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,0,{"$f":"+Potencia!U35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$X35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$X35*12*1000*(1-$C35)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,null,0,0,null,{"$f":"+($W36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$W25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$W25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$W25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($W36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$W25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,0,{"$f":"+Potencia!U36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$X36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$X36*12*1000*(1-$C36)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,null,0,0,null,{"$f":"+($W37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$W26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$W26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$W26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($W37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$W26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,0,{"$f":"+Potencia!U37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$X37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$X37*12*1000*(1-$C37)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,null,0,0,null,{"$f":"+($W38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$W27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$W27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$W27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($W38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$W27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,0,{"$f":"+Potencia!U38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$X38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$X38*12*1000*(1-$C38)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2232750542770249,null,{"$f":"+G38","v":1},0,null,2.47E-3,0,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,null,0,0,null,{"$f":"+($W39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$W28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$W28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$W28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($W39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$W28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,0,{"$f":"+Potencia!U39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$X39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$X39*12*1000*(1-$C39)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,null,0,0,null,{"$f":"+($W40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$W29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$W29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$W29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($W40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$W29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,0,{"$f":"+Potencia!U40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$X40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$X40*12*1000*(1-$C40)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,null,0,0,null,{"$f":"+($W41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$W30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$W30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$W30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($W41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$W30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,0,{"$f":"+Potencia!U41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$X41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$X41*12*1000*(1-$C41)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,null,0,0,null,{"$f":"+($W42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$W31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$W31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$W31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($W42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$W31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,0,{"$f":"+Potencia!U42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$X42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$X42*12*1000*(1-$C42)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z44:Z53)","v":0},{"$f":"+SUM(AA44:AA53)","v":0},{"$f":"+SUM(AB44:AB53)","v":0},{"$f":"+SUM(AC44:AC53)","v":0},{"$f":"+SUM(AD44:AD53)","v":0},0,{"$f":"+SUM(AF44:AF53)","v":0},{"$f":"+SUM(AG44:AG53)","v":0},{"$f":"+SUM(AH44:AH53)","v":0},{"$f":"+SUM(AI44:AI53)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2232750542770249,null,1,0,null,{"$f":"+J43","v":2.47E-3},{"$f":"+K43","v":0},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,null,0,0,null,{"$f":"+($W44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$W22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$W22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$W22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($W44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$W22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,0,{"$f":"+Potencia!U44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$X44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$X44*12*1000*(1-$C44)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.2232750542770249,null,1,0,null,{"$f":"+J44","v":2.47E-3},0,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,null,0,0,null,{"$f":"+($W45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$W23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$W23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$W23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($W45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$W23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,0,{"$f":"+Potencia!U45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$X45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$X45*12*1000*(1-$C45)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,null,0,0,null,{"$f":"+($W46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$W24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$W24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$W24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($W46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$W24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,0,{"$f":"+Potencia!U46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$X46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$X46*12*1000*(1-$C46)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,null,0,0,null,{"$f":"+($W47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$W25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$W25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$W25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($W47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$W25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,0,{"$f":"+Potencia!U47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$X47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$X47*12*1000*(1-$C47)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,null,0,0,null,{"$f":"+($W48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$W26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$W26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$W26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($W48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$W26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,0,{"$f":"+Potencia!U48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$X48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$X48*12*1000*(1-$C48)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,null,0,0,null,{"$f":"+($W49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$W27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$W27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$W27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($W49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$W27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,0,{"$f":"+Potencia!U49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$X49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$X49*12*1000*(1-$C49)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,null,0,0,null,{"$f":"+($W50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$W28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$W28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$W28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($W50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$W28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,0,{"$f":"+Potencia!U50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$X50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$X50*12*1000*(1-$C50)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,null,0,0,null,{"$f":"+($W51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$W29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$W29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$W29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($W51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$W29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,0,{"$f":"+Potencia!U51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$X51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$X51*12*1000*(1-$C51)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(Q52=0,0,$E52*$F$3*G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*H52/$R$20)","v":0},null,0,0,null,{"$f":"+($W52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$W30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$W30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$W30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($W52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$W30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,0,{"$f":"+Potencia!U52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$X52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$X52*12*1000*(1-$C52)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,null,0,0,null,{"$f":"+($W53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$W31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$W31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$W31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($W53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$W31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,0,{"$f":"+Potencia!U53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$X53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$X53*12*1000*(1-$C53)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z55:Z64)","v":0},{"$f":"+SUM(AA55:AA64)","v":0},{"$f":"+SUM(AB55:AB64)","v":0},{"$f":"+SUM(AC55:AC64)","v":0},{"$f":"+SUM(AD55:AD64)","v":0},0,{"$f":"+SUM(AF55:AF64)","v":0},{"$f":"+SUM(AG55:AG64)","v":0},{"$f":"+SUM(AH55:AH64)","v":0},{"$f":"+SUM(AI55:AI64)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2232750542770249,null,{"$f":"+G54","v":1},0,null,{"$f":"+J54","v":2.47E-3},{"$f":"+K54","v":0},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,null,0,0,null,{"$f":"+($W55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$W22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$W22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$W22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($W55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$W22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,0,{"$f":"+Potencia!U55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$X55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$X55*12*1000*(1-$C55)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.2232750542770249,null,1,0,null,{"$f":"+J55","v":2.47E-3},0,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,null,0,0,null,{"$f":"+($W56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$W23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$W23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$W23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($W56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$W45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$W34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$W23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,0,{"$f":"+Potencia!U56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$X56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$X56*12*1000*(1-$C56)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,null,0,0,null,{"$f":"+($W57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$W24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$W24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$W24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($W57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$W46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$W35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$W24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,0,{"$f":"+Potencia!U57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$X57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$X57*12*1000*(1-$C57)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,null,0,0,null,{"$f":"+($W58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$W25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$W25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$W25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($W58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$W47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$W36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$W25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,0,{"$f":"+Potencia!U58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$X58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$X58*12*1000*(1-$C58)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,null,0,0,null,{"$f":"+($W59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$W26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$W26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$W26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($W59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$W48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$W37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$W26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,0,{"$f":"+Potencia!U59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$X59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$X59*12*1000*(1-$C59)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,null,0,0,null,{"$f":"+($W60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$W27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$W27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$W27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($W60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$W49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$W38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$W27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,0,{"$f":"+Potencia!U60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$X60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$X60*12*1000*(1-$C60)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,null,0,0,null,{"$f":"+($W61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$W28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$W28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$W28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($W61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$W50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$W39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$W28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,0,{"$f":"+Potencia!U61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$X61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$X61*12*1000*(1-$C61)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,null,0,0,null,{"$f":"+($W62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$W29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$W29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$W29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($W62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$W51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$W40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$W29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,0,{"$f":"+Potencia!U62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$X62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$X62*12*1000*(1-$C62)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,null,0,0,null,{"$f":"+($W63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$W30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$W30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$W30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($W63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$W52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$W41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$W30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,0,{"$f":"+Potencia!U63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$X63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$X63*12*1000*(1-$C63)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.2232750542770249,null,1,0,null,2.47E-3,0,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,null,0,0,null,{"$f":"+($W64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$W31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$W31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$W31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($W64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$W53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$W42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$W31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,0,{"$f":"+Potencia!U64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$X64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$X64*12*1000*(1-$C64)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2232750542770249,null,1,0,null,0,0,null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z66:Z75)","v":0},{"$f":"+SUM(AA66:AA75)","v":0},{"$f":"+SUM(AB66:AB75)","v":0},{"$f":"+SUM(AC66:AC75)","v":0},{"$f":"+SUM(AD66:AD75)","v":0},0,{"$f":"+SUM(AF66:AF75)","v":0},{"$f":"+SUM(AG66:AG75)","v":0},{"$f":"+SUM(AH66:AH75)","v":0},{"$f":"+SUM(AI66:AI75)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2232750542770249,null,1,0,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,null,0,0,null,{"$f":"+($W66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$W55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$W44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$W33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$W22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$W33+Clientes!U66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$W33+Clientes!V66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},{"$f":"+($W66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$W55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$W44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$W33+Clientes!W66*Límites!$B$6*12*$W22)*(1-$C66)*1000","v":0},0,0,{"$f":"+Potencia!U66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$X66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$X66*12*1000*(1-$C66)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.2232750542770249,null,1,0,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,null,0,0,null,{"$f":"+($W67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$W34+Clientes!T67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$W34+Clientes!U67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$W34+Clientes!V67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},{"$f":"+($W67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$W56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$W45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$W34+Clientes!W67*Límites!$B$6*12*$W23)*(1-$C67)*1000","v":0},0,0,{"$f":"+Potencia!U67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$X67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$X67*12*1000*(1-$C67)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2232750542770249,null,1,0,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,null,0,0,null,{"$f":"+($W68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$W35+Clientes!T68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$W35+Clientes!U68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$W35+Clientes!V68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},{"$f":"+($W68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$W57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$W46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$W35+Clientes!W68*Límites!$B$6*12*$W24)*(1-$C68)*1000","v":0},0,0,{"$f":"+Potencia!U68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$X68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$X68*12*1000*(1-$C68)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2232750542770249,null,1,0,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,null,0,0,null,{"$f":"+($W69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$W36+Clientes!T69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$W36+Clientes!U69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$W36+Clientes!V69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},{"$f":"+($W69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$W58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$W47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$W36+Clientes!W69*Límites!$B$6*12*$W25)*(1-$C69)*1000","v":0},0,0,{"$f":"+Potencia!U69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$X69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$X69*12*1000*(1-$C69)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.2232750542770249,null,1,0,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,null,0,0,null,{"$f":"+($W70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$W37+Clientes!T70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$W37+Clientes!U70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$W37+Clientes!V70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},{"$f":"+($W70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$W59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$W48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$W37+Clientes!W70*Límites!$B$6*12*$W26)*(1-$C70)*1000","v":0},0,0,{"$f":"+Potencia!U70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$X70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$X70*12*1000*(1-$C70)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2232750542770249,null,{"$f":"+G70","v":1},0,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,null,0,0,null,{"$f":"+($W71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$W38+Clientes!T71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$W38+Clientes!U71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$W38+Clientes!V71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},{"$f":"+($W71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$W60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$W49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$W38+Clientes!W71*Límites!$B$6*12*$W27)*(1-$C71)*1000","v":0},0,0,{"$f":"+Potencia!U71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$X71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$X71*12*1000*(1-$C71)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.2232750542770249,null,1,0,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,null,0,0,null,{"$f":"+($W72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$W39+Clientes!T72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$W39+Clientes!U72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$W39+Clientes!V72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},{"$f":"+($W72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$W61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$W50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$W39+Clientes!W72*Límites!$B$6*12*$W28)*(1-$C72)*1000","v":0},0,0,{"$f":"+Potencia!U72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$X72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$X72*12*1000*(1-$C72)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2232750542770249,null,1,0,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,null,0,0,null,{"$f":"+($W73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$W40+Clientes!T73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$W40+Clientes!U73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$W40+Clientes!V73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},{"$f":"+($W73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$W62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$W51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$W40+Clientes!W73*Límites!$B$6*12*$W29)*(1-$C73)*1000","v":0},0,0,{"$f":"+Potencia!U73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$X73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$X73*12*1000*(1-$C73)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.2232750542770249,null,1,0,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,null,0,0,null,{"$f":"+($W74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$W41+Clientes!T74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$W41+Clientes!U74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$W41+Clientes!V74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},{"$f":"+($W74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$W63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$W52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$W41+Clientes!W74*Límites!$B$6*12*$W30)*(1-$C74)*1000","v":0},0,0,{"$f":"+Potencia!U74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$X74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$X74*12*1000*(1-$C74)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.2232750542770249,null,1,0,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,null,0,0,null,{"$f":"+($W75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$W42+Clientes!T75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$W42+Clientes!U75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$W42+Clientes!V75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},{"$f":"+($W75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$W64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$W53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$W42+Clientes!W75*Límites!$B$6*12*$W31)*(1-$C75)*1000","v":0},0,0,{"$f":"+Potencia!U75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$X75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$X75*12*1000*(1-$C75)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7393118612336863E-3,null,0,0,null,0,null,null,{"$f":"+SUM(M77:M79)","v":59343.036873751305},61605.462308659946,63980.778164887641,66459.542735186609,59343.036873751305,0,null,{"$f":"IF(Q76=0,0,$E76*$F$3*G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*H76/R76)","v":0},null,0,0,null,{"$f":"+SUM(Z77:Z79)","v":62380.520435212064},{"$f":"+SUM(AA77:AA79)","v":64758.748505604031},{"$f":"+SUM(AB77:AB79)","v":67255.645312970431},{"$f":"+SUM(AC77:AC79)","v":69861.285874652051},{"$f":"+SUM(AD77:AD79)","v":62380.520435212064},0,{"$f":"+SUM(AF77:AF79)","v":0},{"$f":"+SUM(AG77:AG79)","v":0},{"$f":"+SUM(AH77:AH79)","v":0},{"$f":"+SUM(AI77:AI79)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":5.7393118612336863E-3},null,1,0,null,2.47E-3,0,null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":14912.709716517938},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":15481.588995247759},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":16078.928589811983},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":16702.325471122331},14912.709716517938,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":0},null,{"$f":"IF(Q77=0,0,$E77*$F$3*G77/Q76)","v":1.0511851722034855},{"$f":"IF(R77=0,0,$E77*$F$3*H77/R76)","v":0},null,2.5964273753426091E-3,0,null,{"$f":"+$W77*Energía!Z77*(1-$C77)*1000","v":15676.0193313785},{"$f":"+$W77*Energía!AA77*(1-$C77)*1000","v":16274.016793953098},{"$f":"+$W77*Energía!AB77*(1-$C77)*1000","v":16901.931318529056},{"$f":"+$W77*Energía!AC77*(1-$C77)*1000","v":17557.236876560393},15676.0193313785,{"$f":"+AI77","v":0},{"$f":"+Potencia!U77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!V77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!W77*$X77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!T77*$X77*12*1000*(1-$C77)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":5.7393118612336863E-3},null,1,0,null,2.47E-3,0,null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":22215.163578616684},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":23061.93665670609},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":23950.924787537831},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":24878.608632032141},{"$f":"+M78","v":22215.163578616684},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(Q78=0,0,$E78*$F$3*G78/$Q$76)","v":1.0511851722034855},{"$f":"IF(R78=0,0,$E78*$F$3*H78/$R$76)","v":0},null,{"$f":"+J78*T78","v":2.5964273753426091E-3},{"$f":"+U78*K78","v":0},null,{"$f":"+$W78*Energía!Z78*(1-$C78)*1000","v":23352.250551916783},{"$f":"+$W78*Energía!AA78*(1-$C78)*1000","v":24242.365855825465},{"$f":"+$W78*Energía!AB78*(1-$C78)*1000","v":25176.85699722069},{"$f":"+$W78*Energía!AC78*(1-$C78)*1000","v":26152.024499045827},{"$f":"+Z78","v":23352.250551916783},{"$f":"+AI78","v":0},{"$f":"+Potencia!U78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$X78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!T78*$X78*12*1000*(1-$C78)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":5.7393118612336863E-3},null,1,0,null,2.47E-3,0,null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":22215.163578616684},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":23061.93665670609},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":23950.924787537831},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":24878.608632032141},22215.163578616684,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(Q79=0,0,$E79*$F$3*G79/$Q$76)","v":1.0511851722034855},{"$f":"IF(R79=0,0,$E79*$F$3*H79/$R$76)","v":0},null,{"$f":"+J79*T79","v":2.5964273753426091E-3},{"$f":"+U79*K79","v":0},null,{"$f":"+$W79*Energía!Z79*(1-$C79)*1000","v":23352.250551916783},{"$f":"+$W79*Energía!AA79*(1-$C79)*1000","v":24242.365855825465},{"$f":"+$W79*Energía!AB79*(1-$C79)*1000","v":25176.85699722069},{"$f":"+$W79*Energía!AC79*(1-$C79)*1000","v":26152.024499045827},23352.250551916783,0,{"$f":"+Potencia!U79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$X79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!T79*$X79*12*1000*(1-$C79)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28065908293991743,null,1,0,null,0,null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":2901940.0125490148},3013670.3225246533,3131215.9520941749,3254017.1730474886,2901940.0125490148,0,null,{"$f":"IF(Q80=0,0,$E80*$F$3*G80/$Q$80)","v":1.0511866600233459},{"$f":"IF(R80=0,0,$E80*$F$3*H80/$R$80)","v":0},null,0,0,null,{"$f":"+SUM(Z81,Z92,Z103,Z114,Z125)","v":3050480.6293795053},{"$f":"+SUM(AA81,AA92,AA103,AA114,AA125)","v":3167930.0407461701},{"$f":"+SUM(AB81,AB92,AB103,AB114,AB125)","v":3291492.438493697},{"$f":"+SUM(AC81,AC92,AC103,AC114,AC125)","v":3420579.4437943995},{"$f":"+SUM(AD81,AD92,AD103,AD114,AD125)","v":3050480.6293795053},0,{"$f":"+SUM(AF81,AF92,AF103,AF114,AF125)","v":0},{"$f":"+SUM(AG81,AG92,AG103,AG114,AG125)","v":0},{"$f":"+SUM(AH81,AH92,AH103,AH114,AH125)","v":0},{"$f":"+SUM(AI81,AI92,AI103,AI114,AI125)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.28065908293991743},null,{"$f":"+G80","v":1},0,null,2.47E-3,0,null,{"$f":"+SUM(M82:M91)","v":773993.58990473789},803794.92635783413,835147.59305831848,867902.20452971174,773993.58990473789,0,null,1.0511866600233459,0,null,2.5964310502576645E-3,0,null,{"$f":"+SUM(Z82:Z91)","v":813611.73665144073},{"$f":"+SUM(AA82:AA91)","v":844938.50398180296},{"$f":"+SUM(AB82:AB91)","v":877896.00897351047},{"$f":"+SUM(AC82:AC91)","v":912327.21960648673},{"$f":"+SUM(AD82:AD91)","v":813611.73665144073},0,{"$f":"+SUM(AF82:AF91)","v":0},{"$f":"+SUM(AG82:AG91)","v":0},{"$f":"+SUM(AH82:AH91)","v":0},{"$f":"+SUM(AI82:AI91)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28065908293991743,null,1,0,null,{"$f":"+J81","v":2.47E-3},{"$f":"+K81","v":0},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":766545.58168803318},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":796060.09492342675},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":827110.99674729991},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":859550.3436728582},{"$f":"+M82","v":766545.58168803318},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":0},null,1.0511866600233459,0,null,2.5964310502576645E-3,0,null,{"$f":"+$W82*Energía!Z82*(1-$C82)*1000","v":805782.4897702965},{"$f":"+$W82*Energía!AA82*(1-$C82)*1000","v":836807.75236042473},{"$f":"+$W82*Energía!AB82*(1-$C82)*1000","v":869448.04613937484},{"$f":"+$W82*Energía!AC82*(1-$C82)*1000","v":903547.85488739109},{"$f":"+Z82","v":805782.4897702965},0,{"$f":"+Potencia!U82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!V82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!W82*$X82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!T82*$X82*12*1000*(1-$C82)","v":0}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28065908293991743,null,1,0,null,{"$f":"+J82","v":2.47E-3},0,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":7404.1762603029501},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":7689.3115068852967},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":7989.3004798549437},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":8302.7096757189629},7404.1762603029501,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":0},null,1.0511866600233459,0,null,2.5964310502576645E-3,0,null,{"$f":"+$W83*Energía!Z83*(1-$C83)*1000","v":7783.1713132920067},{"$f":"+$W83*Energía!AA83*(1-$C83)*1000","v":8082.9016808018378},{"$f":"+$W83*Energía!AB83*(1-$C83)*1000","v":8398.2460873416348},{"$f":"+$W83*Energía!AC83*(1-$C83)*1000","v":8727.6976531625351},7783.1713132920067,0,{"$f":"+Potencia!U83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!V83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!W83*$X83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!T83*$X83*12*1000*(1-$C83)","v":0}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28065908293991743,null,{"$f":"+G83","v":1},0,null,2.47E-3,0,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0,0,null,0,0,null,{"$f":"+$W84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$W84*Energía!AC84*(1-$C84)*1000","v":0},0,0,{"$f":"+Potencia!U84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$X84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$X84*12*1000*(1-$C84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0,0,null,0,0,null,{"$f":"+$W85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$W85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,0,{"$f":"+Potencia!U85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$X85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$X85*12*1000*(1-$C85)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":43.831956401756443},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":45.519927522029342},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":47.295831163695915},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":49.151181134586416},43.831956401756443,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":0},null,1.0511866600233459,0,null,2.5964310502576645E-3,0,null,{"$f":"+$W86*Energía!Z86*(1-$C86)*1000","v":46.075567852251275},{"$f":"+$W86*Energía!AA86*(1-$C86)*1000","v":47.8499405763868},{"$f":"+$W86*Energía!AB86*(1-$C86)*1000","v":49.716746793993593},{"$f":"+$W86*Energía!AC86*(1-$C86)*1000","v":51.667065933068386},46.075567852251275,0,{"$f":"+Potencia!U86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$X86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!T86*$X86*12*1000*(1-$C86)","v":0}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.28065908293991743},null,1,0,null,2.47E-3,0,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,null,0,0,null,{"$f":"+$W87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$W87*Energía!AC87*(1-$C87)*1000","v":0},0,0,{"$f":"+Potencia!U87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$X87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$X87*12*1000*(1-$C87)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,null,0,0,null,{"$f":"+$W88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$W88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,0,{"$f":"+Potencia!U88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$X88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$X88*12*1000*(1-$C88)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,null,0,0,null,{"$f":"+$W89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$W89*Energía!AC89*(1-$C89)*1000","v":0},0,0,{"$f":"+Potencia!U89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$X89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$X89*12*1000*(1-$C89)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,null,0,0,null,{"$f":"+$W90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$W90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,0,{"$f":"+Potencia!U90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$X90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$X90*12*1000*(1-$C90)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,null,0,0,null,{"$f":"+$W91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$W91*Energía!AC91*(1-$C91)*1000","v":0},0,0,{"$f":"+Potencia!U91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$X91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$X91*12*1000*(1-$C91)","v":0}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+SUM(M93:M102)","v":974713.32680419134},1012241.1723379997,1051722.1509180493,1092968.304359166,974713.32680419134,0,null,1.0511866600233459,0,null,2.5964310502576645E-3,0,null,{"$f":"+SUM(Z93:Z102)","v":1024605.6464835419},{"$f":"+SUM(AA93:AA102)","v":1064054.4170880979},{"$f":"+SUM(AB93:AB102)","v":1105556.2950961133},{"$f":"+SUM(AC93:AC102)","v":1148913.7013706912},{"$f":"+SUM(AD93:AD102)","v":1024605.6464835419},0,{"$f":"+SUM(AF93:AF102)","v":0},{"$f":"+SUM(AG93:AG102)","v":0},{"$f":"+SUM(AH93:AH102)","v":0},{"$f":"+SUM(AI93:AI102)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28065908293991743,null,1,0,null,{"$f":"+J92","v":2.47E-3},{"$f":"+K92","v":0},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":969030.23970697611},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":1006339.2292352215},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":1045589.9508087314},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":1086595.5465301846},969030.23970697611,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":0},null,1.0511866600233459,0,null,2.5964310502576645E-3,0,null,{"$f":"+($W93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$W82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":1018631.6611391985},{"$f":"+($W93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$W82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":1057850.3732302408},{"$f":"+($W93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$W82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":1099110.2081446047},{"$f":"+($W93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$W82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":1142214.7433533068},1018631.6611391985,0,{"$f":"+Potencia!U93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!V93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!W93*$X93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!T93*$X93*12*1000*(1-$C93)","v":0}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28065908293991743,null,1,0,null,{"$f":"+J93","v":2.47E-3},0,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":5387.2213915033781},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":5594.6835920044177},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":5812.9532489630028},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":6040.9873563227629},5387.2213915033781,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":0},null,1.0511866600233459,0,null,2.5964310502576645E-3,0,null,{"$f":"+($W94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$W83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":5662.9752613407572},{"$f":"+($W94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$W83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":5881.0567589665388},{"$f":"+($W94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$W83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":6110.4989106492749},{"$f":"+($W94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$W83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":6350.2053223361872},5662.9752613407572,0,{"$f":"+Potencia!U94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!V94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!W94*$X94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!T94*$X94*12*1000*(1-$C94)","v":0}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,null,0,0,null,{"$f":"+($W95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$W84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$W84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$W84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($W95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$W84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,0,{"$f":"+Potencia!U95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$X95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$X95*12*1000*(1-$C95)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0,0,null,0,0,null,{"$f":"+($W96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$W85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$W85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$W85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($W96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$W85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,0,{"$f":"+Potencia!U96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$X96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$X96*12*1000*(1-$C96)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":295.86570571185592},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":307.25951077369803},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":319.24686035494744},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":331.77047265845835},295.86570571185592,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":0},null,1.0511866600233459,0,null,2.5964310502576645E-3,0,null,{"$f":"+($W97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$W86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":311.01008300269604},{"$f":"+($W97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$W86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":322.98709889061087},{"$f":"+($W97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$W86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":335.58804085945673},{"$f":"+($W97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$W86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":348.75269504821159},311.01008300269604,0,{"$f":"+Potencia!U97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$X97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!T97*$X97*12*1000*(1-$C97)","v":0}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,null,0,0,null,{"$f":"+($W98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$W87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$W87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$W87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($W98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$W87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,0,{"$f":"+Potencia!U98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$X98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$X98*12*1000*(1-$C98)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,null,0,0,null,{"$f":"+($W99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$W88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$W88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$W88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($W99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$W88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,0,{"$f":"+Potencia!U99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$X99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$X99*12*1000*(1-$C99)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28065908293991743,null,{"$f":"+G99","v":1},0,null,2.47E-3,0,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,null,0,0,null,{"$f":"+($W100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$W89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$W89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$W89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($W100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$W89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,0,{"$f":"+Potencia!U100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$X100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$X100*12*1000*(1-$C100)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,null,0,0,null,{"$f":"+($W101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$W90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$W90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$W90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($W101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$W90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,0,{"$f":"+Potencia!U101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$X101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$X101*12*1000*(1-$C101)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,null,0,0,null,{"$f":"+($W102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$W91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$W91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$W91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($W102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$W91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,0,{"$f":"+Potencia!U102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$X102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$X102*12*1000*(1-$C102)","v":0}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+SUM(M104:M113)","v":420253.4396502648},436428.4701863316,453444.17258598492,471219.98395081406,420253.4396502648,0,null,1.0511866600233459,0,null,2.5964310502576645E-3,0,null,{"$f":"+SUM(Z104:Z113)","v":441764.8095892847},{"$f":"+SUM(AA104:AA113)","v":458767.7859142684},{"$f":"+SUM(AB104:AB113)","v":476654.46528771118},{"$f":"+SUM(AC104:AC113)","v":495340.161065511},{"$f":"+SUM(AD104:AD113)","v":441764.8095892847},0,{"$f":"+SUM(AF104:AF113)","v":0},{"$f":"+SUM(AG104:AG113)","v":0},{"$f":"+SUM(AH104:AH113)","v":0},{"$f":"+SUM(AI104:AI113)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28065908293991743,null,1,0,null,{"$f":"+J103","v":2.47E-3},{"$f":"+K103","v":0},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":418850.68007054483},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":434971.69025585317},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":451930.55818927428},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":469646.99255706626},418850.68007054483,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":0},null,1.0511866600233459,0,null,2.5964310502576645E-3,0,null,{"$f":"+($W104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$W82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":440290.2474318631},{"$f":"+($W104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$W82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":457236.4382847597},{"$f":"+($W104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$W82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":475063.37402546965},{"$f":"+($W104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$W82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":493686.65349607175},440290.2474318631,0,{"$f":"+Potencia!U104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!V104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!W104*$X104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!T104*$X104*12*1000*(1-$C104)","v":0}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28065908293991743,null,1,0,null,{"$f":"+J104","v":2.47E-3},0,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":1402.7595797199613},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":1456.7799304784453},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":1513.6143967106555},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":1572.9913937478109},1402.7595797199613,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":0},null,{"$f":"IF(Q105=0,0,$E105*$F$3*G105/$Q$80)*0+T103","v":1.0511866600233459},0,null,2.5964310502576645E-3,0,null,{"$f":"+($W105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$W83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":1474.5621574215788},{"$f":"+($W105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$W83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":1531.3476295086787},{"$f":"+($W105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$W83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":1591.0912622415253},{"$f":"+($W105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$W83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":1653.507569439229},1474.5621574215788,0,{"$f":"+Potencia!U105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$X105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!T105*$X105*12*1000*(1-$C105)","v":0}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(Q106=0,0,$E106*$F$3*G106/$Q$80)","v":0},0,null,0,0,null,{"$f":"+($W106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$W84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$W84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$W84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($W106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$W84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,0,{"$f":"+Potencia!U106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$X106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$X106*12*1000*(1-$C106)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,null,0,0,null,{"$f":"+($W107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$W85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$W85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$W85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($W107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$W85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,0,{"$f":"+Potencia!U107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$X107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$X107*12*1000*(1-$C107)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,null,0,0,null,{"$f":"+($W108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$W86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$W86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$W86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($W108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$W86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,0,{"$f":"+Potencia!U108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$X108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$X108*12*1000*(1-$C108)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,null,0,0,null,{"$f":"+($W109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$W87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$W87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$W87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($W109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$W87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,0,{"$f":"+Potencia!U109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$X109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$X109*12*1000*(1-$C109)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,null,0,0,null,{"$f":"+($W110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$W88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$W88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$W88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($W110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$W88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,0,{"$f":"+Potencia!U110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$X110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$X110*12*1000*(1-$C110)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,null,0,0,null,{"$f":"+($W111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$W89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$W89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$W89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($W111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$W89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,0,{"$f":"+Potencia!U111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$X111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$X111*12*1000*(1-$C111)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,{"$f":"IF(R112=0,0,$E112*$F$3*H112/$R$80)","v":0},null,0,0,null,{"$f":"+($W112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$W90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$W90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$W90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($W112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$W90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,0,{"$f":"+Potencia!U112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$X112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$X112*12*1000*(1-$C112)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,null,0,0,null,{"$f":"+($W113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$W91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$W91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$W91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($W113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$W91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,0,{"$f":"+Potencia!U113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$X113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$X113*12*1000*(1-$C113)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+SUM(M115:M124)","v":732979.6561898205},761205.75364248792,790902.03553182271,821926.68020779698,732979.6561898205,0,null,1.0511866600233459,0,null,2.5964310502576645E-3,0,null,{"$f":"+SUM(Z115:Z124)","v":770498.43665523804},{"$f":"+SUM(AA115:AA124)","v":800169.33376200066},{"$f":"+SUM(AB115:AB124)","v":831385.66913636238},{"$f":"+SUM(AC115:AC124)","v":863998.36175171076},{"$f":"+SUM(AD115:AD124)","v":770498.43665523804},0,{"$f":"+SUM(AF115:AF124)","v":0},{"$f":"+SUM(AG115:AG124)","v":0},{"$f":"+SUM(AH115:AH124)","v":0},{"$f":"+SUM(AI115:AI124)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28065908293991743,null,1,0,null,{"$f":"+J114","v":2.47E-3},{"$f":"+K114","v":0},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":724193.54052908847},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":752081.28417069709},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":781421.5861750599},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":812074.32594936911},724193.54052908847,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":0},null,1.0511866600233459,0,null,2.5964310502576645E-3,0,null,{"$f":"+($W115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$W82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":761262.58907925431},{"$f":"+($W115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$W82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":790577.81317346392},{"$f":"+($W115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$W82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":821419.94724150642},{"$f":"+($W115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$W82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":853641.69838542724},761262.58907925431,0,{"$f":"+Potencia!U115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!V115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!W115*$X115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!T115*$X115*12*1000*(1-$C115)","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28065908293991743,null,{"$f":"+G115","v":1},0,null,{"$f":"+J115","v":2.47E-3},0,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":8786.115660732079},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":9124.4694717907787},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":9480.4493567628469},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":9852.3542584278457},8786.115660732079,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":0},null,1.0511866600233459,0,null,2.5964310502576645E-3,0,null,{"$f":"+($W116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$W83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":9235.8475759837675},{"$f":"+($W116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$W83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":9591.5205885367341},{"$f":"+($W116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$W83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":9965.721894856013},{"$f":"+($W116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$W83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":10356.663366283557},9235.8475759837675,0,{"$f":"+Potencia!U116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$X116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!T116*$X116*12*1000*(1-$C116)","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,null,0,0,null,{"$f":"+($W117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$W84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$W84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$W84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($W117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$W84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,0,{"$f":"+Potencia!U117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$X117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$X117*12*1000*(1-$C117)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,null,0,0,null,{"$f":"+($W118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$W85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$W85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$W85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($W118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$W85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,0,{"$f":"+Potencia!U118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$X118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$X118*12*1000*(1-$C118)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,null,0,0,null,{"$f":"+($W119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$W86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$W86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$W86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($W119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$W86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,0,{"$f":"+Potencia!U119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$X119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$X119*12*1000*(1-$C119)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,null,0,0,null,{"$f":"+($W120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$W87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$W87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$W87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($W120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$W87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,0,{"$f":"+Potencia!U120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$X120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$X120*12*1000*(1-$C120)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,null,0,0,null,{"$f":"+($W121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$W88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$W88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$W88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($W121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$W88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,0,{"$f":"+Potencia!U121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$X121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$X121*12*1000*(1-$C121)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,null,0,0,null,{"$f":"+($W122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$W89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$W89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$W89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($W122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$W89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,0,{"$f":"+Potencia!U122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$X122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$X122*12*1000*(1-$C122)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,null,0,0,null,{"$f":"+($W123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$W90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$W90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$W90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($W123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$W90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,0,{"$f":"+Potencia!U123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$X123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$X123*12*1000*(1-$C123)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28065908293991743,null,1,0,null,2.47E-3,0,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,null,0,0,null,{"$f":"+($W124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$W91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$W91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$W91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($W124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$W91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,0,{"$f":"+Potencia!U124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$X124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$X124*12*1000*(1-$C124)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28065908293991743,null,1,0,null,0,0,null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z126:Z135)","v":0},{"$f":"+SUM(AA126:AA135)","v":0},{"$f":"+SUM(AB126:AB135)","v":0},{"$f":"+SUM(AC126:AC135)","v":0},{"$f":"+SUM(AD126:AD135)","v":0},0,{"$f":"+SUM(AF126:AF135)","v":0},{"$f":"+SUM(AG126:AG135)","v":0},{"$f":"+SUM(AH126:AH135)","v":0},{"$f":"+SUM(AI126:AI135)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28065908293991743,null,1,0,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,null,0,0,null,{"$f":"+($W126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$W82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$W82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$W82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($W126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$W115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$W104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$W93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$W82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,0,{"$f":"+Potencia!U126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$X126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$X126*12*1000*(1-$C126)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28065908293991743,null,1,0,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,null,0,0,null,{"$f":"+($W127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$W83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$W83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$W83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($W127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$W116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$W105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$W94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$W83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,0,{"$f":"+Potencia!U127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$X127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$X127*12*1000*(1-$C127)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28065908293991743,null,1,0,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,null,0,0,null,{"$f":"+($W128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$W84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$W84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$W84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($W128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$W117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$W106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$W95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$W84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,0,{"$f":"+Potencia!U128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$X128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$X128*12*1000*(1-$C128)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28065908293991743,null,1,0,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,null,0,0,null,{"$f":"+($W129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$W85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$W85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$W85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($W129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$W118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$W107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$W96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$W85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,0,{"$f":"+Potencia!U129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$X129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$X129*12*1000*(1-$C129)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28065908293991743,null,1,0,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,null,0,0,null,{"$f":"+($W130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$W86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$W86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$W86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($W130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$W119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$W108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$W97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$W86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,0,{"$f":"+Potencia!U130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$X130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$X130*12*1000*(1-$C130)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28065908293991743,null,1,0,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,null,0,0,null,{"$f":"+($W131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$W87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$W87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$W87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($W131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$W120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$W109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$W98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$W87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,0,{"$f":"+Potencia!U131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$X131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$X131*12*1000*(1-$C131)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28065908293991743,null,{"$f":"+G131","v":1},0,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,null,0,0,null,{"$f":"+($W132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$W88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$W88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$W88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($W132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$W121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$W110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$W99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$W88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,0,{"$f":"+Potencia!U132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$X132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$X132*12*1000*(1-$C132)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28065908293991743,null,1,0,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,null,0,0,null,{"$f":"+($W133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$W89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$W89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$W89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($W133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$W122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$W111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$W100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$W89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,0,{"$f":"+Potencia!U133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$X133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$X133*12*1000*(1-$C133)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28065908293991743,null,1,0,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,null,0,0,null,{"$f":"+($W134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$W90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$W90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$W90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($W134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$W123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$W112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$W101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$W90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,0,{"$f":"+Potencia!U134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$X134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$X134*12*1000*(1-$C134)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28065908293991743,null,1,0,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,null,0,0,null,{"$f":"+($W135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$W91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$W91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$W91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($W135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$W124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$W113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$W102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$W91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,0,{"$f":"+Potencia!U135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$X135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$X135*12*1000*(1-$C135)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4846718437685214,null,1,0,null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":5053477.0922723226},5220281.4453535806,5390792.5286515485,5566127.9568346441,5053477.0922723226,0,null,{"$f":"IF(Q136=0,0,$E136*$F$3*G136/$Q$136)","v":1.0424294186528027},{"$f":"IF(R136=0,0,$E136*$F$3*H136/$R$136)","v":0},null,0,0,null,{"$f":"+SUM(Z137,Z148,Z159,Z170,Z181)","v":5267893.1874726918},{"$f":"+SUM(AA137,AA148,AA159,AA170,AA181)","v":5441774.9522839449},{"$f":"+SUM(AB137,AB148,AB159,AB170,AB181)","v":5619520.7217201069},{"$f":"+SUM(AC137,AC148,AC159,AC170,AC181)","v":5802295.530190248},{"$f":"+SUM(AD137,AD148,AD159,AD170,AD181)","v":5267893.1874726918},0,{"$f":"+SUM(AF137,AF148,AF159,AF170,AF181)","v":0},{"$f":"+SUM(AG137,AG148,AG159,AG170,AG181)","v":0},{"$f":"+SUM(AH137,AH148,AH159,AH170,AH181)","v":0},{"$f":"+SUM(AI137,AI148,AI159,AI170,AI181)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.4846718437685214},null,{"$f":"+G136","v":1},0,null,2.66E-3,0,null,{"$f":"+SUM(M138:M147)","v":1399551.417017947},1442938.2384028623,1486921.7406298004,1531940.6084704357,1399551.417017947,0,null,1.0424294186528027,0,null,2.7728622536164552E-3,0,null,{"$f":"+SUM(Z138:Z147)","v":1458933.5700167243},{"$f":"+SUM(AA138:AA147)","v":1504161.2690101948},{"$f":"+SUM(AB138:AB147)","v":1550010.9656669362},{"$f":"+SUM(AC138:AC147)","v":1596939.9578984566},{"$f":"+SUM(AD138:AD147)","v":1458933.5700167243},0,{"$f":"+SUM(AF138:AF147)","v":0},{"$f":"+SUM(AG138:AG147)","v":0},{"$f":"+SUM(AH138:AH147)","v":0},{"$f":"+SUM(AI138:AI147)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4846718437685214,null,1,0,null,{"$f":"+J137","v":2.66E-3},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":1131141.3217289383},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":1166337.4489752918},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":1202054.1235818989},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":1238633.74640257},{"$f":"+M138","v":1131141.3217289383},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,1.0424294186528027,0,null,2.7728622536164552E-3,0,null,{"$f":"+$W138*Energía!Z138*(1-$C138)*1000","v":1179134.9904240598},{"$f":"+$W138*Energía!AA138*(1-$C138)*1000","v":1215824.4688883065},{"$f":"+$W138*Energía!AB138*(1-$C138)*1000","v":1253056.581234683},{"$f":"+$W138*Energía!AC138*(1-$C138)*1000","v":1291188.256186174},{"$f":"+Z138","v":1179134.9904240598},0,{"$f":"+Potencia!U138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$X138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$X138*12*1000*(1-$C138)","v":0}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.4846718437685214,null,1,0,null,{"$f":"+J138","v":2.66E-3},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":506.24227816556089},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":526.27777987642457},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":547.37627599704444},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":569.4433086609115},506.24227816556089,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,1.0424294186528027,0,null,2.7728622536164552E-3,0,null,{"$f":"+$W139*Energía!Z139*(1-$C139)*1000","v":527.72184372559605},{"$f":"+$W139*Energía!AA139*(1-$C139)*1000","v":548.60744012646876},{"$f":"+$W139*Energía!AB139*(1-$C139)*1000","v":570.60113317193509},{"$f":"+$W139*Energía!AC139*(1-$C139)*1000","v":593.60445720312248},527.72184372559605,0,{"$f":"+Potencia!U139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$X139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$X139*12*1000*(1-$C139)","v":0}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":265934.66227778106},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":274045.01823719987},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":282229.97897220874},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":290585.17822070338},265934.66227778106,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,1.0424294186528027,0,null,2.7728622536164552E-3,0,null,{"$f":"+$W140*Energía!Z140*(1-$C140)*1000","v":277218.11539785669},{"$f":"+$W140*Energía!AA140*(1-$C140)*1000","v":285672.58904570097},{"$f":"+$W140*Energía!AB140*(1-$C140)*1000","v":294204.83290639229},{"$f":"+$W140*Energía!AC140*(1-$C140)*1000","v":302914.53840172885},277218.11539785669,0,{"$f":"+Potencia!U140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$X140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$X140*12*1000*(1-$C140)","v":0}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,null,0,0,null,{"$f":"+$W141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$W141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,0,{"$f":"+Potencia!U141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$X141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$X141*12*1000*(1-$C141)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":10.675040033331083},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":11.101229571189283},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":11.550159456696914},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":12.019862253924929},10.675040033331083,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,1.0424294186528027,0,null,2.7728622536164552E-3,0,null,{"$f":"+$W142*Energía!Z142*(1-$C142)*1000","v":11.127975776040715},{"$f":"+$W142*Energía!AA142*(1-$C142)*1000","v":11.572248288226147},{"$f":"+$W142*Energía!AB142*(1-$C142)*1000","v":12.040226007791734},{"$f":"+$W142*Energía!AC142*(1-$C142)*1000","v":12.52985802164573},11.127975776040715,{"$f":"+AI142","v":0},{"$f":"+Potencia!U142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$X142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$X142*12*1000*(1-$C142)","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,null,{"$f":"+J143*T143","v":0},{"$f":"+U143*K143","v":0},null,{"$f":"+$W143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$W143*Energía!AC143*(1-$C143)*1000","v":0},0,0,{"$f":"+Potencia!U143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$X143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$X143*12*1000*(1-$C143)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,null,0,0,null,{"$f":"+$W144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$W144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,0,{"$f":"+Potencia!U144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$X144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$X144*12*1000*(1-$C144)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":1958.5156930286917},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":2018.3921809229539},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":2078.7116402390875},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":2140.2206762472656},1958.5156930286917,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,1.0424294186528027,0,null,2.7728622536164552E-3,0,null,{"$f":"+$W145*Energía!Z145*(1-$C145)*1000","v":2041.6143753062902},{"$f":"+$W145*Energía!AA145*(1-$C145)*1000","v":2104.0313877728777},{"$f":"+$W145*Energía!AB145*(1-$C145)*1000","v":2166.9101666812453},{"$f":"+$W145*Energía!AC145*(1-$C145)*1000","v":2231.0289953291453},2041.6143753062902,0,{"$f":"+Potencia!U145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$X145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$X145*12*1000*(1-$C145)","v":0}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,null,0,0,null,{"$f":"+$W146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$W146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,0,{"$f":"+Potencia!U146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$X146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$X146*12*1000*(1-$C146)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,null,0,0,null,{"$f":"+$W147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$W147*Energía!AC147*(1-$C147)*1000","v":0},0,0,{"$f":"+Potencia!U147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$X147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$X147*12*1000*(1-$C147)","v":0}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+SUM(M149:M158)","v":1434820.8967234178},1480641.6134513509,1527063.723964686,1574555.7124862669,1434820.8967234178,0,null,1.0424294186528027,0,null,2.7728622536164552E-3,0,null,{"$f":"+SUM(Z149:Z158)","v":1495699.5132422855},{"$f":"+SUM(AA149:AA158)","v":1543464.3763432393},{"$f":"+SUM(AB149:AB158)","v":1591856.1500182918},{"$f":"+SUM(AC149:AC158)","v":1641363.1960035081},{"$f":"+SUM(AD149:AD158)","v":1495699.5132422855},0,{"$f":"+SUM(AF149:AF158)","v":0},{"$f":"+SUM(AG149:AG158)","v":0},{"$f":"+SUM(AH149:AH158)","v":0},{"$f":"+SUM(AI149:AI158)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4846718437685214,null,1,0,null,{"$f":"+J148","v":2.66E-3},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":1132628.6258976688},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":1169245.7157675377},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":1206358.5175580638},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":1244334.928805351},{"$f":"+M149","v":1132628.6258976688},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,1.0424294186528027,0,null,2.7728622536164552E-3,0,null,{"$f":"+($W149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$W138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":1180685.4000440296},{"$f":"+($W149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$W138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":1218856.1317498344},{"$f":"+($W149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$W138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":1257543.6081449094},{"$f":"+($W149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$W138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":1297131.3364439383},{"$f":"+Z149","v":1180685.4000440296},0,{"$f":"+Potencia!U149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$X149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$X149*12*1000*(1-$C149)","v":0}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.4846718437685214,null,1,0,null,{"$f":"+J149","v":2.66E-3},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":1461.7605319076665},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":1518.4831672296393},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":1578.1760397036755},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":1640.558972574215},1461.7605319076665,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,1.0424294186528027,0,null,2.7728622536164552E-3,0,null,{"$f":"+($W150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$W139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":1523.7821814861204},{"$f":"+($W150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$W139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":1582.9115252492595},{"$f":"+($W150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$W139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":1645.137131600085},{"$f":"+($W150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$W139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":1710.1669360461783},1523.7821814861204,0,{"$f":"+Potencia!U150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$X150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$X150*12*1000*(1-$C150)","v":0}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":231234.53897135414},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":238353.90819536243},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":245489.48182946446},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":252743.75258068545},231234.53897135414,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,1.0424294186528027,0,null,2.7728622536164552E-3,0,null,{"$f":"+($W151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$W140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":241045.68603235754},{"$f":"+($W151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$W140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":248467.12595371518},{"$f":"+($W151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$W140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":255905.45782886646},{"$f":"+($W151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$W140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":263467.52307081176},241045.68603235754,0,{"$f":"+Potencia!U151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$X151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$X151*12*1000*(1-$C151)","v":0}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":67081.915059011881},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":69034.625373700081},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":71073.576596548097},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":73196.102922328282},67081.915059011881,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,1.0424294186528027,0,null,2.7728622536164552E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":69928.161717082432},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":71963.724395220197},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":74089.187133115076},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$W152*1000)","v":76301.771016973376},69928.161717082432,0,{"$f":"+Potencia!U152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$X152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$X152*12*1000*(1-$C152)","v":0}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.4846718437685214,null,{"$f":"+G152","v":1},0,null,2.66E-3,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":59.166154088835036},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":61.462254695473241},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":63.878595846687716},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":66.403838422046988},59.166154088835036,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,1.0424294186528027,0,null,2.7728622536164552E-3,0,null,{"$f":"+($W153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$W142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":61.676539610746453},{"$f":"+($W153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$W142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":64.070062431292683},{"$f":"+($W153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$W142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":66.588927532820023},{"$f":"+($W153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$W142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":69.221314682609091},61.676539610746453,0,{"$f":"+Potencia!U153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$X153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$X153*12*1000*(1-$C153)","v":0}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,null,0,0,null,{"$f":"+($W154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$W143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$W143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$W143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($W154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$W143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,0,{"$f":"+Potencia!U154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$X154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$X154*12*1000*(1-$C154)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,null,0,0,null,{"$f":"+($W155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$W144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$W144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$W144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($W155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$W144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,0,{"$f":"+Potencia!U155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$X155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$X155*12*1000*(1-$C155)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":2354.8901093865461},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":2427.4186928256345},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":2500.0933450592088},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":2573.9653669055151},2354.8901093865461,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,1.0424294186528027,0,null,2.7728622536164552E-3,0,null,{"$f":"+($W156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$W145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":2454.8067277190526},{"$f":"+($W156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$W145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":2530.4126567891726},{"$f":"+($W156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$W145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":2606.1708522678118},{"$f":"+($W156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$W145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":2683.1772210557647},2454.8067277190526,0,{"$f":"+Potencia!U156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$X156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$X156*12*1000*(1-$C156)","v":0}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,null,0,0,null,{"$f":"+($W157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$W146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$W146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$W146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($W157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$W146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,0,{"$f":"+Potencia!U157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$X157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$X157*12*1000*(1-$C157)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,null,0,0,null,{"$f":"+($W158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$W147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$W147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$W147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($W158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$W147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,0,{"$f":"+Potencia!U158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$X158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$X158*12*1000*(1-$C158)","v":0}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+SUM(M160:M169)","v":2219104.7785309586},2296701.5934993676,2376807.0640570619,2459631.6358779413,2219104.7785309586,0,null,1.0424294186528027,0,null,2.7728622536164552E-3,0,null,{"$f":"+SUM(Z160:Z169)","v":2313260.1042136825},{"$f":"+SUM(AA160:AA169)","v":2394149.3069305113},{"$f":"+SUM(AB160:AB169)","v":2477653.6060348791},{"$f":"+SUM(AC160:AC169)","v":2563992.3762882841},{"$f":"+SUM(AD160:AD169)","v":2313260.1042136825},0,{"$f":"+SUM(AF160:AF169)","v":0},{"$f":"+SUM(AG160:AG169)","v":0},{"$f":"+SUM(AH160:AH169)","v":0},{"$f":"+SUM(AI160:AI169)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4846718437685214,null,1,0,null,{"$f":"+J159","v":2.66E-3},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":2027108.8123276841},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":2098857.7893624436},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":2172990.3196677165},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":2249674.9330680049},{"$f":"+M160","v":2027108.8123276841},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,1.0424294186528027,0,null,2.7728622536164552E-3,0,null,{"$f":"+($W160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$W138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":2113117.8607807206},{"$f":"+($W160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$W138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":2187911.1051999987},{"$f":"+($W160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$W138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":2265189.0356693859},{"$f":"+($W160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$W138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":2345127.3326358632},{"$f":"+Z160","v":2113117.8607807206},0,{"$f":"+Potencia!U160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$X160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$X160*12*1000*(1-$C160)","v":0}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.4846718437685214,null,1,0,null,{"$f":"+J160","v":2.66E-3},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":8270.0243694514247},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":8589.1152510622123},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":8924.8505618833369},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":9275.6331900193509},8270.0243694514247,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,1.0424294186528027,0,null,2.7728622536164552E-3,0,null,{"$f":"+($W161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$W139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":8620.9166956917597},{"$f":"+($W161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$W139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":8953.5464179067039},{"$f":"+($W161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$W139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":9303.5267827871885},{"$f":"+($W161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$W139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":9669.192913908515},8620.9166956917597,0,{"$f":"+Potencia!U161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$X161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$X161*12*1000*(1-$C161)","v":0}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,null,0,0,null,{"$f":"+($W162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$W140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$W140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$W140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($W162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$W140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,0,{"$f":"+Potencia!U162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$X162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$X162*12*1000*(1-$C162)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":183055.94115919381},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":188564.53723344748},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":194181.06445293562},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":199948.92694981318},183055.94115919381,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,1.0424294186528027,0,null,2.7728622536164552E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":190822.89832352006},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":196565.22092679742},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":202420.05413105609},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$W163*1000)","v":208432.64368054544},190822.89832352006,0,{"$f":"+Potencia!U163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$X163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$X163*12*1000*(1-$C163)","v":0}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":17.326076573200524},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":17.998335809495384},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":18.705794992111148},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":19.445132774351475},17.326076573200524,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,1.0424294186528027,0,null,2.7728622536164552E-3,0,null,{"$f":"+($W164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$W142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":18.061211929735364},{"$f":"+($W164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$W142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":18.761994734610191},{"$f":"+($W164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$W142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":19.499470999064926},{"$f":"+($W164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$W142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":20.270178453593765},18.061211929735364,0,{"$f":"+Potencia!U164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$X164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$X164*12*1000*(1-$C164)","v":0}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,null,0,0,null,{"$f":"+($W165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$W143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$W143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$W143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($W165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$W143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,0,{"$f":"+Potencia!U165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$X165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$X165*12*1000*(1-$C165)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,null,0,0,null,{"$f":"+($W166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$W144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$W144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$W144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($W166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$W144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,0,{"$f":"+Potencia!U166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$X166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$X166*12*1000*(1-$C166)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0,0,null,0,0,null,{"$f":"+($W167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$W145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$W145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$W145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($W167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$W145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,0,{"$f":"+Potencia!U167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$X167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$X167*12*1000*(1-$C167)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4846718437685214,null,1,0,null,2.66E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":652.67459805566841},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":672.15331660462004},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":692.12357953485832},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":712.69753732936852},652.67459805566841,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,1.0424294186528027,0,null,2.7728622536164552E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":680.36720182062209},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":700.67239107370733},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":721.48998065041928},{"$f":"+IF(Límites!$C$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$W168*1000)","v":742.93687951353786},680.36720182062209,0,{"$f":"+Potencia!U168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$X168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$X168*12*1000*(1-$C168)","v":0}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.4846718437685214,null,{"$f":"+G168","v":1},0,null,2.66E-3,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,0,0,null,0,0,null,{"$f":"+($W169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$W147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$W147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$W147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($W169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$W147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,0,{"$f":"+Potencia!U169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$X169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$X169*12*1000*(1-$C169)","v":0}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4846718437685214,null,1,0,null,0,0,null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z171:Z180)","v":0},{"$f":"+SUM(AA171:AA180)","v":0},{"$f":"+SUM(AB171:AB180)","v":0},{"$f":"+SUM(AC171:AC180)","v":0},{"$f":"+SUM(AD171:AD180)","v":0},0,{"$f":"+SUM(AF171:AF180)","v":0},{"$f":"+SUM(AG171:AG180)","v":0},{"$f":"+SUM(AH171:AH180)","v":0},{"$f":"+SUM(AI171:AI180)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4846718437685214,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,null,0,0,null,{"$f":"+($W171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$W138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$W138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$W138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($W171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$W138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+Z171","v":0},0,{"$f":"+Potencia!U171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$X171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$X171*12*1000*(1-$C171)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.4846718437685214,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,null,0,0,null,{"$f":"+($W172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$W139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$W139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$W139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($W172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$W139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,0,{"$f":"+Potencia!U172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$X172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$X172*12*1000*(1-$C172)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4846718437685214,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,null,0,0,null,{"$f":"+($W173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$W140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$W140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$W140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($W173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$W140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,0,{"$f":"+Potencia!U173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$X173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$X173*12*1000*(1-$C173)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4846718437685214,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,null,0,0,null,{"$f":"+($W174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$W141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$W141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$W141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($W174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$W141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,0,{"$f":"+Potencia!U174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$X174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$X174*12*1000*(1-$C174)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.4846718437685214,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,null,0,0,null,{"$f":"+($W175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$W142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$W142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$W142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($W175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$W142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,0,{"$f":"+Potencia!U175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$X175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$X175*12*1000*(1-$C175)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4846718437685214,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,null,0,0,null,{"$f":"+($W176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$W143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$W143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$W143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($W176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$W143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,0,{"$f":"+Potencia!U176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$X176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$X176*12*1000*(1-$C176)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4846718437685214,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,null,0,0,null,{"$f":"+($W177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$W144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$W144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$W144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($W177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$W144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,0,{"$f":"+Potencia!U177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$X177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$X177*12*1000*(1-$C177)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4846718437685214,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,null,0,0,null,{"$f":"+($W178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$W145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$W145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$W145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($W178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$W145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,0,{"$f":"+Potencia!U178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$X178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$X178*12*1000*(1-$C178)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4846718437685214,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,null,0,0,null,{"$f":"+($W179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$W146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$W146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$W146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($W179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$W146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,0,{"$f":"+Potencia!U179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$X179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$X179*12*1000*(1-$C179)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.4846718437685214,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,null,0,0,null,{"$f":"+($W180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$W147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$W147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$W147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($W180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$W147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,0,{"$f":"+Potencia!U180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$X180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$X180*12*1000*(1-$C180)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4846718437685214,null,1,0,null,0,0,null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z182:Z191)","v":0},{"$f":"+SUM(AA182:AA191)","v":0},{"$f":"+SUM(AB182:AB191)","v":0},{"$f":"+SUM(AC182:AC191)","v":0},{"$f":"+SUM(AD182:AD191)","v":0},0,{"$f":"+SUM(AF182:AF191)","v":0},{"$f":"+SUM(AG182:AG191)","v":0},{"$f":"+SUM(AH182:AH191)","v":0},{"$f":"+SUM(AI182:AI191)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4846718437685214,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,null,0,0,null,{"$f":"+($W182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$W138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$W138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$W138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($W182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$W171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$W160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$W149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$W138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+Z182","v":0},0,{"$f":"+Potencia!U182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$X182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$X182*12*1000*(1-$C182)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.4846718437685214,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,null,0,0,null,{"$f":"+($W183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$W139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$W139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$W139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($W183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$W172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$W161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$W150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$W139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,0,{"$f":"+Potencia!U183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$X183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$X183*12*1000*(1-$C183)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4846718437685214,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,null,0,0,null,{"$f":"+($W184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$W140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$W140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$W140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($W184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$W173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$W162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$W151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$W140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,0,{"$f":"+Potencia!U184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$X184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$X184*12*1000*(1-$C184)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4846718437685214,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,null,0,0,null,{"$f":"+($W185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$W141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$W141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$W141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($W185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$W174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$W163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$W152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$W141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,0,{"$f":"+Potencia!U185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$X185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$X185*12*1000*(1-$C185)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.4846718437685214,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,null,0,0,null,{"$f":"+($W186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$W142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$W142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$W142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($W186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$W175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$W164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$W153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$W142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,0,{"$f":"+Potencia!U186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$X186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$X186*12*1000*(1-$C186)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4846718437685214,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,null,0,0,null,{"$f":"+($W187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$W143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$W143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$W143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($W187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$W176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$W165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$W154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$W143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,0,{"$f":"+Potencia!U187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$X187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$X187*12*1000*(1-$C187)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.4846718437685214,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,null,0,0,null,{"$f":"+($W188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$W144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$W144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$W144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($W188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$W177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$W166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$W155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$W144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,0,{"$f":"+Potencia!U188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$X188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$X188*12*1000*(1-$C188)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4846718437685214,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,null,0,0,null,{"$f":"+($W189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$W145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$W145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$W145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($W189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$W178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$W167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$W156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$W145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,0,{"$f":"+Potencia!U189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$X189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$X189*12*1000*(1-$C189)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.4846718437685214,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,null,0,0,null,{"$f":"+($W190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$W146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$W146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$W146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($W190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$W179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$W168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$W157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$W146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,0,{"$f":"+Potencia!U190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$X190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$X190*12*1000*(1-$C190)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.4846718437685214,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,null,0,0,null,{"$f":"+($W191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$W147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$W147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$W147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($W191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$W180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$W169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$W158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$W147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,0,{"$f":"+Potencia!U191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$X191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$X191*12*1000*(1-$C191)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(Q192=0,0,$E192*$F$3*G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*H192/R192)","v":0},null,{"$f":"+J192*T192","v":0},{"$f":"+U192*K192","v":0},null,{"$f":"+SUMPRODUCT(V192:Y192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W192:Z192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X192:AA192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y192:AB192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+Z192","v":0},{"$f":"+AI192","v":0},{"$f":"+Potencia!U192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$X192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$X192*12*1000*(1-$C192)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(Q193=0,0,$E193*$F$3*G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*H193/R193)","v":0},null,0,0,null,{"$f":"+SUMPRODUCT(V193:Y193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W193:Z193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X193:AA193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y193:AB193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD194:AD195)","v":0},0,{"$f":"+SUM(AF194:AF195)","v":0},{"$f":"+SUM(AG194:AG195)","v":0},{"$f":"+SUM(AH194:AH195)","v":0},{"$f":"+SUM(AI194:AI195)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.2232750542770249},null,{"$f":"+G20","v":1},{"$f":"+H20","v":0},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+T20","v":1.0511866816253259},{"$f":"+U20","v":0},null,0,0,null,{"$f":"+$W194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$W194*Energía!AC194*(1-$C194)*1000","v":0},0,0,{"$f":"+Potencia!U194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$X194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$X194*12*1000*(1-$C194)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.28065908293991743},null,{"$f":"+G80","v":1},{"$f":"+H80","v":0},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+T80","v":1.0511866600233459},{"$f":"+U80","v":0},null,0,0,null,{"$f":"+$W195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$W195*Energía!AC195*(1-$C195)*1000","v":0},0,0,{"$f":"+Potencia!U195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$X195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$X195*12*1000*(1-$C195)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.995770471375264E-5,null,1,0,null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":545.6383859733528},{"$f":"+SUM(N197,N201,N205)","v":563.66458564216077},581.98144184930106,600.75057560527239,545.6383859733528,0,null,{"$f":"IF(Q196=0,0,$E196*$F$3*G196/Q196)","v":0.99514583764166054},{"$f":"IF(R196=0,0,$E196*$F$3*H196/R196)","v":0},null,0,0,null,{"$f":"+SUM(Z197,Z201,Z205)","v":542.98976865889585},{"$f":"+SUM(AA197,AA201,AA205)","v":560.92846622780758},579.15640944102404,597.83443477441858,{"$f":"+SUM(AD197,AD201,AD205)","v":542.98976865889585},{"$f":"+AI196","v":0},{"$f":"+SUM(AF197,AF201,AF205)","v":0},{"$f":"+SUM(AG197,AG201,AG205)","v":0},{"$f":"+SUM(AH197,AH201,AH205)","v":0},{"$f":"+SUM(AI197,AI201,AI205)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":4.995770471375264E-5},null,{"$f":"+G196","v":1},0,null,0,0,null,{"$f":"+SUM(M198:M200)","v":545.6383859733528},563.66458564216077,581.98144184930106,600.75057560527239,545.6383859733528,0,null,{"$f":"IF(Q197=0,0,$E197*$F$3*G197/$Q$196)","v":0.99514583764166054},{"$f":"IF(R197=0,0,$E197*$F$3*H197/$R$196)","v":0},null,0,0,null,{"$f":"+SUM(Z198:Z200)","v":542.98976865889585},{"$f":"+SUM(AA198:AA200)","v":560.92846622780758},579.15640944102404,597.83443477441858,542.98976865889585,0,{"$f":"+SUM(AF198:AF200)","v":0},{"$f":"+SUM(AG198:AG200)","v":0},0,0]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":4.995770471375264E-5},null,{"$f":"+G197","v":1},0,null,2.66E-3,0,null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":109.12767719467057},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":112.73291712843215},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":116.3962883698602},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":120.15011512105448},{"$f":"+M198","v":109.12767719467057},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(Q198=0,0,$E198*$F$3*G198/$Q$196)","v":0.99514583764166054},{"$f":"IF(R198=0,0,$E198*$F$3*H198/$R$196)","v":0},null,{"$f":"+J198*T198","v":2.6470879281268169E-3},{"$f":"+U198*K198","v":0},null,{"$f":"+$W198*Energía!Z198*(1-$C198)*1000","v":108.59795373177917},{"$f":"+$W198*Energía!AA198*(1-$C198)*1000","v":112.18569324556152},{"$f":"+$W198*Energía!AB198*(1-$C198)*1000","v":115.8312818882048},{"$f":"+$W198*Energía!AC198*(1-$C198)*1000","v":119.56688695488371},{"$f":"+Z198","v":108.59795373177917},{"$f":"+AI198","v":0},{"$f":"+Potencia!U198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$X198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$X198*12*1000*(1-$C198)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.995770471375264E-5,null,{"$f":"+G198","v":1},0,null,2.66E-3,0,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":218.25535438934114},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":225.4658342568643},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":232.7925767397204},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":240.30023024210897},218.25535438934114,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,0.99514583764166054,0,null,2.6470879281268169E-3,0,null,{"$f":"+$W199*Energía!Z199*(1-$C199)*1000","v":217.19590746355834},{"$f":"+$W199*Energía!AA199*(1-$C199)*1000","v":224.37138649112305},{"$f":"+$W199*Energía!AB199*(1-$C199)*1000","v":231.6625637764096},{"$f":"+$W199*Energía!AC199*(1-$C199)*1000","v":239.13377390976743},217.19590746355834,0,{"$f":"+Potencia!U199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$X199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$X199*12*1000*(1-$C199)","v":0}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.995770471375264E-5,null,{"$f":"+G199","v":1},0,null,2.66E-3,0,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":218.25535438934114},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":225.4658342568643},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":232.7925767397204},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":240.30023024210897},218.25535438934114,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,0.99514583764166054,0,null,2.6470879281268169E-3,0,null,{"$f":"+$W200*Energía!Z200*(1-$C200)*1000","v":217.19590746355834},{"$f":"+$W200*Energía!AA200*(1-$C200)*1000","v":224.37138649112305},{"$f":"+$W200*Energía!AB200*(1-$C200)*1000","v":231.6625637764096},{"$f":"+$W200*Energía!AC200*(1-$C200)*1000","v":239.13377390976743},217.19590746355834,0,{"$f":"+Potencia!U200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$X200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$X200*12*1000*(1-$C200)","v":0}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.995770471375264E-5,null,{"$f":"+G200","v":1},0,null,0,0,null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z202:Z204)","v":0},{"$f":"+SUM(AA202:AA204)","v":0},0,0,0,0,{"$f":"+SUM(AF202:AF204)","v":0},{"$f":"+SUM(AG202:AG204)","v":0},0,0]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.995770471375264E-5,null,{"$f":"+G201","v":1},0,null,2.66E-3,0,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,null,0,0,null,{"$f":"+$W202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$W202*Energía!AC202*(1-$C202)*1000","v":0},0,0,{"$f":"+Potencia!U202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$X202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$X202*12*1000*(1-$C202)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.995770471375264E-5,null,{"$f":"+G202","v":1},0,null,2.66E-3,0,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,null,0,0,null,{"$f":"+$W203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$W203*Energía!AC203*(1-$C203)*1000","v":0},0,0,{"$f":"+Potencia!U203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$X203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$X203*12*1000*(1-$C203)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.995770471375264E-5,null,{"$f":"+G203","v":1},0,null,2.66E-3,0,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,null,0,0,null,{"$f":"+$W204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$W204*Energía!AC204*(1-$C204)*1000","v":0},0,0,{"$f":"+Potencia!U204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$X204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$X204*12*1000*(1-$C204)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.995770471375264E-5,null,{"$f":"+G204","v":1},0,null,0,0,null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z206:Z208)","v":0},{"$f":"+SUM(AA206:AA208)","v":0},0,0,0,0,{"$f":"+SUM(AF206:AF208)","v":0},{"$f":"+SUM(AG206:AG208)","v":0},0,0]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.995770471375264E-5,null,{"$f":"+G205","v":1},0,null,2.66E-3,0,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,null,0,0,null,{"$f":"+$W206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$W206*Energía!AC206*(1-$C206)*1000","v":0},0,0,{"$f":"+Potencia!U206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$X206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$X206*12*1000*(1-$C206)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.995770471375264E-5,null,{"$f":"+G206","v":1},0,null,2.66E-3,0,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,null,0,0,null,{"$f":"+$W207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$W207*Energía!AC207*(1-$C207)*1000","v":0},0,0,{"$f":"+Potencia!U207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$X207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$X207*12*1000*(1-$C207)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,4.995770471375264E-5,null,{"$f":"+G207","v":1},0,null,2.66E-3,0,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,null,0,0,null,{"$f":"+$W208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$W208*Energía!AC208*(1-$C208)*1000","v":0},0,0,{"$f":"+Potencia!U208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$X208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$X208*12*1000*(1-$C208)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2615927688814405E-3,null,1,0,null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":24615.704034787803},25367.103559398198,26130.5523886796,26912.979712751367,24615.704034787803,0,null,{"$f":"IF(Q209=0,0,$E209*$F$3*G209/$Q$209)","v":0.99859943287988051},{"$f":"IF(R209=0,0,$E209*$F$3*H209/$R$209)","v":0},null,0,0,null,{"$f":"+SUM(Z210,Z221,Z232,Z243,Z254)","v":24581.228089078086},{"$f":"+SUM(AA210,AA221,AA232,AA243,AA254)","v":25331.575228220245},{"$f":"+SUM(AB210,AB221,AB232,AB243,AB254)","v":26093.954796173453},{"$f":"+SUM(AC210,AC221,AC232,AC243,AC254)","v":26875.28627826125},{"$f":"+SUM(AD210,AD221,AD232,AD243,AD254)","v":24581.228089078086},0,{"$f":"+SUM(AF210,AF221,AF232,AF243,AF254)","v":0},{"$f":"+SUM(AG210,AG221,AG232,AG243,AG254)","v":0},{"$f":"+SUM(AH210,AH221,AH232,AH243,AH254)","v":0},{"$f":"+SUM(AI210,AI221,AI232,AI243,AI254)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.2615927688814405E-3},null,{"$f":"+G209","v":1},0,null,2.81E-3,0,null,{"$f":"+SUM(M211:M220)","v":24615.704034787803},25367.103559398198,26130.5523886796,26912.979712751367,24615.704034787803,0,null,0.99859943287988051,0,null,2.8060644063924644E-3,0,null,{"$f":"+SUM(Z211:Z220)","v":24581.228089078086},{"$f":"+SUM(AA211:AA220)","v":25331.575228220245},{"$f":"+SUM(AB211:AB220)","v":26093.954796173453},{"$f":"+SUM(AC211:AC220)","v":26875.28627826125},{"$f":"+SUM(AD211:AD220)","v":24581.228089078086},0,{"$f":"+SUM(AF211:AF220)","v":0},{"$f":"+SUM(AG211:AG220)","v":0},{"$f":"+SUM(AH211:AH220)","v":0},{"$f":"+SUM(AI211:AI220)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.2615927688814405E-3},null,1,0,null,{"$f":"+J210","v":2.81E-3},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":20324.729112531128},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":20946.237780931595},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":21577.888168739169},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":22225.346039479959},{"$f":"+M211","v":20324.729112531128},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,0.99859943287988051,0,null,2.8060644063924644E-3,0,null,{"$f":"+$W211*Energía!Z211*(1-$C211)*1000","v":20296.262965210779},{"$f":"+$W211*Energía!AA211*(1-$C211)*1000","v":20916.901169005421},{"$f":"+$W211*Energía!AB211*(1-$C211)*1000","v":21547.666888048418},{"$f":"+$W211*Energía!AC211*(1-$C211)*1000","v":22194.217950583788},20296.262965210779,0,{"$f":"+Potencia!U211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$X211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$X211*12*1000*(1-$C211)","v":0}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2615927688814405E-3,null,1,0,null,{"$f":"+J211","v":2.81E-3},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0,0,null,0,0,null,{"$f":"+$W212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$W212*Energía!AC212*(1-$C212)*1000","v":0},0,0,{"$f":"+Potencia!U212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$X212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$X212*12*1000*(1-$C212)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2615927688814405E-3,null,1,0,null,2.81E-3,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":4264.9879132798296},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":4394.0921242849972},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":4525.092367833231},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":4659.2444189516918},4264.9879132798296,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,0.99859943287988051,0,null,2.8060644063924644E-3,0,null,{"$f":"+$W213*Energía!Z213*(1-$C213)*1000","v":4259.0145114407842},{"$f":"+$W213*Energía!AA213*(1-$C213)*1000","v":4387.9379033329478},{"$f":"+$W213*Energía!AB213*(1-$C213)*1000","v":4518.7546722473417},{"$f":"+$W213*Energía!AC213*(1-$C213)*1000","v":4652.7188344139086},4259.0145114407842,0,{"$f":"+Potencia!U213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$X213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$X213*12*1000*(1-$C213)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2615927688814405E-3,null,1,0,null,2.81E-3,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,null,0,0,null,{"$f":"+$W214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$W214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,0,{"$f":"+Potencia!U214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$X214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$X214*12*1000*(1-$C214)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2615927688814405E-3,null,1,0,null,2.81E-3,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0,0,null,0,0,null,{"$f":"+$W215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$W215*Energía!AC215*(1-$C215)*1000","v":0},0,0,{"$f":"+Potencia!U215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$X215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$X215*12*1000*(1-$C215)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2615927688814405E-3,null,1,0,null,2.81E-3,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,null,0,0,null,{"$f":"+$W216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$W216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+AI216","v":0},{"$f":"+Potencia!U216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$X216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$X216*12*1000*(1-$C216)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2615927688814405E-3,null,1,0,null,2.81E-3,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,null,{"$f":"+J217*T217","v":0},{"$f":"+U217*K217","v":0},null,{"$f":"+$W217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$W217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,0,{"$f":"+Potencia!U217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$X217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$X217*12*1000*(1-$C217)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2615927688814405E-3,null,1,0,null,2.81E-3,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":25.987008976845175},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":26.773654181604904},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":27.571852107197355},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":28.389254319715402},25.987008976845175,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,0.99859943287988051,0,null,2.8060644063924644E-3,0,null,{"$f":"+$W218*Energía!Z218*(1-$C218)*1000","v":25.950612426521953},{"$f":"+$W218*Energía!AA218*(1-$C218)*1000","v":26.736155881872701},{"$f":"+$W218*Energía!AB218*(1-$C218)*1000","v":27.533235877695223},{"$f":"+$W218*Energía!AC218*(1-$C218)*1000","v":28.349493263550499},25.950612426521953,0,{"$f":"+Potencia!U218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$X218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$X218*12*1000*(1-$C218)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2615927688814405E-3,null,1,0,null,2.81E-3,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,null,0,0,null,{"$f":"+$W219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$W219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,0,{"$f":"+Potencia!U219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$X219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$X219*12*1000*(1-$C219)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2615927688814405E-3,null,1,0,null,2.81E-3,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,null,0,0,null,{"$f":"+$W220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$W220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+Z220","v":0},0,{"$f":"+Potencia!U220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$X220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$X220*12*1000*(1-$C220)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z222:Z231)","v":0},{"$f":"+SUM(AA222:AA231)","v":0},{"$f":"+SUM(AB222:AB231)","v":0},{"$f":"+SUM(AC222:AC231)","v":0},{"$f":"+SUM(AD222:AD231)","v":0},0,{"$f":"+SUM(AF222:AF231)","v":0},{"$f":"+SUM(AG222:AG231)","v":0},{"$f":"+SUM(AH222:AH231)","v":0},{"$f":"+SUM(AI222:AI231)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2615927688814405E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,null,0,0,null,{"$f":"+($W222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$W211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$W211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$W211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($W222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$W211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,0,{"$f":"+Potencia!U222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$X222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$X222*12*1000*(1-$C222)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2615927688814405E-3,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,null,0,0,null,{"$f":"+($W223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$W212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$W212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$W212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($W223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$W212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,0,{"$f":"+Potencia!U223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$X223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$X223*12*1000*(1-$C223)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,null,0,0,null,{"$f":"+($W224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$W213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$W213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$W213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($W224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$W213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,0,{"$f":"+Potencia!U224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$X224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$X224*12*1000*(1-$C224)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,null,0,0,null,{"$f":"+($W225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$W214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$W214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$W214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($W225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$W214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,0,{"$f":"+Potencia!U225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$X225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$X225*12*1000*(1-$C225)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2615927688814405E-3,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,null,0,0,null,{"$f":"+($W226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$W215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$W215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$W215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($W226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$W215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,0,{"$f":"+Potencia!U226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$X226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$X226*12*1000*(1-$C226)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,null,0,0,null,{"$f":"+($W227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$W216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$W216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$W216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($W227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$W216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,0,{"$f":"+Potencia!U227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$X227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$X227*12*1000*(1-$C227)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,null,0,0,null,{"$f":"+($W228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$W217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$W217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$W217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($W228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$W217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,0,{"$f":"+Potencia!U228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$X228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$X228*12*1000*(1-$C228)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,null,0,0,null,{"$f":"+($W229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$W218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$W218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$W218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($W229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$W218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,0,{"$f":"+Potencia!U229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$X229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$X229*12*1000*(1-$C229)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,null,0,0,null,{"$f":"+($W230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$W219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$W219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$W219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($W230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$W219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,0,{"$f":"+Potencia!U230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$X230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$X230*12*1000*(1-$C230)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,null,0,0,null,{"$f":"+($W231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$W220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$W220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$W220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($W231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$W220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,0,{"$f":"+Potencia!U231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$X231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$X231*12*1000*(1-$C231)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z233:Z242)","v":0},{"$f":"+SUM(AA233:AA242)","v":0},{"$f":"+SUM(AB233:AB242)","v":0},{"$f":"+SUM(AC233:AC242)","v":0},{"$f":"+SUM(AD233:AD242)","v":0},0,{"$f":"+SUM(AF233:AF242)","v":0},{"$f":"+SUM(AG233:AG242)","v":0},{"$f":"+SUM(AH233:AH242)","v":0},{"$f":"+SUM(AI233:AI242)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2615927688814405E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,null,0,0,null,{"$f":"+($W233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$W211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$W211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$W211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($W233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$W211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,0,{"$f":"+Potencia!U233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$X233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$X233*12*1000*(1-$C233)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2615927688814405E-3,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,null,0,0,null,{"$f":"+($W234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$W212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$W212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$W212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($W234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$W212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,0,{"$f":"+Potencia!U234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$X234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$X234*12*1000*(1-$C234)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,null,0,0,null,{"$f":"+($W235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$W213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$W213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$W213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($W235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$W213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,0,{"$f":"+Potencia!U235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$X235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$X235*12*1000*(1-$C235)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,null,0,0,null,{"$f":"+($W236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$W214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$W214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$W214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($W236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$W214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,0,{"$f":"+Potencia!U236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$X236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$X236*12*1000*(1-$C236)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,null,0,0,null,{"$f":"+($W237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$W215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$W215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$W215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($W237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$W215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,0,{"$f":"+Potencia!U237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$X237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$X237*12*1000*(1-$C237)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,null,0,0,null,{"$f":"+($W238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$W216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$W216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$W216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($W238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$W216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,0,{"$f":"+Potencia!U238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$X238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$X238*12*1000*(1-$C238)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,null,0,0,null,{"$f":"+($W239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$W217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$W217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$W217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($W239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$W217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,0,{"$f":"+Potencia!U239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$X239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$X239*12*1000*(1-$C239)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,null,0,0,null,{"$f":"+($W240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$W218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$W218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$W218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($W240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$W218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,0,{"$f":"+Potencia!U240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$X240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$X240*12*1000*(1-$C240)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,{"$f":"IF(Q241=0,0,$E241*$F$3*G241/$Q$209)","v":0},{"$f":"IF(R241=0,0,$E241*$F$3*H241/$R$209)","v":0},null,0,0,null,{"$f":"+($W241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$W219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$W219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$W219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($W241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$W219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,0,{"$f":"+Potencia!U241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$X241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$X241*12*1000*(1-$C241)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2615927688814405E-3,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,null,0,0,null,{"$f":"+($W242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$W220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$W220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$W220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($W242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$W220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,0,{"$f":"+Potencia!U242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$X242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$X242*12*1000*(1-$C242)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z244:Z253)","v":0},{"$f":"+SUM(AA244:AA253)","v":0},{"$f":"+SUM(AB244:AB253)","v":0},{"$f":"+SUM(AC244:AC253)","v":0},{"$f":"+SUM(AD244:AD253)","v":0},0,{"$f":"+SUM(AF244:AF253)","v":0},{"$f":"+SUM(AG244:AG253)","v":0},{"$f":"+SUM(AH244:AH253)","v":0},{"$f":"+SUM(AI244:AI253)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2615927688814405E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,null,0,0,null,{"$f":"+($W244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$W211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$W211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$W211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($W244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$W211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,0,{"$f":"+Potencia!U244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$X244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$X244*12*1000*(1-$C244)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2615927688814405E-3,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,null,0,0,null,{"$f":"+($W245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$W212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$W212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$W212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($W245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$W212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,0,{"$f":"+Potencia!U245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$X245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$X245*12*1000*(1-$C245)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,null,0,0,null,{"$f":"+($W246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$W213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$W213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$W213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($W246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$W213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,0,{"$f":"+Potencia!U246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$X246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$X246*12*1000*(1-$C246)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,null,0,0,null,{"$f":"+($W247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$W214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$W214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$W214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($W247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$W214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,0,{"$f":"+Potencia!U247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$X247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$X247*12*1000*(1-$C247)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,null,0,0,null,{"$f":"+($W248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$W215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$W215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$W215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($W248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$W215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,0,{"$f":"+Potencia!U248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$X248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$X248*12*1000*(1-$C248)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,null,0,0,null,{"$f":"+($W249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$W216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$W216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$W216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($W249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$W216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,0,{"$f":"+Potencia!U249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$X249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$X249*12*1000*(1-$C249)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,null,0,0,null,{"$f":"+($W250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$W217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$W217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$W217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($W250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$W217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,0,{"$f":"+Potencia!U250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$X250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$X250*12*1000*(1-$C250)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,null,0,0,null,{"$f":"+($W251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$W218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$W218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$W218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($W251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$W218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,0,{"$f":"+Potencia!U251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$X251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$X251*12*1000*(1-$C251)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,null,0,0,null,{"$f":"+($W252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$W219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$W219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$W219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($W252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$W219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,0,{"$f":"+Potencia!U252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$X252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$X252*12*1000*(1-$C252)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,null,0,0,null,{"$f":"+($W253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$W220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$W220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$W220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($W253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$W220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,0,{"$f":"+Potencia!U253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$X253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$X253*12*1000*(1-$C253)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z255:Z264)","v":0},{"$f":"+SUM(AA255:AA264)","v":0},{"$f":"+SUM(AB255:AB264)","v":0},{"$f":"+SUM(AC255:AC264)","v":0},{"$f":"+SUM(AD255:AD264)","v":0},0,{"$f":"+SUM(AJ255:AJ264)","v":0},{"$f":"+SUM(AK255:AK264)","v":0},{"$f":"+SUM(AL255:AL264)","v":0},{"$f":"+SUM(AI255:AI264)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2615927688814405E-3,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,0,0,null,0,0,null,{"$f":"+($W255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$W211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$W211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$W211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($W255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$W244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$W233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$W222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$W211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T255*$X255*12*1000*(1-$C255)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2615927688814405E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,null,0,0,null,{"$f":"+($W256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$W212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$W212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$W212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($W256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$W245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$W234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$W223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$W212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T256*$X256*12*1000*(1-$C256)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,null,0,0,null,{"$f":"+($W257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$W213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$W213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$W213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($W257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$W246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$W235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$W224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$W213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T257*$X257*12*1000*(1-$C257)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2615927688814405E-3,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,null,0,0,null,{"$f":"+($W258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$W214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$W214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$W214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($W258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$W247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$W236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$W225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$W214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T258*$X258*12*1000*(1-$C258)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,null,0,0,null,{"$f":"+($W259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$W215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$W215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$W215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($W259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$W248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$W237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$W226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$W215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T259*$X259*12*1000*(1-$C259)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,null,0,0,null,{"$f":"+($W260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$W216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$W216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$W216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($W260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$W249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$W238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$W227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$W216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T260*$X260*12*1000*(1-$C260)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,0,0,null,0,0,null,{"$f":"+($W261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$W217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$W217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$W217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($W261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$W250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$W239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$W228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$W217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T261*$X261*12*1000*(1-$C261)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,0,0,null,0,0,null,{"$f":"+($W262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$W218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$W218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$W218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($W262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$W251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$W240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$W229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$W218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T262*$X262*12*1000*(1-$C262)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,0,0,null,0,0,null,{"$f":"+($W263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$W219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$W219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$W219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($W263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$W252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$W241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$W230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$W219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T263*$X263*12*1000*(1-$C263)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2615927688814405E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,0,0,null,0,0,null,{"$f":"+($W264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$W220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$W220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$W220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($W264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$W253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$W242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$W231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$W220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T264*$X264*12*1000*(1-$C264)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,0,null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(Q265=0,0,$E265*$F$3*G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*H265/R265)","v":0},null,{"$f":"+J265*T265","v":0},{"$f":"+U265*K265","v":0},null,{"$f":"+SUMPRODUCT(V265:Y265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(W265:Z265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(X265:AA265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUMPRODUCT(Y265:AB265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+SUM(AD266:AD267)","v":0},{"$f":"+AI265","v":0},{"$f":"+SUM(AF266:AF267)","v":0},{"$f":"+SUM(AG266:AG267)","v":0},{"$f":"+SUM(AH266:AH267)","v":0},{"$f":"+SUM(AI266:AI267)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,1,0,null,0,0,null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(Q266=0,0,$E266*$F$3*G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*H266/R265)","v":0},null,0,0,null,{"$f":"+$W266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$W266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+Z266","v":0},0,{"$f":"+Potencia!U266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$X266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$X266*12*1000*(1-$C266)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,1,0,null,0,0,null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(Q267=0,0,$E267*$F$3*G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*H267/R265)","v":0},null,0,0,null,{"$f":"+$W267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$W267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+Z267","v":0},0,{"$f":"+Potencia!U267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$X267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$X267*12*1000*(1-$C267)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,null,{"$f":"IF(Q268=0,0,$E268*$F$3*G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*H268/$R$268)","v":0},null,0,0,null,{"$f":"+SUM(Z269,Z280,Z291,Z302,Z313)","v":0},{"$f":"+SUM(AA269,AA280,AA291,AA302,AA313)","v":0},{"$f":"+SUM(AB269,AB280,AB291,AB302,AB313)","v":0},{"$f":"+SUM(AC269,AC280,AC291,AC302,AC313)","v":0},{"$f":"+SUM(AD269,AD280,AD291,AD302,AD313)","v":0},0,{"$f":"+SUM(AF269,AF280,AF291,AF302,AF313)","v":0},{"$f":"+SUM(AG269,AG280,AG291,AG302,AG313)","v":0},{"$f":"+SUM(AH269,AH280,AH291,AH302,AH313)","v":0},{"$f":"+SUM(AI269,AI280,AI291,AI302,AI313)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,0,0,null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z270:Z279)","v":0},{"$f":"+SUM(AA270:AA279)","v":0},{"$f":"+SUM(AB270:AB279)","v":0},{"$f":"+SUM(AC270:AC279)","v":0},{"$f":"+SUM(AD270:AD279)","v":0},0,{"$f":"+SUM(AF270:AF279)","v":0},{"$f":"+SUM(AG270:AG279)","v":0},{"$f":"+SUM(AH270:AH279)","v":0},{"$f":"+SUM(AI270:AI279)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,null,0,0,null,{"$f":"+$W270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$W270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+Z270","v":0},0,{"$f":"+Potencia!U270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$X270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$X270*12*1000*(1-$C270)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,null,0,0,null,{"$f":"+$W271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$W271*Energía!AC271*(1-$C271)*1000","v":0},0,0,{"$f":"+Potencia!U271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$X271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$X271*12*1000*(1-$C271)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,null,0,0,null,{"$f":"+$W272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$W272*Energía!AC272*(1-$C272)*1000","v":0},0,0,{"$f":"+Potencia!U272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$X272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$X272*12*1000*(1-$C272)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,null,0,0,null,{"$f":"+$W273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$W273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,0,{"$f":"+Potencia!U273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$X273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$X273*12*1000*(1-$C273)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,null,0,0,null,{"$f":"+$W274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$W274*Energía!AC274*(1-$C274)*1000","v":0},0,0,{"$f":"+Potencia!U274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$X274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$X274*12*1000*(1-$C274)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,null,0,0,null,{"$f":"+$W275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$W275*Energía!AC275*(1-$C275)*1000","v":0},0,0,{"$f":"+Potencia!U275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$X275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$X275*12*1000*(1-$C275)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,null,0,0,null,{"$f":"+$W276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$W276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,0,{"$f":"+Potencia!U276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$X276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$X276*12*1000*(1-$C276)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,null,0,0,null,{"$f":"+$W277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$W277*Energía!AC277*(1-$C277)*1000","v":0},0,0,{"$f":"+Potencia!U277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$X277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$X277*12*1000*(1-$C277)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,null,0,0,null,{"$f":"+$W278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$W278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,0,{"$f":"+Potencia!U278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$X278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$X278*12*1000*(1-$C278)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,null,0,0,null,{"$f":"+$W279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$W279*Energía!AC279*(1-$C279)*1000","v":0},0,0,{"$f":"+Potencia!U279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$X279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$X279*12*1000*(1-$C279)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z281:Z290)","v":0},{"$f":"+SUM(AA281:AA290)","v":0},{"$f":"+SUM(AB281:AB290)","v":0},{"$f":"+SUM(AC281:AC290)","v":0},{"$f":"+SUM(AD281:AD290)","v":0},0,{"$f":"+SUM(AF281:AF290)","v":0},{"$f":"+SUM(AG281:AG290)","v":0},{"$f":"+SUM(AH281:AH290)","v":0},{"$f":"+SUM(AI281:AI290)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B10*12)+$J270*Clientes!T281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B10*12)+$J270*Clientes!U281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B10*12)+$J270*Clientes!V281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B10*12)+$J270*Clientes!W281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,null,0,0,null,{"$f":"+($W281*(Energía!Z281-Clientes!T281*Límites!$B10*12)+$W270*Clientes!T281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AA281-Clientes!U281*Límites!$B10*12)+$W270*Clientes!U281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AB281-Clientes!V281*Límites!$B10*12)+$W270*Clientes!V281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+($W281*(Energía!AC281-Clientes!W281*Límites!$B10*12)+$W270*Clientes!W281*Límites!$B10*12)*(1-$C281)*1000","v":0},{"$f":"+Z281","v":0},0,{"$f":"+Potencia!U281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$X281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$X281*12*1000*(1-$C281)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B10*12)+$J271*Clientes!T282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B10*12)+$J271*Clientes!U282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B10*12)+$J271*Clientes!V282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B10*12)+$J271*Clientes!W282*Límites!$B10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,null,0,0,null,{"$f":"+($W282*(Energía!Z282-Clientes!T282*Límites!$B10*12)+$W271*Clientes!T282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AA282-Clientes!U282*Límites!$B10*12)+$W271*Clientes!U282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AB282-Clientes!V282*Límites!$B10*12)+$W271*Clientes!V282*Límites!$B10*12)*(1-$C282)*1000","v":0},{"$f":"+($W282*(Energía!AC282-Clientes!W282*Límites!$B10*12)+$W271*Clientes!W282*Límites!$B10*12)*(1-$C282)*1000","v":0},0,0,{"$f":"+Potencia!U282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$X282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$X282*12*1000*(1-$C282)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B10*12)+$J272*Clientes!T283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B10*12)+$J272*Clientes!U283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B10*12)+$J272*Clientes!V283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B10*12)+$J272*Clientes!W283*Límites!$B10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,null,0,0,null,{"$f":"+($W283*(Energía!Z283-Clientes!T283*Límites!$B10*12)+$W272*Clientes!T283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AA283-Clientes!U283*Límites!$B10*12)+$W272*Clientes!U283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AB283-Clientes!V283*Límites!$B10*12)+$W272*Clientes!V283*Límites!$B10*12)*(1-$C283)*1000","v":0},{"$f":"+($W283*(Energía!AC283-Clientes!W283*Límites!$B10*12)+$W272*Clientes!W283*Límites!$B10*12)*(1-$C283)*1000","v":0},0,0,{"$f":"+Potencia!U283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$X283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$X283*12*1000*(1-$C283)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B10*12)+$J273*Clientes!T284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B10*12)+$J273*Clientes!U284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B10*12)+$J273*Clientes!V284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B10*12)+$J273*Clientes!W284*Límites!$B10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,null,0,0,null,{"$f":"+($W284*(Energía!Z284-Clientes!T284*Límites!$B10*12)+$W273*Clientes!T284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AA284-Clientes!U284*Límites!$B10*12)+$W273*Clientes!U284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AB284-Clientes!V284*Límites!$B10*12)+$W273*Clientes!V284*Límites!$B10*12)*(1-$C284)*1000","v":0},{"$f":"+($W284*(Energía!AC284-Clientes!W284*Límites!$B10*12)+$W273*Clientes!W284*Límites!$B10*12)*(1-$C284)*1000","v":0},0,0,{"$f":"+Potencia!U284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$X284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$X284*12*1000*(1-$C284)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B10*12)+$J274*Clientes!T285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B10*12)+$J274*Clientes!U285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B10*12)+$J274*Clientes!V285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B10*12)+$J274*Clientes!W285*Límites!$B10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,null,0,0,null,{"$f":"+($W285*(Energía!Z285-Clientes!T285*Límites!$B10*12)+$W274*Clientes!T285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AA285-Clientes!U285*Límites!$B10*12)+$W274*Clientes!U285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AB285-Clientes!V285*Límites!$B10*12)+$W274*Clientes!V285*Límites!$B10*12)*(1-$C285)*1000","v":0},{"$f":"+($W285*(Energía!AC285-Clientes!W285*Límites!$B10*12)+$W274*Clientes!W285*Límites!$B10*12)*(1-$C285)*1000","v":0},0,0,{"$f":"+Potencia!U285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$X285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$X285*12*1000*(1-$C285)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B10*12)+$J275*Clientes!T286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B10*12)+$J275*Clientes!U286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B10*12)+$J275*Clientes!V286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B10*12)+$J275*Clientes!W286*Límites!$B10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,null,0,0,null,{"$f":"+($W286*(Energía!Z286-Clientes!T286*Límites!$B10*12)+$W275*Clientes!T286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AA286-Clientes!U286*Límites!$B10*12)+$W275*Clientes!U286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AB286-Clientes!V286*Límites!$B10*12)+$W275*Clientes!V286*Límites!$B10*12)*(1-$C286)*1000","v":0},{"$f":"+($W286*(Energía!AC286-Clientes!W286*Límites!$B10*12)+$W275*Clientes!W286*Límites!$B10*12)*(1-$C286)*1000","v":0},0,0,{"$f":"+Potencia!U286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$X286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$X286*12*1000*(1-$C286)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B10*12)+$J276*Clientes!T287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B10*12)+$J276*Clientes!U287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B10*12)+$J276*Clientes!V287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B10*12)+$J276*Clientes!W287*Límites!$B10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,null,0,0,null,{"$f":"+($W287*(Energía!Z287-Clientes!T287*Límites!$B10*12)+$W276*Clientes!T287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AA287-Clientes!U287*Límites!$B10*12)+$W276*Clientes!U287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AB287-Clientes!V287*Límites!$B10*12)+$W276*Clientes!V287*Límites!$B10*12)*(1-$C287)*1000","v":0},{"$f":"+($W287*(Energía!AC287-Clientes!W287*Límites!$B10*12)+$W276*Clientes!W287*Límites!$B10*12)*(1-$C287)*1000","v":0},0,0,{"$f":"+Potencia!U287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$X287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$X287*12*1000*(1-$C287)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B10*12)+$J277*Clientes!T288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B10*12)+$J277*Clientes!U288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B10*12)+$J277*Clientes!V288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B10*12)+$J277*Clientes!W288*Límites!$B10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,null,0,0,null,{"$f":"+($W288*(Energía!Z288-Clientes!T288*Límites!$B10*12)+$W277*Clientes!T288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AA288-Clientes!U288*Límites!$B10*12)+$W277*Clientes!U288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AB288-Clientes!V288*Límites!$B10*12)+$W277*Clientes!V288*Límites!$B10*12)*(1-$C288)*1000","v":0},{"$f":"+($W288*(Energía!AC288-Clientes!W288*Límites!$B10*12)+$W277*Clientes!W288*Límites!$B10*12)*(1-$C288)*1000","v":0},0,0,{"$f":"+Potencia!U288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$X288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$X288*12*1000*(1-$C288)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B10*12)+$J278*Clientes!T289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B10*12)+$J278*Clientes!U289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B10*12)+$J278*Clientes!V289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B10*12)+$J278*Clientes!W289*Límites!$B10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,null,0,0,null,{"$f":"+($W289*(Energía!Z289-Clientes!T289*Límites!$B10*12)+$W278*Clientes!T289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AA289-Clientes!U289*Límites!$B10*12)+$W278*Clientes!U289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AB289-Clientes!V289*Límites!$B10*12)+$W278*Clientes!V289*Límites!$B10*12)*(1-$C289)*1000","v":0},{"$f":"+($W289*(Energía!AC289-Clientes!W289*Límites!$B10*12)+$W278*Clientes!W289*Límites!$B10*12)*(1-$C289)*1000","v":0},0,0,{"$f":"+Potencia!U289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$X289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$X289*12*1000*(1-$C289)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B10*12)+$J279*Clientes!T290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B10*12)+$J279*Clientes!U290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B10*12)+$J279*Clientes!V290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B10*12)+$J279*Clientes!W290*Límites!$B10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,null,0,0,null,{"$f":"+($W290*(Energía!Z290-Clientes!T290*Límites!$B10*12)+$W279*Clientes!T290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AA290-Clientes!U290*Límites!$B10*12)+$W279*Clientes!U290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AB290-Clientes!V290*Límites!$B10*12)+$W279*Clientes!V290*Límites!$B10*12)*(1-$C290)*1000","v":0},{"$f":"+($W290*(Energía!AC290-Clientes!W290*Límites!$B10*12)+$W279*Clientes!W290*Límites!$B10*12)*(1-$C290)*1000","v":0},0,0,{"$f":"+Potencia!U290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$X290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$X290*12*1000*(1-$C290)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z292:Z301)","v":0},{"$f":"+SUM(AA292:AA301)","v":0},{"$f":"+SUM(AB292:AB301)","v":0},{"$f":"+SUM(AC292:AC301)","v":0},{"$f":"+SUM(AD292:AD301)","v":0},0,{"$f":"+SUM(AF292:AF301)","v":0},{"$f":"+SUM(AG292:AG301)","v":0},{"$f":"+SUM(AH292:AH301)","v":0},{"$f":"+SUM(AI292:AI301)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,null,0,0,null,{"$f":"+($W292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B10)*Clientes!T292*12+$W270*Clientes!T292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B10)*Clientes!U292*12+$W270*Clientes!U292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B10)*Clientes!V292*12+$W270*Clientes!V292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+($W292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$W281*(Límites!$C$9-Límites!$B10)*Clientes!W292*12+$W270*Clientes!W292*Límites!$B10*12)*(1-$C292)*1000","v":0},{"$f":"+Z292","v":0},0,{"$f":"+Potencia!U292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$X292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$X292*12*1000*(1-$C292)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,null,0,0,null,{"$f":"+($W293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B10)*Clientes!T293*12+$W271*Clientes!T293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B10)*Clientes!U293*12+$W271*Clientes!U293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B10)*Clientes!V293*12+$W271*Clientes!V293*Límites!$B10*12)*(1-$C293)*1000","v":0},{"$f":"+($W293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$W282*(Límites!$C$9-Límites!$B10)*Clientes!W293*12+$W271*Clientes!W293*Límites!$B10*12)*(1-$C293)*1000","v":0},0,0,{"$f":"+Potencia!U293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$X293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$X293*12*1000*(1-$C293)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,null,0,0,null,{"$f":"+($W294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B10)*Clientes!T294*12+$W272*Clientes!T294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B10)*Clientes!U294*12+$W272*Clientes!U294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B10)*Clientes!V294*12+$W272*Clientes!V294*Límites!$B10*12)*(1-$C294)*1000","v":0},{"$f":"+($W294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$W283*(Límites!$C$9-Límites!$B10)*Clientes!W294*12+$W272*Clientes!W294*Límites!$B10*12)*(1-$C294)*1000","v":0},0,0,{"$f":"+Potencia!U294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$X294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$X294*12*1000*(1-$C294)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,null,0,0,null,{"$f":"+($W295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B10)*Clientes!T295*12+$W273*Clientes!T295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B10)*Clientes!U295*12+$W273*Clientes!U295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B10)*Clientes!V295*12+$W273*Clientes!V295*Límites!$B10*12)*(1-$C295)*1000","v":0},{"$f":"+($W295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$W284*(Límites!$C$9-Límites!$B10)*Clientes!W295*12+$W273*Clientes!W295*Límites!$B10*12)*(1-$C295)*1000","v":0},0,0,{"$f":"+Potencia!U295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$X295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$X295*12*1000*(1-$C295)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,null,0,0,null,{"$f":"+($W296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B10)*Clientes!T296*12+$W274*Clientes!T296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B10)*Clientes!U296*12+$W274*Clientes!U296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B10)*Clientes!V296*12+$W274*Clientes!V296*Límites!$B10*12)*(1-$C296)*1000","v":0},{"$f":"+($W296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$W285*(Límites!$C$9-Límites!$B10)*Clientes!W296*12+$W274*Clientes!W296*Límites!$B10*12)*(1-$C296)*1000","v":0},0,0,{"$f":"+Potencia!U296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$X296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$X296*12*1000*(1-$C296)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,null,0,0,null,{"$f":"+($W297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B10)*Clientes!T297*12+$W275*Clientes!T297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B10)*Clientes!U297*12+$W275*Clientes!U297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B10)*Clientes!V297*12+$W275*Clientes!V297*Límites!$B10*12)*(1-$C297)*1000","v":0},{"$f":"+($W297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$W286*(Límites!$C$9-Límites!$B10)*Clientes!W297*12+$W275*Clientes!W297*Límites!$B10*12)*(1-$C297)*1000","v":0},0,0,{"$f":"+Potencia!U297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$X297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$X297*12*1000*(1-$C297)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,null,0,0,null,{"$f":"+($W298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B10)*Clientes!T298*12+$W276*Clientes!T298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B10)*Clientes!U298*12+$W276*Clientes!U298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B10)*Clientes!V298*12+$W276*Clientes!V298*Límites!$B10*12)*(1-$C298)*1000","v":0},{"$f":"+($W298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$W287*(Límites!$C$9-Límites!$B10)*Clientes!W298*12+$W276*Clientes!W298*Límites!$B10*12)*(1-$C298)*1000","v":0},0,0,{"$f":"+Potencia!U298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$X298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$X298*12*1000*(1-$C298)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,null,0,0,null,{"$f":"+($W299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B10)*Clientes!T299*12+$W277*Clientes!T299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B10)*Clientes!U299*12+$W277*Clientes!U299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B10)*Clientes!V299*12+$W277*Clientes!V299*Límites!$B10*12)*(1-$C299)*1000","v":0},{"$f":"+($W299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$W288*(Límites!$C$9-Límites!$B10)*Clientes!W299*12+$W277*Clientes!W299*Límites!$B10*12)*(1-$C299)*1000","v":0},0,0,{"$f":"+Potencia!U299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$X299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$X299*12*1000*(1-$C299)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,{"$f":"IF(Q300=0,0,$E300*$F$3*G300/$Q$268)","v":0},{"$f":"IF(R300=0,0,$E300*$F$3*H300/$R$268)","v":0},null,0,0,null,{"$f":"+($W300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B10)*Clientes!T300*12+$W278*Clientes!T300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B10)*Clientes!U300*12+$W278*Clientes!U300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B10)*Clientes!V300*12+$W278*Clientes!V300*Límites!$B10*12)*(1-$C300)*1000","v":0},{"$f":"+($W300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$W289*(Límites!$C$9-Límites!$B10)*Clientes!W300*12+$W278*Clientes!W300*Límites!$B10*12)*(1-$C300)*1000","v":0},0,0,{"$f":"+Potencia!U300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$X300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$X300*12*1000*(1-$C300)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,null,0,0,null,{"$f":"+($W301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B10)*Clientes!T301*12+$W279*Clientes!T301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B10)*Clientes!U301*12+$W279*Clientes!U301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B10)*Clientes!V301*12+$W279*Clientes!V301*Límites!$B10*12)*(1-$C301)*1000","v":0},{"$f":"+($W301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$W290*(Límites!$C$9-Límites!$B10)*Clientes!W301*12+$W279*Clientes!W301*Límites!$B10*12)*(1-$C301)*1000","v":0},0,0,{"$f":"+Potencia!U301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$X301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$X301*12*1000*(1-$C301)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z303:Z312)","v":0},{"$f":"+SUM(AA303:AA312)","v":0},{"$f":"+SUM(AB303:AB312)","v":0},{"$f":"+SUM(AC303:AC312)","v":0},{"$f":"+SUM(AD303:AD312)","v":0},0,{"$f":"+SUM(AF303:AF312)","v":0},{"$f":"+SUM(AG303:AG312)","v":0},{"$f":"+SUM(AH303:AH312)","v":0},{"$f":"+SUM(AI303:AI312)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,null,0,0,null,{"$f":"+($W303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!T303*12+$W270*Clientes!T303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!U303*12+$W270*Clientes!U303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!V303*12+$W270*Clientes!V303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+($W303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!W303*12+$W270*Clientes!W303*Límites!$B10*12)*(1-$C303)*1000","v":0},{"$f":"+Z303","v":0},0,{"$f":"+Potencia!U303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$X303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$X303*12*1000*(1-$C303)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,null,0,0,null,{"$f":"+($W304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!T304*12+$W271*Clientes!T304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!U304*12+$W271*Clientes!U304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!V304*12+$W271*Clientes!V304*Límites!$B10*12)*(1-$C304)*1000","v":0},{"$f":"+($W304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!W304*12+$W271*Clientes!W304*Límites!$B10*12)*(1-$C304)*1000","v":0},0,0,{"$f":"+Potencia!U304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$X304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$X304*12*1000*(1-$C304)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,null,0,0,null,{"$f":"+($W305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!T305*12+$W272*Clientes!T305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!U305*12+$W272*Clientes!U305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!V305*12+$W272*Clientes!V305*Límites!$B10*12)*(1-$C305)*1000","v":0},{"$f":"+($W305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!W305*12+$W272*Clientes!W305*Límites!$B10*12)*(1-$C305)*1000","v":0},0,0,{"$f":"+Potencia!U305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$X305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$X305*12*1000*(1-$C305)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,null,0,0,null,{"$f":"+($W306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!T306*12+$W273*Clientes!T306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!U306*12+$W273*Clientes!U306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!V306*12+$W273*Clientes!V306*Límites!$B10*12)*(1-$C306)*1000","v":0},{"$f":"+($W306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!W306*12+$W273*Clientes!W306*Límites!$B10*12)*(1-$C306)*1000","v":0},0,0,{"$f":"+Potencia!U306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$X306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$X306*12*1000*(1-$C306)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,null,0,0,null,{"$f":"+($W307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!T307*12+$W274*Clientes!T307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!U307*12+$W274*Clientes!U307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!V307*12+$W274*Clientes!V307*Límites!$B10*12)*(1-$C307)*1000","v":0},{"$f":"+($W307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!W307*12+$W274*Clientes!W307*Límites!$B10*12)*(1-$C307)*1000","v":0},0,0,{"$f":"+Potencia!U307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$X307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$X307*12*1000*(1-$C307)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,null,0,0,null,{"$f":"+($W308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!T308*12+$W275*Clientes!T308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!U308*12+$W275*Clientes!U308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!V308*12+$W275*Clientes!V308*Límites!$B10*12)*(1-$C308)*1000","v":0},{"$f":"+($W308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!W308*12+$W275*Clientes!W308*Límites!$B10*12)*(1-$C308)*1000","v":0},0,0,{"$f":"+Potencia!U308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$X308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$X308*12*1000*(1-$C308)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,null,0,0,null,{"$f":"+($W309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!T309*12+$W276*Clientes!T309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!U309*12+$W276*Clientes!U309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!V309*12+$W276*Clientes!V309*Límites!$B10*12)*(1-$C309)*1000","v":0},{"$f":"+($W309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!W309*12+$W276*Clientes!W309*Límites!$B10*12)*(1-$C309)*1000","v":0},0,0,{"$f":"+Potencia!U309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$X309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$X309*12*1000*(1-$C309)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,null,0,0,null,{"$f":"+($W310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!T310*12+$W277*Clientes!T310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!U310*12+$W277*Clientes!U310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!V310*12+$W277*Clientes!V310*Límites!$B10*12)*(1-$C310)*1000","v":0},{"$f":"+($W310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!W310*12+$W277*Clientes!W310*Límites!$B10*12)*(1-$C310)*1000","v":0},0,0,{"$f":"+Potencia!U310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$X310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$X310*12*1000*(1-$C310)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,null,0,0,null,{"$f":"+($W311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!T311*12+$W278*Clientes!T311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!U311*12+$W278*Clientes!U311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!V311*12+$W278*Clientes!V311*Límites!$B10*12)*(1-$C311)*1000","v":0},{"$f":"+($W311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!W311*12+$W278*Clientes!W311*Límites!$B10*12)*(1-$C311)*1000","v":0},0,0,{"$f":"+Potencia!U311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$X311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$X311*12*1000*(1-$C311)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,null,0,0,null,{"$f":"+($W312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!T312*12+$W279*Clientes!T312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!U312*12+$W279*Clientes!U312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!V312*12+$W279*Clientes!V312*Límites!$B10*12)*(1-$C312)*1000","v":0},{"$f":"+($W312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!W312*12+$W279*Clientes!W312*Límites!$B10*12)*(1-$C312)*1000","v":0},0,0,{"$f":"+Potencia!U312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$X312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$X312*12*1000*(1-$C312)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z314:Z323)","v":0},{"$f":"+SUM(AA314:AA323)","v":0},{"$f":"+SUM(AB314:AB323)","v":0},{"$f":"+SUM(AC314:AC323)","v":0},{"$f":"+SUM(AD314:AD323)","v":0},0,{"$f":"+SUM(AJ314:AJ323)","v":0},{"$f":"+SUM(AK314:AK323)","v":0},{"$f":"+SUM(AL314:AL323)","v":0},{"$f":"+SUM(AI314:AI323)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,0,0,null,0,0,null,{"$f":"+($W314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!T314*12+$W270*Clientes!T314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!U314*12+$W270*Clientes!U314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!V314*12+$W270*Clientes!V314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+($W314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$W303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$W292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$W281*(Límites!$C$9-Límites!$B10)*Clientes!W314*12+$W270*Clientes!W314*Límites!$B10*12)*(1-$C314)*1000","v":0},{"$f":"+Z314","v":0},0,null,null,null,{"$f":"+Potencia!T314*$X314*12*1000*(1-$C314)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,null,0,0,null,{"$f":"+($W315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!T315*12+$W271*Clientes!T315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!U315*12+$W271*Clientes!U315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!V315*12+$W271*Clientes!V315*Límites!$B10*12)*(1-$C315)*1000","v":0},{"$f":"+($W315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$W304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$W293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$W282*(Límites!$C$9-Límites!$B10)*Clientes!W315*12+$W271*Clientes!W315*Límites!$B10*12)*(1-$C315)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T315*$X315*12*1000*(1-$C315)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,null,0,0,null,{"$f":"+($W316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!T316*12+$W272*Clientes!T316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!U316*12+$W272*Clientes!U316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!V316*12+$W272*Clientes!V316*Límites!$B10*12)*(1-$C316)*1000","v":0},{"$f":"+($W316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$W305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$W294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$W283*(Límites!$C$9-Límites!$B10)*Clientes!W316*12+$W272*Clientes!W316*Límites!$B10*12)*(1-$C316)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T316*$X316*12*1000*(1-$C316)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,null,0,0,null,{"$f":"+($W317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!T317*12+$W273*Clientes!T317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!U317*12+$W273*Clientes!U317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!V317*12+$W273*Clientes!V317*Límites!$B10*12)*(1-$C317)*1000","v":0},{"$f":"+($W317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$W306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$W295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$W284*(Límites!$C$9-Límites!$B10)*Clientes!W317*12+$W273*Clientes!W317*Límites!$B10*12)*(1-$C317)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T317*$X317*12*1000*(1-$C317)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,null,0,0,null,{"$f":"+($W318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!T318*12+$W274*Clientes!T318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!U318*12+$W274*Clientes!U318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!V318*12+$W274*Clientes!V318*Límites!$B10*12)*(1-$C318)*1000","v":0},{"$f":"+($W318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$W307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$W296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$W285*(Límites!$C$9-Límites!$B10)*Clientes!W318*12+$W274*Clientes!W318*Límites!$B10*12)*(1-$C318)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T318*$X318*12*1000*(1-$C318)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,null,0,0,null,{"$f":"+($W319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!T319*12+$W275*Clientes!T319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!U319*12+$W275*Clientes!U319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!V319*12+$W275*Clientes!V319*Límites!$B10*12)*(1-$C319)*1000","v":0},{"$f":"+($W319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$W308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$W297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$W286*(Límites!$C$9-Límites!$B10)*Clientes!W319*12+$W275*Clientes!W319*Límites!$B10*12)*(1-$C319)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T319*$X319*12*1000*(1-$C319)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,0,0,null,0,0,null,{"$f":"+($W320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!T320*12+$W276*Clientes!T320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!U320*12+$W276*Clientes!U320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!V320*12+$W276*Clientes!V320*Límites!$B10*12)*(1-$C320)*1000","v":0},{"$f":"+($W320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$W309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$W298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$W287*(Límites!$C$9-Límites!$B10)*Clientes!W320*12+$W276*Clientes!W320*Límites!$B10*12)*(1-$C320)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T320*$X320*12*1000*(1-$C320)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,0,0,null,0,0,null,{"$f":"+($W321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!T321*12+$W277*Clientes!T321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!U321*12+$W277*Clientes!U321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!V321*12+$W277*Clientes!V321*Límites!$B10*12)*(1-$C321)*1000","v":0},{"$f":"+($W321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$W310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$W299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$W288*(Límites!$C$9-Límites!$B10)*Clientes!W321*12+$W277*Clientes!W321*Límites!$B10*12)*(1-$C321)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T321*$X321*12*1000*(1-$C321)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,0,0,null,0,0,null,{"$f":"+($W322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!T322*12+$W278*Clientes!T322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!U322*12+$W278*Clientes!U322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!V322*12+$W278*Clientes!V322*Límites!$B10*12)*(1-$C322)*1000","v":0},{"$f":"+($W322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$W311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$W300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$W289*(Límites!$C$9-Límites!$B10)*Clientes!W322*12+$W278*Clientes!W322*Límites!$B10*12)*(1-$C322)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T322*$X322*12*1000*(1-$C322)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,0,0,null,0,0,null,{"$f":"+($W323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!T323*12+$W279*Clientes!T323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!U323*12+$W279*Clientes!U323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!V323*12+$W279*Clientes!V323*Límites!$B10*12)*(1-$C323)*1000","v":0},{"$f":"+($W323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$W312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$W301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$W290*(Límites!$C$9-Límites!$B10)*Clientes!W323*12+$W279*Clientes!W323*Límites!$B10*12)*(1-$C323)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T323*$X323*12*1000*(1-$C323)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,null,{"$f":"IF(Q324=0,0,$E324*$F$3*G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*H324/$R$324)","v":0},null,{"$f":"+J324*T324","v":0},{"$f":"+U324*K324","v":0},null,{"$f":"+SUM(Z325,Z336,Z347,Z358,Z369)","v":0},{"$f":"+SUM(AA325,AA336,AA347,AA358,AA369)","v":0},{"$f":"+SUM(AB325,AB336,AB347,AB358,AB369)","v":0},{"$f":"+SUM(AC325,AC336,AC347,AC358,AC369)","v":0},{"$f":"+SUM(AD325,AD336,AD347,AD358,AD369)","v":0},{"$f":"+AI324","v":0},{"$f":"+SUM(AF325,AF336,AF347,AF358,AF369)","v":0},{"$f":"+SUM(AG325,AG336,AG347,AG358,AG369)","v":0},{"$f":"+SUM(AH325,AH336,AH347,AH358,AH369)","v":0},{"$f":"+SUM(AI325,AI336,AI347,AI358,AI369)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,0,0,null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z326:Z335)","v":0},{"$f":"+SUM(AA326:AA335)","v":0},{"$f":"+SUM(AB326:AB335)","v":0},{"$f":"+SUM(AC326:AC335)","v":0},{"$f":"+SUM(AD326:AD335)","v":0},0,{"$f":"+SUM(AF326:AF335)","v":0},{"$f":"+SUM(AG326:AG335)","v":0},{"$f":"+SUM(AH326:AH335)","v":0},{"$f":"+SUM(AI326:AI335)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,null,0,0,null,{"$f":"+$W326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$W326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+Z326","v":0},0,{"$f":"+Potencia!U326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$X326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$X326*12*1000*(1-$C326)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,null,0,0,null,{"$f":"+$W327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$W327*Energía!AC327*(1-$C327)*1000","v":0},0,0,{"$f":"+Potencia!U327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$X327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$X327*12*1000*(1-$C327)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,null,0,0,null,{"$f":"+$W328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$W328*Energía!AC328*(1-$C328)*1000","v":0},0,0,{"$f":"+Potencia!U328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$X328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$X328*12*1000*(1-$C328)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,null,0,0,null,{"$f":"+$W329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$W329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,0,{"$f":"+Potencia!U329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$X329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$X329*12*1000*(1-$C329)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,null,0,0,null,{"$f":"+$W330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$W330*Energía!AC330*(1-$C330)*1000","v":0},0,0,{"$f":"+Potencia!U330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$X330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$X330*12*1000*(1-$C330)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,null,0,0,null,{"$f":"+$W331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$W331*Energía!AC331*(1-$C331)*1000","v":0},0,0,{"$f":"+Potencia!U331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$X331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$X331*12*1000*(1-$C331)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,null,0,0,null,{"$f":"+$W332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$W332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,0,{"$f":"+Potencia!U332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$X332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$X332*12*1000*(1-$C332)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,null,0,0,null,{"$f":"+$W333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$W333*Energía!AC333*(1-$C333)*1000","v":0},0,0,{"$f":"+Potencia!U333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$X333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$X333*12*1000*(1-$C333)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,null,0,0,null,{"$f":"+$W334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$W334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,0,{"$f":"+Potencia!U334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$X334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$X334*12*1000*(1-$C334)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,null,0,0,null,{"$f":"+$W335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$W335*Energía!AC335*(1-$C335)*1000","v":0},0,0,{"$f":"+Potencia!U335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$X335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$X335*12*1000*(1-$C335)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z337:Z346)","v":0},{"$f":"+SUM(AA337:AA346)","v":0},{"$f":"+SUM(AB337:AB346)","v":0},{"$f":"+SUM(AC337:AC346)","v":0},{"$f":"+SUM(AD337:AD346)","v":0},0,{"$f":"+SUM(AF337:AF346)","v":0},{"$f":"+SUM(AG337:AG346)","v":0},{"$f":"+SUM(AH337:AH346)","v":0},{"$f":"+SUM(AI337:AI346)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B11*12)+$J326*Clientes!T337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B11*12)+$J326*Clientes!U337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B11*12)+$J326*Clientes!V337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B11*12)+$J326*Clientes!W337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,null,0,0,null,{"$f":"+($W337*(Energía!Z337-Clientes!T337*Límites!$B11*12)+$W326*Clientes!T337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AA337-Clientes!U337*Límites!$B11*12)+$W326*Clientes!U337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AB337-Clientes!V337*Límites!$B11*12)+$W326*Clientes!V337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+($W337*(Energía!AC337-Clientes!W337*Límites!$B11*12)+$W326*Clientes!W337*Límites!$B11*12)*(1-$C337)*1000","v":0},{"$f":"+Z337","v":0},0,{"$f":"+Potencia!U337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$X337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$X337*12*1000*(1-$C337)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B11*12)+$J327*Clientes!T338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B11*12)+$J327*Clientes!U338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B11*12)+$J327*Clientes!V338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B11*12)+$J327*Clientes!W338*Límites!$B11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,null,0,0,null,{"$f":"+($W338*(Energía!Z338-Clientes!T338*Límites!$B11*12)+$W327*Clientes!T338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AA338-Clientes!U338*Límites!$B11*12)+$W327*Clientes!U338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AB338-Clientes!V338*Límites!$B11*12)+$W327*Clientes!V338*Límites!$B11*12)*(1-$C338)*1000","v":0},{"$f":"+($W338*(Energía!AC338-Clientes!W338*Límites!$B11*12)+$W327*Clientes!W338*Límites!$B11*12)*(1-$C338)*1000","v":0},0,0,{"$f":"+Potencia!U338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$X338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$X338*12*1000*(1-$C338)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B11*12)+$J328*Clientes!T339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B11*12)+$J328*Clientes!U339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B11*12)+$J328*Clientes!V339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B11*12)+$J328*Clientes!W339*Límites!$B11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,null,0,0,null,{"$f":"+($W339*(Energía!Z339-Clientes!T339*Límites!$B11*12)+$W328*Clientes!T339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AA339-Clientes!U339*Límites!$B11*12)+$W328*Clientes!U339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AB339-Clientes!V339*Límites!$B11*12)+$W328*Clientes!V339*Límites!$B11*12)*(1-$C339)*1000","v":0},{"$f":"+($W339*(Energía!AC339-Clientes!W339*Límites!$B11*12)+$W328*Clientes!W339*Límites!$B11*12)*(1-$C339)*1000","v":0},0,0,{"$f":"+Potencia!U339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$X339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$X339*12*1000*(1-$C339)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B11*12)+$J329*Clientes!T340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B11*12)+$J329*Clientes!U340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B11*12)+$J329*Clientes!V340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B11*12)+$J329*Clientes!W340*Límites!$B11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,null,0,0,null,{"$f":"+($W340*(Energía!Z340-Clientes!T340*Límites!$B11*12)+$W329*Clientes!T340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AA340-Clientes!U340*Límites!$B11*12)+$W329*Clientes!U340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AB340-Clientes!V340*Límites!$B11*12)+$W329*Clientes!V340*Límites!$B11*12)*(1-$C340)*1000","v":0},{"$f":"+($W340*(Energía!AC340-Clientes!W340*Límites!$B11*12)+$W329*Clientes!W340*Límites!$B11*12)*(1-$C340)*1000","v":0},0,0,{"$f":"+Potencia!U340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$X340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$X340*12*1000*(1-$C340)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B11*12)+$J330*Clientes!T341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B11*12)+$J330*Clientes!U341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B11*12)+$J330*Clientes!V341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B11*12)+$J330*Clientes!W341*Límites!$B11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,null,0,0,null,{"$f":"+($W341*(Energía!Z341-Clientes!T341*Límites!$B11*12)+$W330*Clientes!T341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AA341-Clientes!U341*Límites!$B11*12)+$W330*Clientes!U341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AB341-Clientes!V341*Límites!$B11*12)+$W330*Clientes!V341*Límites!$B11*12)*(1-$C341)*1000","v":0},{"$f":"+($W341*(Energía!AC341-Clientes!W341*Límites!$B11*12)+$W330*Clientes!W341*Límites!$B11*12)*(1-$C341)*1000","v":0},0,0,{"$f":"+Potencia!U341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$X341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$X341*12*1000*(1-$C341)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B11*12)+$J331*Clientes!T342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B11*12)+$J331*Clientes!U342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B11*12)+$J331*Clientes!V342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B11*12)+$J331*Clientes!W342*Límites!$B11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,null,0,0,null,{"$f":"+($W342*(Energía!Z342-Clientes!T342*Límites!$B11*12)+$W331*Clientes!T342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AA342-Clientes!U342*Límites!$B11*12)+$W331*Clientes!U342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AB342-Clientes!V342*Límites!$B11*12)+$W331*Clientes!V342*Límites!$B11*12)*(1-$C342)*1000","v":0},{"$f":"+($W342*(Energía!AC342-Clientes!W342*Límites!$B11*12)+$W331*Clientes!W342*Límites!$B11*12)*(1-$C342)*1000","v":0},0,0,{"$f":"+Potencia!U342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$X342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$X342*12*1000*(1-$C342)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B11*12)+$J332*Clientes!T343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B11*12)+$J332*Clientes!U343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B11*12)+$J332*Clientes!V343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B11*12)+$J332*Clientes!W343*Límites!$B11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,null,0,0,null,{"$f":"+($W343*(Energía!Z343-Clientes!T343*Límites!$B11*12)+$W332*Clientes!T343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AA343-Clientes!U343*Límites!$B11*12)+$W332*Clientes!U343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AB343-Clientes!V343*Límites!$B11*12)+$W332*Clientes!V343*Límites!$B11*12)*(1-$C343)*1000","v":0},{"$f":"+($W343*(Energía!AC343-Clientes!W343*Límites!$B11*12)+$W332*Clientes!W343*Límites!$B11*12)*(1-$C343)*1000","v":0},0,0,{"$f":"+Potencia!U343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$X343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$X343*12*1000*(1-$C343)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B11*12)+$J333*Clientes!T344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B11*12)+$J333*Clientes!U344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B11*12)+$J333*Clientes!V344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B11*12)+$J333*Clientes!W344*Límites!$B11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,null,0,0,null,{"$f":"+($W344*(Energía!Z344-Clientes!T344*Límites!$B11*12)+$W333*Clientes!T344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AA344-Clientes!U344*Límites!$B11*12)+$W333*Clientes!U344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AB344-Clientes!V344*Límites!$B11*12)+$W333*Clientes!V344*Límites!$B11*12)*(1-$C344)*1000","v":0},{"$f":"+($W344*(Energía!AC344-Clientes!W344*Límites!$B11*12)+$W333*Clientes!W344*Límites!$B11*12)*(1-$C344)*1000","v":0},0,0,{"$f":"+Potencia!U344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$X344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$X344*12*1000*(1-$C344)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B11*12)+$J334*Clientes!T345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B11*12)+$J334*Clientes!U345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B11*12)+$J334*Clientes!V345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B11*12)+$J334*Clientes!W345*Límites!$B11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,null,0,0,null,{"$f":"+($W345*(Energía!Z345-Clientes!T345*Límites!$B11*12)+$W334*Clientes!T345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AA345-Clientes!U345*Límites!$B11*12)+$W334*Clientes!U345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AB345-Clientes!V345*Límites!$B11*12)+$W334*Clientes!V345*Límites!$B11*12)*(1-$C345)*1000","v":0},{"$f":"+($W345*(Energía!AC345-Clientes!W345*Límites!$B11*12)+$W334*Clientes!W345*Límites!$B11*12)*(1-$C345)*1000","v":0},0,0,{"$f":"+Potencia!U345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$X345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$X345*12*1000*(1-$C345)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B11*12)+$J335*Clientes!T346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B11*12)+$J335*Clientes!U346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B11*12)+$J335*Clientes!V346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B11*12)+$J335*Clientes!W346*Límites!$B11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,null,0,0,null,{"$f":"+($W346*(Energía!Z346-Clientes!T346*Límites!$B11*12)+$W335*Clientes!T346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AA346-Clientes!U346*Límites!$B11*12)+$W335*Clientes!U346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AB346-Clientes!V346*Límites!$B11*12)+$W335*Clientes!V346*Límites!$B11*12)*(1-$C346)*1000","v":0},{"$f":"+($W346*(Energía!AC346-Clientes!W346*Límites!$B11*12)+$W335*Clientes!W346*Límites!$B11*12)*(1-$C346)*1000","v":0},0,0,{"$f":"+Potencia!U346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$X346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$X346*12*1000*(1-$C346)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z348:Z357)","v":0},{"$f":"+SUM(AA348:AA357)","v":0},{"$f":"+SUM(AB348:AB357)","v":0},{"$f":"+SUM(AC348:AC357)","v":0},{"$f":"+SUM(AD348:AD357)","v":0},0,{"$f":"+SUM(AF348:AF357)","v":0},{"$f":"+SUM(AG348:AG357)","v":0},{"$f":"+SUM(AH348:AH357)","v":0},{"$f":"+SUM(AI348:AI357)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,null,0,0,null,{"$f":"+($W348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B11)*Clientes!T348*12+$W326*Clientes!T348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B11)*Clientes!U348*12+$W326*Clientes!U348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B11)*Clientes!V348*12+$W326*Clientes!V348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+($W348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$W337*(Límites!$C$9-Límites!$B11)*Clientes!W348*12+$W326*Clientes!W348*Límites!$B11*12)*(1-$C348)*1000","v":0},{"$f":"+Z348","v":0},0,{"$f":"+Potencia!U348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$X348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$X348*12*1000*(1-$C348)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,null,0,0,null,{"$f":"+($W349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B11)*Clientes!T349*12+$W327*Clientes!T349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B11)*Clientes!U349*12+$W327*Clientes!U349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B11)*Clientes!V349*12+$W327*Clientes!V349*Límites!$B11*12)*(1-$C349)*1000","v":0},{"$f":"+($W349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$W338*(Límites!$C$9-Límites!$B11)*Clientes!W349*12+$W327*Clientes!W349*Límites!$B11*12)*(1-$C349)*1000","v":0},0,0,{"$f":"+Potencia!U349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$X349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$X349*12*1000*(1-$C349)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,null,0,0,null,{"$f":"+($W350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B11)*Clientes!T350*12+$W328*Clientes!T350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B11)*Clientes!U350*12+$W328*Clientes!U350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B11)*Clientes!V350*12+$W328*Clientes!V350*Límites!$B11*12)*(1-$C350)*1000","v":0},{"$f":"+($W350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$W339*(Límites!$C$9-Límites!$B11)*Clientes!W350*12+$W328*Clientes!W350*Límites!$B11*12)*(1-$C350)*1000","v":0},0,0,{"$f":"+Potencia!U350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$X350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$X350*12*1000*(1-$C350)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,null,0,0,null,{"$f":"+($W351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B11)*Clientes!T351*12+$W329*Clientes!T351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B11)*Clientes!U351*12+$W329*Clientes!U351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B11)*Clientes!V351*12+$W329*Clientes!V351*Límites!$B11*12)*(1-$C351)*1000","v":0},{"$f":"+($W351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$W340*(Límites!$C$9-Límites!$B11)*Clientes!W351*12+$W329*Clientes!W351*Límites!$B11*12)*(1-$C351)*1000","v":0},0,0,{"$f":"+Potencia!U351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$X351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$X351*12*1000*(1-$C351)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,null,0,0,null,{"$f":"+($W352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B11)*Clientes!T352*12+$W330*Clientes!T352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B11)*Clientes!U352*12+$W330*Clientes!U352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B11)*Clientes!V352*12+$W330*Clientes!V352*Límites!$B11*12)*(1-$C352)*1000","v":0},{"$f":"+($W352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$W341*(Límites!$C$9-Límites!$B11)*Clientes!W352*12+$W330*Clientes!W352*Límites!$B11*12)*(1-$C352)*1000","v":0},0,0,{"$f":"+Potencia!U352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$X352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$X352*12*1000*(1-$C352)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,null,0,0,null,{"$f":"+($W353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B11)*Clientes!T353*12+$W331*Clientes!T353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B11)*Clientes!U353*12+$W331*Clientes!U353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B11)*Clientes!V353*12+$W331*Clientes!V353*Límites!$B11*12)*(1-$C353)*1000","v":0},{"$f":"+($W353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$W342*(Límites!$C$9-Límites!$B11)*Clientes!W353*12+$W331*Clientes!W353*Límites!$B11*12)*(1-$C353)*1000","v":0},0,0,{"$f":"+Potencia!U353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$X353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$X353*12*1000*(1-$C353)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,null,0,0,null,{"$f":"+($W354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B11)*Clientes!T354*12+$W332*Clientes!T354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B11)*Clientes!U354*12+$W332*Clientes!U354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B11)*Clientes!V354*12+$W332*Clientes!V354*Límites!$B11*12)*(1-$C354)*1000","v":0},{"$f":"+($W354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$W343*(Límites!$C$9-Límites!$B11)*Clientes!W354*12+$W332*Clientes!W354*Límites!$B11*12)*(1-$C354)*1000","v":0},0,0,{"$f":"+Potencia!U354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$X354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$X354*12*1000*(1-$C354)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,null,0,0,null,{"$f":"+($W355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B11)*Clientes!T355*12+$W333*Clientes!T355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B11)*Clientes!U355*12+$W333*Clientes!U355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B11)*Clientes!V355*12+$W333*Clientes!V355*Límites!$B11*12)*(1-$C355)*1000","v":0},{"$f":"+($W355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$W344*(Límites!$C$9-Límites!$B11)*Clientes!W355*12+$W333*Clientes!W355*Límites!$B11*12)*(1-$C355)*1000","v":0},0,0,{"$f":"+Potencia!U355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$X355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$X355*12*1000*(1-$C355)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,{"$f":"IF(Q356=0,0,$E356*$F$3*G356/$Q$324)","v":0},{"$f":"IF(R356=0,0,$E356*$F$3*H356/$R$324)","v":0},null,0,0,null,{"$f":"+($W356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B11)*Clientes!T356*12+$W334*Clientes!T356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B11)*Clientes!U356*12+$W334*Clientes!U356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B11)*Clientes!V356*12+$W334*Clientes!V356*Límites!$B11*12)*(1-$C356)*1000","v":0},{"$f":"+($W356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$W345*(Límites!$C$9-Límites!$B11)*Clientes!W356*12+$W334*Clientes!W356*Límites!$B11*12)*(1-$C356)*1000","v":0},0,0,{"$f":"+Potencia!U356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$X356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$X356*12*1000*(1-$C356)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,null,0,0,null,{"$f":"+($W357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B11)*Clientes!T357*12+$W335*Clientes!T357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B11)*Clientes!U357*12+$W335*Clientes!U357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B11)*Clientes!V357*12+$W335*Clientes!V357*Límites!$B11*12)*(1-$C357)*1000","v":0},{"$f":"+($W357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$W346*(Límites!$C$9-Límites!$B11)*Clientes!W357*12+$W335*Clientes!W357*Límites!$B11*12)*(1-$C357)*1000","v":0},0,0,{"$f":"+Potencia!U357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$X357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$X357*12*1000*(1-$C357)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z359:Z368)","v":0},{"$f":"+SUM(AA359:AA368)","v":0},{"$f":"+SUM(AB359:AB368)","v":0},{"$f":"+SUM(AC359:AC368)","v":0},{"$f":"+SUM(AD359:AD368)","v":0},0,{"$f":"+SUM(AF359:AF368)","v":0},{"$f":"+SUM(AG359:AG368)","v":0},{"$f":"+SUM(AH359:AH368)","v":0},{"$f":"+SUM(AI359:AI368)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,null,0,0,null,{"$f":"+($W359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!T359*12+$W326*Clientes!T359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!U359*12+$W326*Clientes!U359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!V359*12+$W326*Clientes!V359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+($W359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!W359*12+$W326*Clientes!W359*Límites!$B11*12)*(1-$C359)*1000","v":0},{"$f":"+Z359","v":0},0,{"$f":"+Potencia!U359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$X359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$X359*12*1000*(1-$C359)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,null,0,0,null,{"$f":"+($W360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!T360*12+$W327*Clientes!T360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!U360*12+$W327*Clientes!U360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!V360*12+$W327*Clientes!V360*Límites!$B11*12)*(1-$C360)*1000","v":0},{"$f":"+($W360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!W360*12+$W327*Clientes!W360*Límites!$B11*12)*(1-$C360)*1000","v":0},0,0,{"$f":"+Potencia!U360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$X360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$X360*12*1000*(1-$C360)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,null,0,0,null,{"$f":"+($W361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!T361*12+$W328*Clientes!T361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!U361*12+$W328*Clientes!U361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!V361*12+$W328*Clientes!V361*Límites!$B11*12)*(1-$C361)*1000","v":0},{"$f":"+($W361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!W361*12+$W328*Clientes!W361*Límites!$B11*12)*(1-$C361)*1000","v":0},0,0,{"$f":"+Potencia!U361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$X361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$X361*12*1000*(1-$C361)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,null,0,0,null,{"$f":"+($W362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!T362*12+$W329*Clientes!T362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!U362*12+$W329*Clientes!U362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!V362*12+$W329*Clientes!V362*Límites!$B11*12)*(1-$C362)*1000","v":0},{"$f":"+($W362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!W362*12+$W329*Clientes!W362*Límites!$B11*12)*(1-$C362)*1000","v":0},0,0,{"$f":"+Potencia!U362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$X362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$X362*12*1000*(1-$C362)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,null,0,0,null,{"$f":"+($W363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!T363*12+$W330*Clientes!T363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!U363*12+$W330*Clientes!U363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!V363*12+$W330*Clientes!V363*Límites!$B11*12)*(1-$C363)*1000","v":0},{"$f":"+($W363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!W363*12+$W330*Clientes!W363*Límites!$B11*12)*(1-$C363)*1000","v":0},0,0,{"$f":"+Potencia!U363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$X363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$X363*12*1000*(1-$C363)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,null,0,0,null,{"$f":"+($W364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!T364*12+$W331*Clientes!T364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!U364*12+$W331*Clientes!U364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!V364*12+$W331*Clientes!V364*Límites!$B11*12)*(1-$C364)*1000","v":0},{"$f":"+($W364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!W364*12+$W331*Clientes!W364*Límites!$B11*12)*(1-$C364)*1000","v":0},0,0,{"$f":"+Potencia!U364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$X364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$X364*12*1000*(1-$C364)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,null,0,0,null,{"$f":"+($W365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!T365*12+$W332*Clientes!T365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!U365*12+$W332*Clientes!U365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!V365*12+$W332*Clientes!V365*Límites!$B11*12)*(1-$C365)*1000","v":0},{"$f":"+($W365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!W365*12+$W332*Clientes!W365*Límites!$B11*12)*(1-$C365)*1000","v":0},0,0,{"$f":"+Potencia!U365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$X365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$X365*12*1000*(1-$C365)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,null,0,0,null,{"$f":"+($W366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!T366*12+$W333*Clientes!T366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!U366*12+$W333*Clientes!U366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!V366*12+$W333*Clientes!V366*Límites!$B11*12)*(1-$C366)*1000","v":0},{"$f":"+($W366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!W366*12+$W333*Clientes!W366*Límites!$B11*12)*(1-$C366)*1000","v":0},0,0,{"$f":"+Potencia!U366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$X366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$X366*12*1000*(1-$C366)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,null,0,0,null,{"$f":"+($W367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!T367*12+$W334*Clientes!T367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!U367*12+$W334*Clientes!U367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!V367*12+$W334*Clientes!V367*Límites!$B11*12)*(1-$C367)*1000","v":0},{"$f":"+($W367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!W367*12+$W334*Clientes!W367*Límites!$B11*12)*(1-$C367)*1000","v":0},0,0,{"$f":"+Potencia!U367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$X367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$X367*12*1000*(1-$C367)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,null,0,0,null,{"$f":"+($W368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!T368*12+$W335*Clientes!T368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!U368*12+$W335*Clientes!U368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!V368*12+$W335*Clientes!V368*Límites!$B11*12)*(1-$C368)*1000","v":0},{"$f":"+($W368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!W368*12+$W335*Clientes!W368*Límites!$B11*12)*(1-$C368)*1000","v":0},0,0,{"$f":"+Potencia!U368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$X368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$X368*12*1000*(1-$C368)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,null,0,0,null,0,0,null,{"$f":"+SUM(Z370:Z379)","v":0},{"$f":"+SUM(AA370:AA379)","v":0},{"$f":"+SUM(AB370:AB379)","v":0},{"$f":"+SUM(AC370:AC379)","v":0},{"$f":"+SUM(AD370:AD379)","v":0},0,{"$f":"+SUM(AJ370:AJ379)","v":0},{"$f":"+SUM(AK370:AK379)","v":0},{"$f":"+SUM(AL370:AL379)","v":0},{"$f":"+SUM(AI370:AI379)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,0,0,null,0,0,null,{"$f":"+($W370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!T370*12+$W326*Clientes!T370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!U370*12+$W326*Clientes!U370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!V370*12+$W326*Clientes!V370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+($W370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$W359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$W348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$W337*(Límites!$C$9-Límites!$B11)*Clientes!W370*12+$W326*Clientes!W370*Límites!$B11*12)*(1-$C370)*1000","v":0},{"$f":"+Z370","v":0},0,null,null,null,{"$f":"+Potencia!T370*$X370*12*1000*(1-$C370)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,null,0,0,null,{"$f":"+($W371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!T371*12+$W327*Clientes!T371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!U371*12+$W327*Clientes!U371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!V371*12+$W327*Clientes!V371*Límites!$B11*12)*(1-$C371)*1000","v":0},{"$f":"+($W371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$W360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$W349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$W338*(Límites!$C$9-Límites!$B11)*Clientes!W371*12+$W327*Clientes!W371*Límites!$B11*12)*(1-$C371)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T371*$X371*12*1000*(1-$C371)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,null,0,0,null,{"$f":"+($W372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!T372*12+$W328*Clientes!T372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!U372*12+$W328*Clientes!U372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!V372*12+$W328*Clientes!V372*Límites!$B11*12)*(1-$C372)*1000","v":0},{"$f":"+($W372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$W361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$W350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$W339*(Límites!$C$9-Límites!$B11)*Clientes!W372*12+$W328*Clientes!W372*Límites!$B11*12)*(1-$C372)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T372*$X372*12*1000*(1-$C372)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,null,0,0,null,{"$f":"+($W373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!T373*12+$W329*Clientes!T373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!U373*12+$W329*Clientes!U373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!V373*12+$W329*Clientes!V373*Límites!$B11*12)*(1-$C373)*1000","v":0},{"$f":"+($W373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$W362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$W351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$W340*(Límites!$C$9-Límites!$B11)*Clientes!W373*12+$W329*Clientes!W373*Límites!$B11*12)*(1-$C373)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T373*$X373*12*1000*(1-$C373)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,null,0,0,null,{"$f":"+($W374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!T374*12+$W330*Clientes!T374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!U374*12+$W330*Clientes!U374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!V374*12+$W330*Clientes!V374*Límites!$B11*12)*(1-$C374)*1000","v":0},{"$f":"+($W374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$W363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$W352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$W341*(Límites!$C$9-Límites!$B11)*Clientes!W374*12+$W330*Clientes!W374*Límites!$B11*12)*(1-$C374)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T374*$X374*12*1000*(1-$C374)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,null,0,0,null,{"$f":"+($W375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!T375*12+$W331*Clientes!T375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!U375*12+$W331*Clientes!U375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!V375*12+$W331*Clientes!V375*Límites!$B11*12)*(1-$C375)*1000","v":0},{"$f":"+($W375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$W364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$W353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$W342*(Límites!$C$9-Límites!$B11)*Clientes!W375*12+$W331*Clientes!W375*Límites!$B11*12)*(1-$C375)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T375*$X375*12*1000*(1-$C375)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,0,0,null,0,0,null,{"$f":"+($W376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!T376*12+$W332*Clientes!T376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!U376*12+$W332*Clientes!U376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!V376*12+$W332*Clientes!V376*Límites!$B11*12)*(1-$C376)*1000","v":0},{"$f":"+($W376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$W365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$W354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$W343*(Límites!$C$9-Límites!$B11)*Clientes!W376*12+$W332*Clientes!W376*Límites!$B11*12)*(1-$C376)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T376*$X376*12*1000*(1-$C376)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,0,0,null,0,0,null,{"$f":"+($W377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!T377*12+$W333*Clientes!T377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!U377*12+$W333*Clientes!U377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!V377*12+$W333*Clientes!V377*Límites!$B11*12)*(1-$C377)*1000","v":0},{"$f":"+($W377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$W366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$W355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$W344*(Límites!$C$9-Límites!$B11)*Clientes!W377*12+$W333*Clientes!W377*Límites!$B11*12)*(1-$C377)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T377*$X377*12*1000*(1-$C377)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,0,0,null,0,0,null,{"$f":"+($W378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!T378*12+$W334*Clientes!T378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!U378*12+$W334*Clientes!U378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!V378*12+$W334*Clientes!V378*Límites!$B11*12)*(1-$C378)*1000","v":0},{"$f":"+($W378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$W367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$W356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$W345*(Límites!$C$9-Límites!$B11)*Clientes!W378*12+$W334*Clientes!W378*Límites!$B11*12)*(1-$C378)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T378*$X378*12*1000*(1-$C378)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,0,0,null,0,0,null,{"$f":"+($W379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!T379*12+$W335*Clientes!T379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!U379*12+$W335*Clientes!U379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!V379*12+$W335*Clientes!V379*Límites!$B11*12)*(1-$C379)*1000","v":0},{"$f":"+($W379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$W368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$W357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$W346*(Límites!$C$9-Límites!$B11)*Clientes!W379*12+$W335*Clientes!W379*Límites!$B11*12)*(1-$C379)*1000","v":0},0,0,null,null,null,{"$f":"+Potencia!T379*$X379*12*1000*(1-$C379)","v":0}]

{"sheet":"CPERDE","index":14,"n_rows":379,"n_cols":56,"rows_kept":379,"cut":false,"hidden":false,"merged":[[5,34,5,54],[7,49,8,49],[7,50,7,53],[7,54,8,54],[5,12,5,28],[7,12,7,15],[7,16,8,16],[7,27,8,27],[7,34,7,37],[7,38,8,38],[7,39,7,42],[7,43,8,43],[7,45,7,48],[7,17,7,20],[7,21,8,21],[7,23,7,26],[7,28,7,31],[7,32,8,32],[5,1,5,2],[5,6,5,10],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[7,9,7,10]]}
[{"$f":"+\"Cargo por Pérdidas de Energía en Distribución\"&\" - \"&PremisaCosto!A2","v":"Cargo por Pérdidas de Energía en Distribución - EDEMET"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"}]
[{"$f":"+BC7","v":"OK"},null,null,null,"Costo Pérdida Energía",{"$f":"+Costos!E11+Costos!E12","v":30520630.859334268},{"$f":"+Costos!F11+Costos!F12","v":52524117.396005608},{"$f":"+Costos!G11+Costos!G12","v":54231012.999388337},{"$f":"+Costos!H11+Costos!H12","v":56000806.25487943}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":161293593.69698507}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AX10,BC10)-F3,4)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía a Cargo Relativo",null,null,null,"Ingreso por Energía a Caargo Relativo (2014/2015)","Ingreso por Potencia a Cargo Relativo (2014/2015)",null,null,null,"Ingreso por Potencia a Cargo Relativo (2014/2015)",null,"Multiplicador energía (aux)",null,null,null,"Multiplicador Energía (2014/2015)","Multiplicador Potencia (aux)",null,null,null,"Multiplicador Potencia (2014/2015)",null,"Tarifa a Aplicar Energía (aux)",null,null,null,"Tarifa a Aplicar por Energía ($/kWh)","Tarifa a Aplicar (TR x Multiplicador)",null,null,null,"Tarifa a Aplicar por Potencia ($/kW mes)",null,"Ingresos con Tarifa a Aplicar",null,null,null,"Ingresos (2014/2015) por Energía","Ingresos (2014/2015)",null,null,null,"Ingresos (2014/2015) por Potencia"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},null,null,{"$f":"+M9","v":"2022/2023"},{"$f":"+S9","v":"2023/2024"},{"$f":"+T9","v":"2024/2025"},{"$f":"+U9","v":"2025/2026"},null,{"$f":"+X9","v":"2022/2023"},{"$f":"+Y9","v":"2023/2024"},{"$f":"+Z9","v":"2024/2025"},{"$f":"+AA9","v":"2025/2026"},null,null,{"$f":"+X9","v":"2022/2023"},{"$f":"+Y9","v":"2023/2024"},{"$f":"+Z9","v":"2024/2025"},{"$f":"+AA9","v":"2025/2026"},null,{"$f":"+AC9","v":"2022/2023"},{"$f":"+AD9","v":"2023/2024"},{"$f":"+AE9","v":"2024/2025"},{"$f":"+AF9","v":"2025/2026"},null,null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},null,{"$f":"+AT9","v":"2022/2023"},{"$f":"+AU9","v":"2023/2024"},{"$f":"+AV9","v":"2024/2025"},{"$f":"+AW9","v":"2025/2026"}]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AT11,AT15,AT16,AT20,AT76,AT80,AT136,AT192,AT196,AT209,AT265,AT268,AT324)","v":29264085.464032166},{"$f":"+SUM(AU11,AU15,AU16,AU20,AU76,AU80,AU136,AU192,AU196,AU209,AU265,AU268,AU324)","v":50177049.947260894},{"$f":"+SUM(AV11,AV15,AV16,AV20,AV76,AV80,AV136,AV192,AV196,AV209,AV265,AV268,AV324)","v":51799349.53467539},{"$f":"+SUM(AW11,AW15,AW16,AW20,AW76,AW80,AW136,AW192,AW196,AW209,AW265,AW268,AW324)","v":53481429.482917182},{"$f":"+SUM(AX11,AX15,AX16,AX20,AX76,AX80,AX136,AX192,AX196,AX209,AX265,AX268,AX324)","v":29264085.464032166},{"$f":"+SUM(AY11,AY15,AY16,AY20,AY76,AY80,AY136,AY192,AY196,AY209,AY265,AY268,AY33)","v":1256545.3953021029},{"$f":"+SUM(AZ11,AZ15,AZ16,AZ20,AZ76,AZ80,AZ136,AZ192,AZ196,AZ209,AZ265,AZ268,AZ33)","v":2146480.4629678158},{"$f":"+SUM(BA11,BA15,BA16,BA20,BA76,BA80,BA136,BA192,BA196,BA209,BA265,BA268,BA33)","v":2215516.1701846281},{"$f":"+SUM(BB11,BB15,BB16,BB20,BB76,BB80,BB136,BB192,BB196,BB209,BB265,BB268,BB33)","v":2287095.7845314215},{"$f":"+SUM(BC11,BC15,BC16,BC20,BC76,BC80,BC136,BC192,BC196,BC209,BC265,BC268,BC33)","v":1256545.3953021029}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,3.4488485980263201E-7,null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":16.261744553708326},16.887985256275158,17.546849102280099,18.23518769724965,16.261744553708326,3.9339778245790979,4.0855745757999546,4.2449699536164562,4.4114950188077611,3.9339778245790979,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AT12:AT14)","v":9.6840152154086336},9.6840152154086319,9.6840152154086336,9.6840152154086336,9.6840152154086336,0.8420882796007505,0.84208827960075083,0.84208827960075061,0.84208827960075061,{"$f":"+AY11","v":0.8420882796007505}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":3.4488485980263201E-7},null,0.92,0.08,null,1.5440000000000001E-2,1,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":5.1373892219872435},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":5.3352303715091063},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":5.543377782141687},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":5.7608368171914046},{"$f":"+M12","v":5.1373892219872435},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0.30261367881377677},{"$f":"+Potencia!U12*$K12*12*1000*(1-$C12)","v":0.31427496736922733},{"$f":"+Potencia!V12*$K12*12*1000*(1-$C12)","v":0.326536150278189},{"$f":"+Potencia!W12*$K12*12*1000*(1-$C12)","v":0.3393457706775202},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0.30261367881377677},null,{"$f":"IF(M12=0,0,$E12*$F$3*$G12/M11)","v":0.59550899864555384},{"$f":"IF(N12=0,0,$E12*$F$3*$G12/N11)","v":0.57342631867885441},{"$f":"IF(O12=0,0,$E12*$F$3*$G12/O11)","v":0.5518948250458402},{"$f":"IF(P12=0,0,$E12*$F$3*$G12/P11)","v":0.53106199816463862},{"$f":"IF(Q12=0,0,$E12*$F$3*$G12/Q11)","v":0.59550899864555384},{"$f":"IF(R12=0,0,$E12*$F$3*$H12/R11)","v":0.21405516684396841},{"$f":"IF(S12=0,0,$E12*$F$3*$H12/S11)","v":0.20611257094379926},{"$f":"IF(T12=0,0,$E12*$F$3*$H12/T11)","v":0.19837320141296708},{"$f":"IF(U12=0,0,$E12*$F$3*$H12/U11)","v":0.19088501199947661},{"$f":"IF(R12=0,0,$E12*$F$3*$H12/R11)","v":0.21405516684396841},null,{"$f":"+$J12*X12","v":9.1946589390873509E-3},{"$f":"+$J12*Y12","v":8.8537023604015122E-3},{"$f":"+$J12*Z12","v":8.5212560987077725E-3},{"$f":"+$J12*AA12","v":8.1995972516620205E-3},{"$f":"+$J12*AB12","v":9.1946589390873509E-3},{"$f":"+AC12*$K12","v":0.21405516684396841},{"$f":"+AD12*$K12","v":0.20611257094379926},{"$f":"+AE12*$K12","v":0.19837320141296708},{"$f":"+AF12*$K12","v":0.19088501199947661},{"$f":"+AC12*$K12","v":0.21405516684396841},null,{"$f":"+AI12*Energía!Z12*(1-$C12)*1000","v":3.0593615112380839},{"$f":"+AJ12*Energía!AA12*(1-$C12)*1000","v":3.0593615112380834},{"$f":"+AK12*Energía!AB12*(1-$C12)*1000","v":3.0593615112380839},{"$f":"+AL12*Energía!AC12*(1-$C12)*1000","v":3.0593615112380843},{"$f":"+AT12","v":3.0593615112380839},{"$f":"+Potencia!T12*$AN12*12*1000*(1-$C12)","v":6.477602150775004E-2},{"$f":"+Potencia!U12*$AO12*12*1000*(1-$C12)","v":6.4776021507750067E-2},{"$f":"+Potencia!V12*$AP12*12*1000*(1-$C12)","v":6.4776021507750067E-2},{"$f":"+Potencia!W12*$AQ12*12*1000*(1-$C12)","v":6.4776021507750081E-2},6.477602150775004E-2,{"$f":"+Q12*AB12-AX12","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":3.4488485980263201E-7},null,0.92,0.08,null,1.0030000000000001E-2,1,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":5.5621776658605411},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":5.7763774423830254},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":6.0017356600692064},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":6.2371754400291222},{"$f":"+M13","v":5.5621776658605411},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":1.8156820728826604},{"$f":"+Potencia!U13*$K13*12*1000*(1-$C13)","v":1.885649804215364},{"$f":"+Potencia!V13*$K13*12*1000*(1-$C13)","v":1.9592169016691336},{"$f":"+Potencia!W13*$K13*12*1000*(1-$C13)","v":2.0360746240651206},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":1.8156820728826604},null,{"$f":"IF(M13=0,0,$E13*$F$3*$G13/M11)","v":0.59550899864555384},{"$f":"IF(N13=0,0,$E13*$F$3*$G13/N11)","v":0.57342631867885441},0.5518948250458402,0.53106199816463862,{"$f":"IF(Q13=0,0,$E13*$F$3*$G13/$Q$11)","v":0.59550899864555384},{"$f":"IF(R13=0,0,$E13*$F$3*$H13/$R$11)","v":0.21405516684396841},{"$f":"IF(S13=0,0,$E13*$F$3*$H13/$S$11)","v":0.20611257094379926},{"$f":"IF(T13=0,0,$E13*$F$3*$H13/$T$11)","v":0.19837320141296708},{"$f":"IF(U13=0,0,$E13*$F$3*$H13/$U$11)","v":0.19088501199947661},{"$f":"IF(R13=0,0,$E13*$F$3*$H13/$R$11)","v":0.21405516684396841},null,{"$f":"+$J13*X13","v":5.9729552564149052E-3},{"$f":"+$J13*Y13","v":5.7514659763489104E-3},{"$f":"+$J13*Z13","v":5.5355050952097772E-3},{"$f":"+$J13*AA13","v":5.3265518415913258E-3},{"$f":"+$J13*AB13","v":5.9729552564149052E-3},{"$f":"+AC13*$K13","v":0.21405516684396841},{"$f":"+AD13*$K13","v":0.20611257094379926},{"$f":"+AE13*$K13","v":0.19837320141296708},{"$f":"+AF13*$K13","v":0.19088501199947661},{"$f":"+AC13*$K13","v":0.21405516684396841},null,{"$f":"+AI13*Energía!Z13*(1-$C13)*1000","v":3.3123268520852749},{"$f":"+AJ13*Energía!AA13*(1-$C13)*1000","v":3.3123268520852749},{"$f":"+AK13*Energía!AB13*(1-$C13)*1000","v":3.3123268520852749},{"$f":"+AL13*Energía!AC13*(1-$C13)*1000","v":3.3123268520852744},{"$f":"+AT13","v":3.3123268520852749},{"$f":"+Potencia!T13*$AN13*12*1000*(1-$C13)","v":0.38865612904650026},{"$f":"+Potencia!U13*$AO13*12*1000*(1-$C13)","v":0.38865612904650038},{"$f":"+Potencia!V13*$AP13*12*1000*(1-$C13)","v":0.38865612904650026},{"$f":"+Potencia!W13*$AQ13*12*1000*(1-$C13)","v":0.38865612904650026},{"$f":"+AY13","v":0.38865612904650026},{"$f":"+Q13*AB13-AX13","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":3.4488485980263201E-7},null,0.92,0.08,null,1.0030000000000001E-2,1,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":5.5621776658605411},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":5.7763774423830254},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":6.0017356600692064},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":6.2371754400291222},{"$f":"+M14","v":5.5621776658605411},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":1.8156820728826604},{"$f":"+Potencia!U14*$K14*12*1000*(1-$C14)","v":1.885649804215364},{"$f":"+Potencia!V14*$K14*12*1000*(1-$C14)","v":1.9592169016691336},{"$f":"+Potencia!W14*$K14*12*1000*(1-$C14)","v":2.0360746240651206},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":1.8156820728826604},null,{"$f":"IF(M14=0,0,$E14*$F$3*$G14/M11)","v":0.59550899864555384},{"$f":"IF(N14=0,0,$E14*$F$3*$G14/N11)","v":0.57342631867885441},{"$f":"IF(O14=0,0,$E14*$F$3*$G14/O11)","v":0.5518948250458402},{"$f":"IF(P14=0,0,$E14*$F$3*$G14/P11)","v":0.53106199816463862},{"$f":"IF(Q14=0,0,$E14*$F$3*$G14/$Q$11)","v":0.59550899864555384},{"$f":"IF(R14=0,0,$E14*$F$3*$H14/$R$11)","v":0.21405516684396841},{"$f":"IF(S14=0,0,$E14*$F$3*$H14/$S$11)","v":0.20611257094379926},{"$f":"IF(T14=0,0,$E14*$F$3*$H14/$T$11)","v":0.19837320141296708},{"$f":"IF(U14=0,0,$E14*$F$3*$H14/$U$11)","v":0.19088501199947661},{"$f":"IF(R14=0,0,$E14*$F$3*$H14/$R$11)","v":0.21405516684396841},null,5.9729552564149052E-3,5.7514659763489104E-3,5.5355050952097772E-3,5.3265518415913258E-3,5.9729552564149052E-3,0.21405516684396841,0.20611257094379926,0.19837320141296708,0.19088501199947661,{"$f":"+AC14*$K14","v":0.21405516684396841},null,{"$f":"+AI14*Energía!Z14*(1-$C14)*1000","v":3.3123268520852749},{"$f":"+AJ14*Energía!AA14*(1-$C14)*1000","v":3.3123268520852749},{"$f":"+AK14*Energía!AB14*(1-$C14)*1000","v":3.3123268520852749},{"$f":"+AL14*Energía!AC14*(1-$C14)*1000","v":3.3123268520852744},{"$f":"+AT14","v":3.3123268520852749},{"$f":"+Potencia!T14*$AN14*12*1000*(1-$C14)","v":0.38865612904650026},{"$f":"+Potencia!U14*$AO14*12*1000*(1-$C14)","v":0.38865612904650038},{"$f":"+Potencia!V14*$AP14*12*1000*(1-$C14)","v":0.38865612904650026},{"$f":"+Potencia!W14*$AQ14*12*1000*(1-$C14)","v":0.38865612904650026},{"$f":"+AY14","v":0.38865612904650026},{"$f":"+Q14*AB14-AX14","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,6.1134616738987911E-6,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":288.25722340122724},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":299.35802537893278},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":311.03710828554063},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":323.23866338256602},288.25722340122724,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":266.30003735612348},{"$f":"+Potencia!U15*$K15*12*1000*(1-$C15)","v":276.56197128491999},{"$f":"+Potencia!V15*$K15*12*1000*(1-$C15)","v":287.3518122448063},{"$f":"+Potencia!W15*$K15*12*1000*(1-$C15)","v":298.62427819621769},{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":266.30003735612348},null,{"$f":"IF(M15=0,0,$E15*$F$3*$G15/M15)","v":0.59550899864555396},{"$f":"IF(N15=0,0,$E15*$G$3*$G15/N15)","v":0.98683121653221451},{"$f":"IF(O15=0,0,$E15*$H$3*$G15/O15)","v":0.9806420964657927},{"$f":"IF(P15=0,0,$E15*$I$3*$G15/P15)","v":0.97441957230879372},{"$f":"IF(Q15=0,0,$E15*$F$3*$G15/Q15)","v":0.59550899864555396},{"$f":"IF(R15=0,0,$E15*$F$3*$H15/R15)","v":5.6053077235503367E-2},{"$f":"IF(S15=0,0,$E15*$G$3*$H15/S15)","v":9.2884550153869927E-2},{"$f":"IF(T15=0,0,$E15*$H$3*$H15/T15)","v":9.2301967241749341E-2},{"$f":"IF(U15=0,0,$E15*$I$3*$H15/U15)","v":9.1716262271665044E-2},{"$f":"IF(R15=0,0,$E15*$F$3*$H15/R15)","v":5.6053077235503367E-2},null,6.7292516846947596E-3,1.1151192746814023E-2,1.1081255690063456E-2,1.1010941167089368E-2,6.7292516846947596E-3,5.6053077235503367E-2,9.2884550153869927E-2,9.2301967241749341E-2,9.1716262271665044E-2,5.6053077235503367E-2,null,{"$f":"+AI15*Energía!Z15*(1-$C15)*1000","v":171.65977046001257},{"$f":"+AJ15*Energía!AA15*(1-$C15)*1000","v":295.41584436337376},{"$f":"+AK15*Energía!AB15*(1-$C15)*1000","v":305.01608194779033},{"$f":"+AL15*Energía!AC15*(1-$C15)*1000","v":314.97008012690611},171.65977046001257,{"$f":"+Potencia!T15*$AN15*12*1000*(1-$C15)","v":14.926936561740224},{"$f":"+Potencia!U15*$AO15*12*1000*(1-$C15)","v":25.688334292467285},{"$f":"+Potencia!V15*$AP15*12*1000*(1-$C15)","v":26.523137560677416},{"$f":"+Potencia!W15*$AQ15*12*1000*(1-$C15)","v":27.38870261973096},14.926936561740224,{"$f":"+Q15*AB15-AX15","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,3.3366462612475895E-3,null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":157326.96819292835},{"$f":"+SUM(N17:N19)","v":163385.4825401172},{"$f":"+SUM(O17:O19)","v":169759.57292164522},{"$f":"+SUM(P17:P19)","v":176418.79363871407},157326.96819292835,{"$f":"+SUM(R17:R19)","v":53744.170911720765},55815.173088690361,57992.705186208186,60267.632214392499,53744.170911720765,null,{"$f":"IF(M16=0,0,$E16*$F$3*$G16/M16)","v":0},{"$f":"IF(N16=0,0,$E16*$G$3*$G16/N16)","v":0},{"$f":"IF(O16=0,0,$E16*$H$3*$G16/O16)","v":0},{"$f":"IF(P16=0,0,$E16*$I$3*$G16/P16)","v":0},{"$f":"IF(Q16=0,0,$E16*$F$3*$G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*$H16/R16)","v":0},{"$f":"IF(S16=0,0,$E16*$G$3*$H16/S16)","v":0},{"$f":"IF(T16=0,0,$E16*$H$3*$H16/T16)","v":0},{"$f":"IF(U16=0,0,$E16*$I$3*$H16/U16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*$H16/R16)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT17:AT19)","v":93689.624939898262},93689.624939898233,93689.624939898262,93689.624939898262,93689.624939898262,8146.9239078172395,8146.9239078172395,8146.9239078172395,8146.9239078172395,8146.9239078172395]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":3.3366462612475895E-3},null,0.92,0.08,null,1.4800000000000001E-2,1,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":50508.344173922771},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":52453.423364934395},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":54499.828766757244},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":56637.781588983089},50508.344173922771,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":25044.308058628161},{"$f":"+Potencia!U17*$K17*12*1000*(1-$C17)","v":26009.396299477248},{"$f":"+Potencia!V17*$K17*12*1000*(1-$C17)","v":27024.131797022914},{"$f":"+Potencia!W17*$K17*12*1000*(1-$C17)","v":28084.255981271559},{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":25044.308058628161},null,{"$f":"IF(M17=0,0,$E17*$F$3*$G17/M16)","v":0.59550899642970101},{"$f":"IF(N17=0,0,$E17*$F$3*$G17/N16)","v":0.57342686439043911},{"$f":"IF(O17=0,0,$E17*$F$3*$G17/O16)","v":0.55189597456834993},{"$f":"IF(P17=0,0,$E17*$F$3*$G17/P16)","v":0.53106374330936712},{"$f":"IF(Q17=0,0,$E17*$F$3*$G17/Q16)","v":0.59550899642970101},{"$f":"IF(R17=0,0,$E17*$F$3*$H17/R16)","v":0.15158711669772029},{"$f":"IF(S17=0,0,$E17*$F$3*$H17/S16)","v":0.14596253056264413},{"$f":"IF(T17=0,0,$E17*$F$3*$H17/T16)","v":0.14048187408499679},{"$f":"IF(U17=0,0,$E17*$F$3*$H17/U16)","v":0.13517909379342888},{"$f":"IF(R17=0,0,$E17*$F$3*$H17/R16)","v":0.15158711669772029},null,8.8135331471595746E-3,8.4867175929784992E-3,8.1680604236115794E-3,7.8597434009786329E-3,8.8135331471595746E-3,0.15158711669772029,0.14596253056264413,0.14048187408499679,0.13517909379342888,0.15158711669772029,null,{"$f":"+AI17*Energía!Z17*(1-$C17)*1000","v":30078.173350338682},{"$f":"+AJ17*Energía!AA17*(1-$C17)*1000","v":30078.202086698526},{"$f":"+AK17*Energía!AB17*(1-$C17)*1000","v":30078.236111037688},{"$f":"+AL17*Energía!AC17*(1-$C17)*1000","v":30078.272303383714},30078.173350338682,{"$f":"+Potencia!T17*$AN17*12*1000*(1-$C17)","v":3796.3944482969232},{"$f":"+Potencia!U17*$AO17*12*1000*(1-$C17)","v":3796.3973022783716},{"$f":"+Potencia!V17*$AP17*12*1000*(1-$C17)","v":3796.4006803657312},{"$f":"+Potencia!W17*$AQ17*12*1000*(1-$C17)","v":3796.4042734109739},3796.3944482969232,{"$f":"+Q17*AB17-AX17","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":3.3366462612475895E-3},null,0.92,0.08,null,1.0120000000000001E-2,1,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":53409.312009502792},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":55466.029587591402},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":57629.872077443986},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":59890.506024865492},{"$f":"+M18","v":53409.312009502792},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":14349.9314265463},{"$f":"+Potencia!U18*$K18*12*1000*(1-$C18)","v":14902.888394606556},{"$f":"+Potencia!V18*$K18*12*1000*(1-$C18)","v":15484.286694592636},{"$f":"+Potencia!W18*$K18*12*1000*(1-$C18)","v":16091.68811656047},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":14349.9314265463},null,{"$f":"IF(M18=0,0,$E18*$F$3*$G18/M16)","v":0.59550899642970101},{"$f":"IF(N18=0,0,$E18*$F$3*$G18/N16)","v":0.57342686439043911},0.55189597456834993,0.53106374330936712,{"$f":"IF(Q18=0,0,$E18*$F$3*$G18/$Q$16)","v":0.59550899642970101},{"$f":"IF(R18=0,0,$E18*$F$3*$H18/$R$16)","v":0.15158711669772029},{"$f":"IF(S18=0,0,$E18*$F$3*$H18/$S$16)","v":0.14596253056264413},{"$f":"IF(T18=0,0,$E18*$F$3*$H18/$T$16)","v":0.14048187408499679},{"$f":"IF(U18=0,0,$E18*$F$3*$H18/$U$16)","v":0.13517909379342888},{"$f":"IF(R18=0,0,$E18*$F$3*$H18/$R$16)","v":0.15158711669772029},null,{"$f":"+$J18*X18","v":6.0265510438685744E-3},{"$f":"+$J18*Y18","v":5.8030798676312438E-3},{"$f":"+$J18*Z18","v":5.5851872626317012E-3},{"$f":"+$J18*AA18","v":5.3743650822907956E-3},{"$f":"+$J18*AB18","v":6.0265510438685744E-3},{"$f":"+AC18*$K18","v":0.15158711669772029},{"$f":"+AD18*$K18","v":0.14596253056264413},{"$f":"+AE18*$K18","v":0.14048187408499679},{"$f":"+AF18*$K18","v":0.13517909379342888},{"$f":"+AC18*$K18","v":0.15158711669772029},null,{"$f":"+AI18*Energía!Z18*(1-$C18)*1000","v":31805.725794779784},{"$f":"+AJ18*Energía!AA18*(1-$C18)*1000","v":31805.711426599853},{"$f":"+AK18*Energía!AB18*(1-$C18)*1000","v":31805.694414430283},{"$f":"+AL18*Energía!AC18*(1-$C18)*1000","v":31805.676318257276},{"$f":"+AT18","v":31805.725794779784},{"$f":"+Potencia!T18*$AN18*12*1000*(1-$C18)","v":2175.2647297601579},{"$f":"+Potencia!U18*$AO18*12*1000*(1-$C18)","v":2175.2633027694342},{"$f":"+Potencia!V18*$AP18*12*1000*(1-$C18)","v":2175.2616137257542},{"$f":"+Potencia!W18*$AQ18*12*1000*(1-$C18)","v":2175.2598172031326},{"$f":"+AY18","v":2175.2647297601579},{"$f":"+Q18*AB18-AX18","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":3.3366462612475895E-3},null,0.92,0.08,null,1.0120000000000001E-2,1,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":53409.312009502792},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":55466.029587591402},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":57629.872077443986},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":59890.506024865492},53409.312009502792,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":14349.9314265463},{"$f":"+Potencia!U19*$K19*12*1000*(1-$C19)","v":14902.888394606556},{"$f":"+Potencia!V19*$K19*12*1000*(1-$C19)","v":15484.286694592636},{"$f":"+Potencia!W19*$K19*12*1000*(1-$C19)","v":16091.68811656047},{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":14349.9314265463},null,{"$f":"IF(M19=0,0,$E19*$F$3*$G19/M16)","v":0.59550899642970101},{"$f":"IF(N19=0,0,$E19*$F$3*$G19/N16)","v":0.57342686439043911},{"$f":"IF(O19=0,0,$E19*$F$3*$G19/O16)","v":0.55189597456834993},{"$f":"IF(P19=0,0,$E19*$F$3*$G19/P16)","v":0.53106374330936712},{"$f":"IF(Q19=0,0,$E19*$F$3*$G19/$Q$16)","v":0.59550899642970101},{"$f":"IF(R19=0,0,$E19*$F$3*$H19/$R$16)","v":0.15158711669772029},{"$f":"IF(S19=0,0,$E19*$F$3*$H19/$S$16)","v":0.14596253056264413},{"$f":"IF(T19=0,0,$E19*$F$3*$H19/$T$16)","v":0.14048187408499679},{"$f":"IF(U19=0,0,$E19*$F$3*$H19/$U$16)","v":0.13517909379342888},{"$f":"IF(R19=0,0,$E19*$F$3*$H19/$R$16)","v":0.15158711669772029},null,6.0265510438685744E-3,5.8030798676312438E-3,5.5851872626317012E-3,5.3743650822907956E-3,6.0265510438685744E-3,0.15158711669772029,0.14596253056264413,0.14048187408499679,0.13517909379342888,0.15158711669772029,null,{"$f":"+AI19*Energía!Z19*(1-$C19)*1000","v":31805.725794779784},{"$f":"+AJ19*Energía!AA19*(1-$C19)*1000","v":31805.711426599853},{"$f":"+AK19*Energía!AB19*(1-$C19)*1000","v":31805.694414430283},{"$f":"+AL19*Energía!AC19*(1-$C19)*1000","v":31805.676318257276},31805.725794779784,{"$f":"+Potencia!T19*$AN19*12*1000*(1-$C19)","v":2175.2647297601579},{"$f":"+Potencia!U19*$AO19*12*1000*(1-$C19)","v":2175.2633027694342},{"$f":"+Potencia!V19*$AP19*12*1000*(1-$C19)","v":2175.2616137257542},{"$f":"+Potencia!W19*$AQ19*12*1000*(1-$C19)","v":2175.2598172031326},2175.2647297601579,{"$f":"+Q19*AB19-AX19","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22399483505454726,null,0.92,0.08,null,0,0,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":10561631.575134227},10968332.716849757,11396214.336985013,11843234.121127088,10561631.575134227,2127589.2713900907,2209538.7018189318,2295703.0186115177,2385719.2472893158,{"$f":"+Potencia!T20*$K20*12*1000*(1-$C20)","v":0},null,{"$f":"IF(M20=0,0,$E20*$F$3*$G20/$Q$20)","v":0.59550899274855518},{"$f":"IF(N20=0,0,$E20*$G$3*$G20/$N$20)","v":0.98683371583684065},{"$f":"IF(O20=0,0,$E20*$H$3*$G20/$O$20)","v":0.98064753226328993},{"$f":"IF(P20=0,0,$E20*$I$3*$G20/$P$20)","v":0.97442809397796848},{"$f":"IF(Q20=0,0,$E20*$F$3*$G20/$Q$20)","v":0.59550899274855518},{"$f":"IF(R20=0,0,$E20*$F$3*$H20/$R$20)","v":0.25705952805940235},{"$f":"IF(S20=0,0,$E20*$G$3*$H20/$S$20)","v":0.42597601038872723},{"$f":"IF(T20=0,0,$E20*$H$3*$H20/$T$20)","v":0.42331143752160078},{"$f":"IF(U20=0,0,$E20*$I$3*$H20/$U$20)","v":0.42063260793945989},{"$f":"IF(R20=0,0,$E20*$F$3*$H20/$R$20)","v":0.25705952805940235},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT21,AT32,AT43,AT54,AT65)","v":6289546.581089519},10823920.531503636,11175669.466707878,11540380.051184708,6289546.581089519,546917.09400778438,941210.4810003161,971797.34493111982,1003511.3087986702,546917.09400778438]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.22399483505454726},null,{"$f":"+G20","v":0.92},{"$f":"+H20","v":0.08},null,1.1299999999999999E-2,1,null,{"$f":"+SUM(M22:M31)","v":10561631.575134227},10968332.716849757,11396214.336985013,11843234.121127088,10561631.575134227,2127589.2713900907,2209538.7018189318,2295703.0186115177,2385719.2472893158,{"$f":"+Potencia!T21*$K21*12*1000*(1-$C21)","v":2129913.8461414427},null,0.59550899274855518,0.98683371583684065,0.98064753226328993,0.97442809397796848,0.59550899274855518,0.25705952805940235,0.42597601038872723,0.42331143752160078,0.42063260793945989,0.25705952805940235,null,6.7292516180586731E-3,1.1151220988956299E-2,1.1081317114575176E-2,1.1011037461951043E-2,6.7292516180586731E-3,0.25705952805940235,0.42597601038872723,0.42331143752160078,0.42063260793945989,0.25705952805940235,null,{"$f":"+SUM(AT22:AT31)","v":6289546.581089519},10823920.531503636,11175669.466707878,11540380.051184708,6289546.581089519,546917.09400778438,941210.4810003161,971797.34493111982,1003511.3087986702,546917.09400778438,{"$f":"+Q21*AB21-AX21","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0.22399483505454726},null,{"$f":"+G20","v":0.92},{"$f":"+H20","v":0.08},null,{"$f":"+J21","v":1.1299999999999999E-2},{"$f":"+K21","v":1},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":10398360.803861359},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":10798774.378940182},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":11220040.890349202},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":11660149.634108962},10398360.803861359,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":2083420.3840577893},{"$f":"+Potencia!U22*$K22*12*1000*(1-$C22)","v":2163667.7561316541},{"$f":"+Potencia!V22*$K22*12*1000*(1-$C22)","v":2248042.4551892136},{"$f":"+Potencia!W22*$K22*12*1000*(1-$C22)","v":2336189.0172927664},{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":2083420.3840577893},null,0.59550899274855518,0.98683371583684065,0.98064753226328993,0.97442809397796848,0.59550899274855518,0.25705952805940235,0.42597601038872723,0.42331143752160078,0.42063260793945989,0.25705952805940235,null,6.7292516180586731E-3,1.1151220988956299E-2,1.1081317114575176E-2,1.1011037461951043E-2,6.7292516180586731E-3,0.25705952805940235,0.42597601038872723,0.42331143752160078,0.42063260793945989,0.25705952805940235,null,{"$f":"+AI22*Energía!Z22*(1-$C22)*1000","v":6192317.3685435336},{"$f":"+AJ22*Energía!AA22*(1-$C22)*1000","v":10656594.64685321},{"$f":"+AK22*Energía!AB22*(1-$C22)*1000","v":11002905.411014153},{"$f":"+AL22*Energía!AC22*(1-$C22)*1000","v":11361977.383462703},6192317.3685435336,{"$f":"+Potencia!T22*$AN22*12*1000*(1-$C22)","v":535563.06067523407},{"$f":"+Potencia!U22*$AO22*12*1000*(1-$C22)","v":921670.55856369156},{"$f":"+Potencia!V22*$AP22*12*1000*(1-$C22)","v":951622.08331573498},{"$f":"+Potencia!W22*$AQ22*12*1000*(1-$C22)","v":982677.2789833803},535563.06067523407]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22399483505454726,null,{"$f":"+G22","v":0.92},0.08,null,{"$f":"+J22","v":1.1299999999999999E-2},1,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":163270.77127286856},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":169558.33790957564},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":176173.44663581037},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":183084.48701812484},163270.77127286856,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":44168.887332301223},{"$f":"+Potencia!U23*$K23*12*1000*(1-$C23)","v":45870.945687277679},{"$f":"+Potencia!V23*$K23*12*1000*(1-$C23)","v":47660.563422303923},{"$f":"+Potencia!W23*$K23*12*1000*(1-$C23)","v":49530.229996549489},{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":44168.887332301223},null,0.59550899274855518,0.98683371583684065,0.98064753226328993,0.97442809397796848,0.59550899274855518,0.25705952805940235,0.42597601038872723,0.42331143752160078,0.42063260793945989,0.25705952805940235,null,6.7292516180586731E-3,1.1151220988956299E-2,1.1081317114575176E-2,1.1011037461951043E-2,6.7292516180586731E-3,0.25705952805940235,0.42597601038872723,0.42331143752160078,0.42063260793945989,0.25705952805940235,null,{"$f":"+AI23*Energía!Z23*(1-$C23)*1000","v":97229.212545985691},{"$f":"+AJ23*Energía!AA23*(1-$C23)*1000","v":167325.88465042517},{"$f":"+AK23*Energía!AB23*(1-$C23)*1000","v":172764.05569372582},{"$f":"+AL23*Energía!AC23*(1-$C23)*1000","v":178402.66772200548},97229.212545985691,{"$f":"+Potencia!T23*$AN23*12*1000*(1-$C23)","v":11354.033332550269},{"$f":"+Potencia!U23*$AO23*12*1000*(1-$C23)","v":19539.92243662454},{"$f":"+Potencia!V23*$AP23*12*1000*(1-$C23)","v":20175.261615384894},{"$f":"+Potencia!W23*$AQ23*12*1000*(1-$C23)","v":20834.029815289876},11354.033332550269]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!U24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+AJ24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+AK24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+AL24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$AN24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!U24*$AO24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$AP24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$AQ24*12*1000*(1-$C24)","v":0},0]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},0,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!U25*$K25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$K25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$K25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+AJ25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+AK25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+AL25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},0,{"$f":"+Potencia!T25*$AN25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!U25*$AO25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$AP25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$AQ25*12*1000*(1-$C25)","v":0},0]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!U26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+AJ26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+AK26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+AL26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$AN26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!U26*$AO26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$AP26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$AQ26*12*1000*(1-$C26)","v":0},0]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!U27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+AJ27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+AK27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+AL27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$AN27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!U27*$AO27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$AP27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$AQ27*12*1000*(1-$C27)","v":0},0]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!U28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AJ28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AK28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AL28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$AN28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!U28*$AO28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$AP28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$AQ28*12*1000*(1-$C28)","v":0},0]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!U29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+AJ29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+AK29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+AL29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$AN29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!U29*$AO29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$AP29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$AQ29*12*1000*(1-$C29)","v":0},0]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!U30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AJ30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AK30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AL30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$AN30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!U30*$AO30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$AP30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$AQ30*12*1000*(1-$C30)","v":0},0]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!U31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+AJ31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+AK31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+AL31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$AN31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!U31*$AO31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$AP31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$AQ31*12*1000*(1-$C31)","v":0},0]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+SUM(M33:M42)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T32*$K32*12*1000*(1-$C32)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT33:AT42)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22399483505454726,null,0.92,0.08,null,{"$f":"+J32","v":1.1299999999999999E-2},{"$f":"+K32","v":1},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!U33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+AI22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AJ33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+AJ22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AK33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+AK22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AL33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+AL22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$AN33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!U33*$AO33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$AP33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$AQ33*12*1000*(1-$C33)","v":0},0]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22399483505454726,null,0.92,0.08,null,{"$f":"+J33","v":1.1299999999999999E-2},1,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!U34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+AI23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AJ34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+AJ23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AK34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+AK23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AL34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+AL23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$AN34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!U34*$AO34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$AP34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$AQ34*12*1000*(1-$C34)","v":0},0]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!U35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+AI24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AJ35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+AJ24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AK35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+AK24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AL35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+AL24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$AN35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!U35*$AO35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$AP35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$AQ35*12*1000*(1-$C35)","v":0},0]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!U36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+AI25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AJ36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+AJ25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AK36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+AK25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AL36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+AL25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$AN36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!U36*$AO36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$AP36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$AQ36*12*1000*(1-$C36)","v":0},0]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!U37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+AI26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AJ37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+AJ26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AK37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+AK26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AL37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+AL26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$AN37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!U37*$AO37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$AP37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$AQ37*12*1000*(1-$C37)","v":0},0]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!U38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+AI27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AJ38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+AJ27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AK38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+AK27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AL38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+AL27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$AN38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!U38*$AO38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$AP38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$AQ38*12*1000*(1-$C38)","v":0},0]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22399483505454726,null,{"$f":"+G38","v":0.92},0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!U39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+AI28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AJ39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+AJ28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AK39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+AK28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AL39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+AL28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$AN39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!U39*$AO39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$AP39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$AQ39*12*1000*(1-$C39)","v":0},0]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!U40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+AI29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AJ40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+AJ29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AK40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+AK29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AL40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+AL29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$AN40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!U40*$AO40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$AP40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$AQ40*12*1000*(1-$C40)","v":0},0]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!U41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+AI30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AJ41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+AJ30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AK41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+AK30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AL41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+AL30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$AN41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!U41*$AO41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$AP41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$AQ41*12*1000*(1-$C41)","v":0},0]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!U42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+AI31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AJ42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+AJ31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AK42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+AK31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AL42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+AL31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$AN42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!U42*$AO42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$AP42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$AQ42*12*1000*(1-$C42)","v":0},0]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+SUM(M44:M53)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T43*$K43*12*1000*(1-$C43)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT44:AT53)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22399483505454726,null,0.92,0.08,null,{"$f":"+J43","v":1.1299999999999999E-2},{"$f":"+K43","v":1},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!U44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+AI22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AJ44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+AJ33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+AJ22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AK44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+AK33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+AK22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AL44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+AL33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+AL22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$AN44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!U44*$AO44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$AP44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$AQ44*12*1000*(1-$C44)","v":0},0]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22399483505454726,null,0.92,0.08,null,{"$f":"+J44","v":1.1299999999999999E-2},1,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!U45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+AI34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+AI23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AJ45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+AJ34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+AJ23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AK45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+AK34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+AK23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AL45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+AL34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+AL23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$AN45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!U45*$AO45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$AP45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$AQ45*12*1000*(1-$C45)","v":0},0]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!U46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+AI35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+AI24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AJ46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+AJ35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+AJ24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AK46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+AK35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+AK24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AL46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+AL35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+AL24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$AN46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!U46*$AO46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$AP46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$AQ46*12*1000*(1-$C46)","v":0},0]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!U47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+AI36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+AI25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AJ47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+AJ36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+AJ25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AK47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+AK36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+AK25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AL47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+AL36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+AL25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$AN47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!U47*$AO47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$AP47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$AQ47*12*1000*(1-$C47)","v":0},0]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!U48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+AI37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+AI26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AJ48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+AJ37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+AJ26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AK48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+AK37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+AK26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AL48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+AL37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+AL26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$AN48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!U48*$AO48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$AP48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$AQ48*12*1000*(1-$C48)","v":0},0]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!U49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+AI38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+AI27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AJ49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+AJ38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+AJ27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AK49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+AK38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+AK27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AL49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+AL38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+AL27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$AN49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!U49*$AO49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$AP49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$AQ49*12*1000*(1-$C49)","v":0},0]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!U50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+AI39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+AI28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AJ50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+AJ39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+AJ28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AK50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+AK39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+AK28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AL50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+AL39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+AL28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$AN50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!U50*$AO50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$AP50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$AQ50*12*1000*(1-$C50)","v":0},0]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!U51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+AI40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+AI29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AJ51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+AJ40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+AJ29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AK51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+AK40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+AK29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AL51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+AL40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+AL29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$AN51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!U51*$AO51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$AP51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$AQ51*12*1000*(1-$C51)","v":0},0]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!U52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(M52=0,0,$E52*$F$3*$G52/$Q$20)","v":0},{"$f":"IF(N52=0,0,$E52*$G$3*$G52/$N$20)","v":0},{"$f":"IF(O52=0,0,$E52*$H$3*$G52/$O$20)","v":0},{"$f":"IF(P52=0,0,$E52*$I$3*$G52/$P$20)","v":0},{"$f":"IF(Q52=0,0,$E52*$F$3*$G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*$H52/$R$20)","v":0},{"$f":"IF(S52=0,0,$E52*$G$3*$H52/$S$20)","v":0},{"$f":"IF(T52=0,0,$E52*$H$3*$H52/$T$20)","v":0},{"$f":"IF(U52=0,0,$E52*$I$3*$H52/$U$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*$H52/$R$20)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+AI41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+AI30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AJ52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+AJ41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+AJ30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AK52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+AK41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+AK30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AL52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+AL41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+AL30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$AN52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!U52*$AO52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$AP52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$AQ52*12*1000*(1-$C52)","v":0},0]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!U53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+AI42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+AI31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AJ53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+AJ42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+AJ31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AK53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+AK42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+AK31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AL53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+AL42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+AL31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$AN53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!U53*$AO53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$AP53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$AQ53*12*1000*(1-$C53)","v":0},0]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+SUM(M55:M64)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T54*$K54*12*1000*(1-$C54)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT55:AT64)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22399483505454726,null,{"$f":"+G54","v":0.92},0.08,null,{"$f":"+J54","v":1.1299999999999999E-2},{"$f":"+K54","v":1},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!U55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+AI44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+AI22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AJ55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+AJ44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+AJ33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+AJ22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AK55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+AK44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+AK33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+AK22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AL55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+AL44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+AL33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+AL22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$AN55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!U55*$AO55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$AP55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$AQ55*12*1000*(1-$C55)","v":0},0]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22399483505454726,null,0.92,0.08,null,{"$f":"+J55","v":1.1299999999999999E-2},1,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!U56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+AI45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+AI34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+AI23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AJ56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+AJ45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+AJ34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+AJ23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AK56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+AK45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+AK34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+AK23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AL56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+AL45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+AL34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+AL23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$AN56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!U56*$AO56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$AP56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$AQ56*12*1000*(1-$C56)","v":0},0]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!U57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+AI46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+AI35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+AI24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AJ57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+AJ46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+AJ35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+AJ24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AK57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+AK46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+AK35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+AK24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AL57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+AL46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+AL35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+AL24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$AN57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!U57*$AO57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$AP57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$AQ57*12*1000*(1-$C57)","v":0},0]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!U58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+AI47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+AI36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+AI25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AJ58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+AJ47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+AJ36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+AJ25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AK58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+AK47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+AK36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+AK25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AL58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+AL47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+AL36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+AL25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$AN58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!U58*$AO58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$AP58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$AQ58*12*1000*(1-$C58)","v":0},0]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!U59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+AI48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+AI37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+AI26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AJ59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+AJ48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+AJ37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+AJ26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AK59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+AK48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+AK37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+AK26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AL59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+AL48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+AL37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+AL26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$AN59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!U59*$AO59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$AP59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$AQ59*12*1000*(1-$C59)","v":0},0]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!U60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+AI49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+AI38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+AI27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AJ60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+AJ49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+AJ38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+AJ27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AK60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+AK49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+AK38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+AK27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AL60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+AL49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+AL38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+AL27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$AN60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!U60*$AO60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$AP60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$AQ60*12*1000*(1-$C60)","v":0},0]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!U61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+AI50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+AI39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+AI28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AJ61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+AJ50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+AJ39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+AJ28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AK61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+AK50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+AK39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+AK28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AL61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+AL50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+AL39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+AL28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$AN61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!U61*$AO61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$AP61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$AQ61*12*1000*(1-$C61)","v":0},0]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!U62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+AI51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+AI40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+AI29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AJ62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+AJ51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+AJ40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+AJ29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AK62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+AK51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+AK40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+AK29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AL62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+AL51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+AL40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+AL29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$AN62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!U62*$AO62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$AP62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$AQ62*12*1000*(1-$C62)","v":0},0]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!U63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+AI52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+AI41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+AI30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AJ63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+AJ52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+AJ41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+AJ30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AK63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+AK52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+AK41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+AK30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AL63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+AL52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+AL41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+AL30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$AN63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!U63*$AO63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$AP63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$AQ63*12*1000*(1-$C63)","v":0},0]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22399483505454726,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!U64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+AI53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+AI42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+AI31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AJ64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+AJ53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+AJ42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+AJ31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AK64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+AK53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+AK42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+AK31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AL64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+AL53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+AL42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+AL31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$AN64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!U64*$AO64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$AP64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$AQ64*12*1000*(1-$C64)","v":0},0]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22399483505454726,null,0.92,0.08,null,0,0,null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T65*$K65*12*1000*(1-$C65)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT66:AT75)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22399483505454726,null,0.92,0.08,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!U66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+AI55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+AI44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+AI22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+(AJ66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+AJ55*(Límites!$E$6-Límites!$D$6)*Clientes!U66*12+AJ44*(Límites!$D$6-Límites!$C$6)*Clientes!U66*12+AJ33*(Límites!$C$6-Límites!$B$6)*Clientes!U66*12+AJ22*Clientes!U66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+(AK66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+AK55*(Límites!$E$6-Límites!$D$6)*Clientes!V66*12+AK44*(Límites!$D$6-Límites!$C$6)*Clientes!V66*12+AK33*(Límites!$C$6-Límites!$B$6)*Clientes!V66*12+AK22*Clientes!V66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+(AL66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+AL55*(Límites!$E$6-Límites!$D$6)*Clientes!W66*12+AL44*(Límites!$D$6-Límites!$C$6)*Clientes!W66*12+AL33*(Límites!$C$6-Límites!$B$6)*Clientes!W66*12+AL22*Clientes!W66*Límites!$B$6*12)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$AN66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!U66*$AO66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$AP66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$AQ66*12*1000*(1-$C66)","v":0},0]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.22399483505454726,null,0.92,0.08,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!U67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*AI56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*AI45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*AI34+Clientes!T67*Límites!$B$6*12*AI23)*(1-$C67)*1000","v":0},{"$f":"+(AJ67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*AJ56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*AJ45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*AJ34+Clientes!U67*Límites!$B$6*12*AJ23)*(1-$C67)*1000","v":0},{"$f":"+(AK67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*AK56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*AK45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*AK34+Clientes!V67*Límites!$B$6*12*AK23)*(1-$C67)*1000","v":0},{"$f":"+(AL67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*AL56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*AL45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*AL34+Clientes!W67*Límites!$B$6*12*AL23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$AN67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!U67*$AO67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$AP67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$AQ67*12*1000*(1-$C67)","v":0},0]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22399483505454726,null,0.92,0.08,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!U68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*AI57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*AI46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*AI35+Clientes!T68*Límites!$B$6*12*AI24)*(1-$C68)*1000","v":0},{"$f":"+(AJ68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*AJ57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*AJ46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*AJ35+Clientes!U68*Límites!$B$6*12*AJ24)*(1-$C68)*1000","v":0},{"$f":"+(AK68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*AK57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*AK46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*AK35+Clientes!V68*Límites!$B$6*12*AK24)*(1-$C68)*1000","v":0},{"$f":"+(AL68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*AL57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*AL46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*AL35+Clientes!W68*Límites!$B$6*12*AL24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$AN68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!U68*$AO68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$AP68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$AQ68*12*1000*(1-$C68)","v":0},0]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22399483505454726,null,0.92,0.08,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!U69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*AI58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*AI47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*AI36+Clientes!T69*Límites!$B$6*12*AI25)*(1-$C69)*1000","v":0},{"$f":"+(AJ69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*AJ58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*AJ47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*AJ36+Clientes!U69*Límites!$B$6*12*AJ25)*(1-$C69)*1000","v":0},{"$f":"+(AK69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*AK58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*AK47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*AK36+Clientes!V69*Límites!$B$6*12*AK25)*(1-$C69)*1000","v":0},{"$f":"+(AL69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*AL58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*AL47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*AL36+Clientes!W69*Límites!$B$6*12*AL25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$AN69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!U69*$AO69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$AP69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$AQ69*12*1000*(1-$C69)","v":0},0]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.22399483505454726,null,0.92,0.08,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!U70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*AI59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*AI48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*AI37+Clientes!T70*Límites!$B$6*12*AI26)*(1-$C70)*1000","v":0},{"$f":"+(AJ70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*AJ59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*AJ48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*AJ37+Clientes!U70*Límites!$B$6*12*AJ26)*(1-$C70)*1000","v":0},{"$f":"+(AK70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*AK59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*AK48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*AK37+Clientes!V70*Límites!$B$6*12*AK26)*(1-$C70)*1000","v":0},{"$f":"+(AL70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*AL59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*AL48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*AL37+Clientes!W70*Límites!$B$6*12*AL26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$AN70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!U70*$AO70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$AP70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$AQ70*12*1000*(1-$C70)","v":0},0]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22399483505454726,null,{"$f":"+G70","v":0.92},0.08,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!U71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*AI60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*AI49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*AI38+Clientes!T71*Límites!$B$6*12*AI27)*(1-$C71)*1000","v":0},{"$f":"+(AJ71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*AJ60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*AJ49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*AJ38+Clientes!U71*Límites!$B$6*12*AJ27)*(1-$C71)*1000","v":0},{"$f":"+(AK71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*AK60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*AK49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*AK38+Clientes!V71*Límites!$B$6*12*AK27)*(1-$C71)*1000","v":0},{"$f":"+(AL71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*AL60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*AL49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*AL38+Clientes!W71*Límites!$B$6*12*AL27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$AN71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!U71*$AO71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$AP71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$AQ71*12*1000*(1-$C71)","v":0},0]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.22399483505454726,null,0.92,0.08,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!U72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*AI61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*AI50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*AI39+Clientes!T72*Límites!$B$6*12*AI28)*(1-$C72)*1000","v":0},{"$f":"+(AJ72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*AJ61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*AJ50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*AJ39+Clientes!U72*Límites!$B$6*12*AJ28)*(1-$C72)*1000","v":0},{"$f":"+(AK72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*AK61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*AK50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*AK39+Clientes!V72*Límites!$B$6*12*AK28)*(1-$C72)*1000","v":0},{"$f":"+(AL72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*AL61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*AL50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*AL39+Clientes!W72*Límites!$B$6*12*AL28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$AN72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!U72*$AO72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$AP72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$AQ72*12*1000*(1-$C72)","v":0},0]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22399483505454726,null,0.92,0.08,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!U73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*AI62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*AI51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*AI40+Clientes!T73*Límites!$B$6*12*AI29)*(1-$C73)*1000","v":0},{"$f":"+(AJ73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*AJ62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*AJ51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*AJ40+Clientes!U73*Límites!$B$6*12*AJ29)*(1-$C73)*1000","v":0},{"$f":"+(AK73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*AK62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*AK51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*AK40+Clientes!V73*Límites!$B$6*12*AK29)*(1-$C73)*1000","v":0},{"$f":"+(AL73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*AL62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*AL51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*AL40+Clientes!W73*Límites!$B$6*12*AL29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$AN73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!U73*$AO73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$AP73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$AQ73*12*1000*(1-$C73)","v":0},0]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.22399483505454726,null,0.92,0.08,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!U74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*AI63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*AI52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*AI41+Clientes!T74*Límites!$B$6*12*AI30)*(1-$C74)*1000","v":0},{"$f":"+(AJ74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*AJ63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*AJ52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*AJ41+Clientes!U74*Límites!$B$6*12*AJ30)*(1-$C74)*1000","v":0},{"$f":"+(AK74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*AK63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*AK52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*AK41+Clientes!V74*Límites!$B$6*12*AK30)*(1-$C74)*1000","v":0},{"$f":"+(AL74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*AL63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*AL52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*AL41+Clientes!W74*Límites!$B$6*12*AL30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$AN74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!U74*$AO74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$AP74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$AQ74*12*1000*(1-$C74)","v":0},0]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.22399483505454726,null,0.92,0.08,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!U75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*AI64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*AI53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*AI42+Clientes!T75*Límites!$B$6*12*AI31)*(1-$C75)*1000","v":0},{"$f":"+(AJ75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*AJ64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*AJ53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*AJ42+Clientes!U75*Límites!$B$6*12*AJ31)*(1-$C75)*1000","v":0},{"$f":"+(AK75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*AK64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*AK53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*AK42+Clientes!V75*Límites!$B$6*12*AK31)*(1-$C75)*1000","v":0},{"$f":"+(AL75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*AL64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*AL53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*AL42+Clientes!W75*Límites!$B$6*12*AL31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$AN75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!U75*$AO75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$AP75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$AQ75*12*1000*(1-$C75)","v":0},0]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.7277199146132784E-3,null,0,0,null,0,null,null,{"$f":"+SUM(M77:M79)","v":270069.41399101337},280366.31266907428,291177.14357289689,302458.88131812681,270069.41399101337,131203.52623580629,136209.73651185524,141462.66776724931,146944.45114470908,131203.52623580629,null,{"$f":"IF(M76=0,0,$E76*$F$3*$G76/M76)","v":0},{"$f":"IF(N76=0,0,$E76*$G$3*$G76/N76)","v":0},{"$f":"IF(O76=0,0,$E76*$H$3*$G76/O76)","v":0},{"$f":"IF(P76=0,0,$E76*$I$3*$G76/P76)","v":0},{"$f":"IF(Q76=0,0,$E76*$F$3*$G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*$H76/R76)","v":0},{"$f":"IF(S76=0,0,$E76*$G$3*$H76/S76)","v":0},{"$f":"IF(T76=0,0,$E76*$H$3*$H76/T76)","v":0},{"$f":"IF(U76=0,0,$E76*$I$3*$H76/U76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*$H76/R76)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT77:AT79)","v":160828.53516520385},160828.53516520391,160828.53516520391,160828.53516520391,160828.53516520385,13985.09001436556,13985.090014365556,13985.090014365556,13985.090014365558,13985.09001436556]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":5.7277199146132784E-3},null,0.92,0.08,null,1.4670000000000001E-2,1,null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":88570.628154379825},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":91949.356502139519},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":95497.118385644455},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":99199.641563305529},88570.628154379825,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":61202.929763133041},{"$f":"+Potencia!U77*$K77*12*1000*(1-$C77)","v":63539.185267663539},{"$f":"+Potencia!V77*$K77*12*1000*(1-$C77)","v":65990.796324036986},{"$f":"+Potencia!W77*$K77*12*1000*(1-$C77)","v":68549.338982006084},{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":61202.929763133041},null,{"$f":"IF(M77=0,0,$E77*$F$3*$G77/M76)","v":0.59550814284565934},{"$f":"IF(N77=0,0,$E77*$F$3*$G77/N76)","v":0.57363715930820547},{"$f":"IF(O77=0,0,$E77*$F$3*$G77/O76)","v":0.55233914720006205},{"$f":"IF(P77=0,0,$E77*$F$3*$G77/P76)","v":0.53173685779801638},{"$f":"IF(Q77=0,0,$E77*$F$3*$G77/Q76)","v":0.59550814284565934},{"$f":"IF(R77=0,0,$E77*$F$3*$H77/R76)","v":0.10659080907041153},{"$f":"IF(S77=0,0,$E77*$F$3*$H77/S76)","v":0.10267320363804053},{"$f":"IF(T77=0,0,$E77*$F$3*$H77/T76)","v":9.8860641009368214E-2},{"$f":"IF(U77=0,0,$E77*$F$3*$H77/U76)","v":9.5172630918830783E-2},{"$f":"IF(R77=0,0,$E77*$F$3*$H77/R76)","v":0.10659080907041153},null,8.736104455545823E-3,8.4152571270513753E-3,8.1028152894249104E-3,7.800579703896901E-3,8.736104455545823E-3,0.10659080907041153,0.10267320363804053,9.8860641009368214E-2,9.5172630918830783E-2,0.10659080907041153,null,{"$f":"+AI77*Energía!Z77*(1-$C77)*1000","v":52744.530282888198},{"$f":"+AJ77*Energía!AA77*(1-$C77)*1000","v":52745.56766410479},{"$f":"+AK77*Energía!AB77*(1-$C77)*1000","v":52746.796929190226},{"$f":"+AL77*Energía!AC77*(1-$C77)*1000","v":52748.105699561595},52744.530282888198,{"$f":"+Potencia!T77*$AN77*12*1000*(1-$C77)","v":6523.6698009319216},{"$f":"+Potencia!U77*$AO77*12*1000*(1-$C77)","v":6523.771707982004},{"$f":"+Potencia!V77*$AP77*12*1000*(1-$C77)","v":6523.8924253129562},{"$f":"+Potencia!W77*$AQ77*12*1000*(1-$C77)","v":6524.0209386642837},{"$f":"+AY77","v":6523.6698009319216},{"$f":"+Q77*AB77-AX77","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":5.7277199146132784E-3},null,0.92,0.08,null,1.009E-2,1,null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":90749.392918316764},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":94208.478083467387},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":97840.012593626219},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":101629.61987741065},{"$f":"+M78","v":90749.392918316764},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":35000.298236336625},{"$f":"+Potencia!U78*$K78*12*1000*(1-$C78)","v":36335.275622095847},{"$f":"+Potencia!V78*$K78*12*1000*(1-$C78)","v":37735.935721606162},{"$f":"+Potencia!W78*$K78*12*1000*(1-$C78)","v":39197.556081351497},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":35000.298236336625},null,{"$f":"IF(M78=0,0,$E78*$F$3*$G78/$M$76)","v":0.59550814284565934},{"$f":"IF(N78=0,0,$E78*$F$3*$G78/$N$76)","v":0.57363715930820547},{"$f":"IF(O78=0,0,$E78*$F$3*$G78/$O$76)","v":0.55233914720006205},{"$f":"IF(P78=0,0,$E78*$F$3*$G78/$P$76)","v":0.53173685779801638},{"$f":"IF(Q78=0,0,$E78*$F$3*$G78/$Q$76)","v":0.59550814284565934},{"$f":"IF(R78=0,0,$E78*$F$3*$H78/$R$76)","v":0.10659080907041153},{"$f":"IF(S78=0,0,$E78*$F$3*$H78/$S$76)","v":0.10267320363804053},{"$f":"IF(T78=0,0,$E78*$F$3*$H78/$T$76)","v":9.8860641009368214E-2},{"$f":"IF(U78=0,0,$E78*$F$3*$H78/$U$76)","v":9.5172630918830783E-2},{"$f":"IF(R78=0,0,$E78*$F$3*$H78/$R$76)","v":0.10659080907041153},null,{"$f":"+$J78*X78","v":6.0086771613127024E-3},{"$f":"+$J78*Y78","v":5.7879989374197928E-3},{"$f":"+$J78*Z78","v":5.5731019952486261E-3},{"$f":"+$J78*AA78","v":5.365224895181985E-3},{"$f":"+$J78*AB78","v":6.0086771613127024E-3},{"$f":"+AC78*$K78","v":0.10659080907041153},{"$f":"+AD78*$K78","v":0.10267320363804053},{"$f":"+AE78*$K78","v":9.8860641009368214E-2},{"$f":"+AF78*$K78","v":9.5172630918830783E-2},{"$f":"+AC78*$K78","v":0.10659080907041153},null,{"$f":"+AI78*Energía!Z78*(1-$C78)*1000","v":54042.002441157834},{"$f":"+AJ78*Energía!AA78*(1-$C78)*1000","v":54041.48375054956},{"$f":"+AK78*Energía!AB78*(1-$C78)*1000","v":54040.869118006842},{"$f":"+AL78*Energía!AC78*(1-$C78)*1000","v":54040.214732821165},{"$f":"+AT78","v":54042.002441157834},{"$f":"+Potencia!T78*$AN78*12*1000*(1-$C78)","v":3730.7101067168187},{"$f":"+Potencia!U78*$AO78*12*1000*(1-$C78)","v":3730.6591531917766},{"$f":"+Potencia!V78*$AP78*12*1000*(1-$C78)","v":3730.5987945263005},{"$f":"+Potencia!W78*$AQ78*12*1000*(1-$C78)","v":3730.5345378506372},{"$f":"+AY78","v":3730.7101067168187},{"$f":"+Q78*AB78-AX78","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":5.7277199146132784E-3},null,0.92,0.08,null,1.009E-2,1,null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":90749.392918316764},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":94208.478083467387},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":97840.012593626219},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":101629.61987741065},90749.392918316764,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":35000.298236336625},{"$f":"+Potencia!U79*$K79*12*1000*(1-$C79)","v":36335.275622095847},{"$f":"+Potencia!V79*$K79*12*1000*(1-$C79)","v":37735.935721606162},{"$f":"+Potencia!W79*$K79*12*1000*(1-$C79)","v":39197.556081351497},{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":35000.298236336625},null,{"$f":"IF(M79=0,0,$E79*$F$3*$G79/$M$76)","v":0.59550814284565934},{"$f":"IF(N79=0,0,$E79*$F$3*$G79/$N$76)","v":0.57363715930820547},{"$f":"IF(O79=0,0,$E79*$F$3*$G79/$O$76)","v":0.55233914720006205},{"$f":"IF(P79=0,0,$E79*$F$3*$G79/$P$76)","v":0.53173685779801638},{"$f":"IF(Q79=0,0,$E79*$F$3*$G79/$Q$76)","v":0.59550814284565934},{"$f":"IF(R79=0,0,$E79*$F$3*$H79/$R$76)","v":0.10659080907041153},{"$f":"IF(S79=0,0,$E79*$F$3*$H79/$S$76)","v":0.10267320363804053},{"$f":"IF(T79=0,0,$E79*$F$3*$H79/$T$76)","v":9.8860641009368214E-2},{"$f":"IF(U79=0,0,$E79*$F$3*$H79/$U$76)","v":9.5172630918830783E-2},{"$f":"IF(R79=0,0,$E79*$F$3*$H79/$R$76)","v":0.10659080907041153},null,{"$f":"+$J79*X79","v":6.0086771613127024E-3},{"$f":"+$J79*Y79","v":5.7879989374197928E-3},{"$f":"+$J79*Z79","v":5.5731019952486261E-3},{"$f":"+$J79*AA79","v":5.365224895181985E-3},{"$f":"+$J79*AB79","v":6.0086771613127024E-3},{"$f":"+AC79*$K79","v":0.10659080907041153},{"$f":"+AD79*$K79","v":0.10267320363804053},{"$f":"+AE79*$K79","v":9.8860641009368214E-2},{"$f":"+AF79*$K79","v":9.5172630918830783E-2},0.10659080907041153,null,{"$f":"+AI79*Energía!Z79*(1-$C79)*1000","v":54042.002441157834},{"$f":"+AJ79*Energía!AA79*(1-$C79)*1000","v":54041.48375054956},{"$f":"+AK79*Energía!AB79*(1-$C79)*1000","v":54040.869118006842},{"$f":"+AL79*Energía!AC79*(1-$C79)*1000","v":54040.214732821165},54042.002441157834,{"$f":"+Potencia!T79*$AN79*12*1000*(1-$C79)","v":3730.7101067168187},{"$f":"+Potencia!U79*$AO79*12*1000*(1-$C79)","v":3730.6591531917766},{"$f":"+Potencia!V79*$AP79*12*1000*(1-$C79)","v":3730.5987945263005},{"$f":"+Potencia!W79*$AQ79*12*1000*(1-$C79)","v":3730.5345378506372},3730.7101067168187,{"$f":"+Q79*AB79-AX79","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28156385491989222,null,0.92,0.08,null,0,null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":13276081.838786989},13787236.698189709,14324996.056139346,14886799.212727375,13276081.838786989,4049340.1751317726,4205260.07957251,4369194.8081029309,4540454.0495553464,{"$f":"+Potencia!T80*$K80*12*1000*(1-$C80)","v":0},null,{"$f":"IF(M80=0,0,$E80*$F$3*$G80/$Q$80)","v":0.59550898051079226},{"$f":"IF(N80=0,0,$E80*$G$3*$G80/$N$80)","v":0.98683890256617057},{"$f":"IF(O80=0,0,$E80*$H$3*$G80/$O$80)","v":0.98065881310958403},{"$f":"IF(P80=0,0,$E80*$I$3*$G80/$P$80)","v":0.97444577907143792},{"$f":"IF(Q80=0,0,$E80*$F$3*$G80/$Q$80)","v":0.59550898051079226},{"$f":"IF(R80=0,0,$E80*$F$3*$H80/$R$80)","v":0.16977593598318089},{"$f":"IF(S80=0,0,$E80*$G$3*$H80/$S$80)","v":0.28134084818435656},{"$f":"IF(T80=0,0,$E80*$H$3*$H80/$T$80)","v":0.2795845687264919},{"$f":"IF(U80=0,0,$E80*$I$3*$H80/$U$80)","v":0.27781896199196254},{"$f":"IF(R80=0,0,$E80*$F$3*$H80/$R$80)","v":0.16977593598318089},null,0,0,0,0,0,0,0,0,0,{"$f":"+AC80*$K80","v":0},null,{"$f":"+SUM(AT81,AT92,AT103,AT114,AT125)","v":7906025.9609938851},13605781.532661565,14047933.630213082,14506378.656726196,7906025.9609938851,687480.5183472943,1183111.4376227448,1221559.4461054855,1261424.2310196692,687480.5183472943]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.28156385491989222},null,{"$f":"+G80","v":0.92},0.08,null,1.1299999999999999E-2,1,null,{"$f":"+SUM(M82:M91)","v":3540942.3343819985},3677280.4323253138,3820715.7091331985,3970564.7413707464,3540942.3343819985,1512617.9529199677,1570847.4600171281,1632070.8253059874,1696029.1393061923,{"$f":"+Potencia!T81*$K81*12*1000*(1-$C81)","v":1514286.5422453491},null,0.59550898051079226,0.98683890256617057,0.98065881310958403,0.97444577907143792,{"$f":"IF(Q81=0,0,$E81*$F$3*$G81/$Q$80)","v":0.59550898051079226},0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,6.7292514797719525E-3,1.1151279598997726E-2,1.10814445881383E-2,1.1011237303507247E-2,6.7292514797719525E-3,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,{"$f":"+SUM(AT82:AT91)","v":2108662.9595953291},3628883.3862639656,3746818.5325477053,3869100.0527585992,2108662.9595953291,256806.12874195058,441943.55676946096,456301.81782426423,471189.0549901679,256806.12874195058,{"$f":"+Q81*AB81-AX81","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28156385491989222,null,0.92,0.08,null,{"$f":"+J81","v":1.1299999999999999E-2},{"$f":"+K81","v":1},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":3506868.4506375603},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":3641894.3613905758},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":3783949.0944309672},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":3932355.8232806874},{"$f":"+M82","v":3506868.4506375603},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":1497001.2714111039},{"$f":"+Potencia!U82*$K82*12*1000*(1-$C82)","v":1554628.9860510719},{"$f":"+Potencia!V82*$K82*12*1000*(1-$C82)","v":1615219.6007347312},{"$f":"+Potencia!W82*$K82*12*1000*(1-$C82)","v":1678516.8614646082},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":1497001.2714111039},null,0.59550898051079226,0.98683890256617057,0.98065881310958403,0.97444577907143792,{"$f":"IF(Q82=0,0,$E82*$F$3*$G82/$Q$80)","v":0.59550898051079226},0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,6.7292514797719525E-3,1.1151279598997726E-2,1.10814445881383E-2,1.1011237303507247E-2,6.7292514797719525E-3,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,{"$f":"+AI82*Energía!Z82*(1-$C82)*1000","v":2088371.6558246352},{"$f":"+AJ82*Energía!AA82*(1-$C82)*1000","v":3593963.0348566002},{"$f":"+AK82*Energía!AB82*(1-$C82)*1000","v":3710763.0278117582},{"$f":"+AL82*Energía!AC82*(1-$C82)*1000","v":3831867.5338028548},{"$f":"+AT82","v":2088371.6558246352},{"$f":"+Potencia!T82*$AN82*12*1000*(1-$C82)","v":254154.79202183199},{"$f":"+Potencia!U82*$AO82*12*1000*(1-$C82)","v":437380.63754759479},{"$f":"+Potencia!V82*$AP82*12*1000*(1-$C82)","v":451590.47546999628},{"$f":"+Potencia!W82*$AQ82*12*1000*(1-$C82)","v":466323.81213810417},254154.79202183199]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28156385491989222,null,0.92,0.08,null,{"$f":"+J82","v":1.1299999999999999E-2},1,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":33873.35698033333},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":35177.8218736048},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":36550.241061684559},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":37984.056411183919},33873.35698033333,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":15489.583763761979},{"$f":"+Potencia!U83*$K83*12*1000*(1-$C83)","v":16086.478479761268},{"$f":"+Potencia!V83*$K83*12*1000*(1-$C83)","v":16714.07938813938},{"$f":"+Potencia!W83*$K83*12*1000*(1-$C83)","v":17369.752617899543},{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":15489.583763761979},null,0.59550898051079226,0.98683890256617057,0.98065881310958403,0.97444577907143792,{"$f":"IF(Q83=0,0,$E83*$F$3*$G83/$Q$80)","v":0.59550898051079226},0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,6.7292514797719525E-3,1.1151279598997726E-2,1.10814445881383E-2,1.1011237303507247E-2,6.7292514797719525E-3,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,{"$f":"+AI83*Energía!Z83*(1-$C83)*1000","v":20171.888281836433},{"$f":"+AJ83*Energía!AA83*(1-$C83)*1000","v":34714.84313241639},{"$f":"+AK83*Energía!AB83*(1-$C83)*1000","v":35843.316018420766},{"$f":"+AL83*Energía!AC83*(1-$C83)*1000","v":37013.403441889561},20171.888281836433,{"$f":"+Potencia!T83*$AN83*12*1000*(1-$C83)","v":2629.7585814825716},{"$f":"+Potencia!U83*$AO83*12*1000*(1-$C83)","v":4525.7834997954342},{"$f":"+Potencia!V83*$AP83*12*1000*(1-$C83)","v":4672.998677393296},{"$f":"+Potencia!W83*$AQ83*12*1000*(1-$C83)","v":4825.646642362025},2629.7585814825716]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28156385491989222,null,{"$f":"+G83","v":0.92},0.08,null,1.1299999999999999E-2,1,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!U84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0,0,0,0,{"$f":"IF(Q84=0,0,$E84*$F$3*$G84/$Q$80)*0+$AB$81","v":0.59550898051079226},0,0,0,0,0,null,0,0,0,0,6.7292514797719525E-3,0,0,0,0,0,null,{"$f":"+AI84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+AJ84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+AK84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+AL84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$AN84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!U84*$AO84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$AP84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$AQ84*12*1000*(1-$C84)","v":0},0]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!U85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0,0,0,0,{"$f":"IF(Q85=0,0,$E85*$F$3*$G85/$Q$80)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+AJ85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+AK85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+AL85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$AN85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!U85*$AO85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$AP85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$AQ85*12*1000*(1-$C85)","v":0},0]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":200.52676410520155},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":208.24906113317061},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":216.37364054646306},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":224.86167887482853},200.52676410520155,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":127.09774510178626},{"$f":"+Potencia!U86*$K86*12*1000*(1-$C86)","v":131.99548629507552},{"$f":"+Potencia!V86*$K86*12*1000*(1-$C86)","v":137.14518311683938},{"$f":"+Potencia!W86*$K86*12*1000*(1-$C86)","v":142.52522368455845},{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":127.09774510178626},null,0.59550898051079226,0.98683890256617057,0.98065881310958403,0.97444577907143792,0.59550898051079226,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,6.7292514797719525E-3,1.1151279598997726E-2,1.10814445881383E-2,1.1011237303507247E-2,6.7292514797719525E-3,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,{"$f":"+AI86*Energía!Z86*(1-$C86)*1000","v":119.4154888574167},{"$f":"+AJ86*Energía!AA86*(1-$C86)*1000","v":205.50827494909348},{"$f":"+AK86*Energía!AB86*(1-$C86)*1000","v":212.18871752649426},{"$f":"+AL86*Energía!AC86*(1-$C86)*1000","v":219.11551385449377},119.4154888574167,{"$f":"+Potencia!T86*$AN86*12*1000*(1-$C86)","v":21.578138636007505},{"$f":"+Potencia!U86*$AO86*12*1000*(1-$C86)","v":37.135722070763158},{"$f":"+Potencia!V86*$AP86*12*1000*(1-$C86)","v":38.343676874637296},{"$f":"+Potencia!W86*$AQ86*12*1000*(1-$C86)","v":39.596209701716305},21.578138636007505]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0.28156385491989222},null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!U87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+AJ87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+AK87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+AL87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$AN87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!U87*$AO87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$AP87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$AQ87*12*1000*(1-$C87)","v":0},0]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!U88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AJ88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AK88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AL88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$AN88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!U88*$AO88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$AP88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$AQ88*12*1000*(1-$C88)","v":0},0]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!U89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+AJ89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+AK89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+AL89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$AN89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!U89*$AO89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$AP89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$AQ89*12*1000*(1-$C89)","v":0},0]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!U90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AJ90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AK90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AL90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$AN90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!U90*$AO90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$AP90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$AQ90*12*1000*(1-$C90)","v":0},0]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!U91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+AJ91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+AK91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+AL91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$AN91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!U91*$AO91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$AP91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$AQ91*12*1000*(1-$C91)","v":0},0]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+SUM(M93:M102)","v":4459214.814934154},4630900.9098863956,4811522.3908396587,5000219.3681208789,4459214.814934154,1297420.4180783352,1347383.4285477628,1399914.5084856448,1454792.8729216375,{"$f":"+Potencia!T92*$K92*12*1000*(1-$C92)","v":1298862.6690248998},null,0.59550898051079226,0.98683890256617057,0.98065881310958403,0.97444577907143792,0.59550898051079226,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,6.7292514797719525E-3,1.1151279598997726E-2,1.10814445881383E-2,1.1011237303507247E-2,6.7292514797719525E-3,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,{"$f":"+SUM(AT93:AT102)","v":2655502.4683200596},4569953.1718049701,4718461.837051007,4872442.6576966438,2655502.4683200596,220270.76584293926,379073.99661717401,391394.49410891783,404169.04586839437,220270.76584293926,{"$f":"+Q92*AB92-AX92","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28156385491989222,null,0.92,0.08,null,{"$f":"+J92","v":1.1299999999999999E-2},{"$f":"+K92","v":1},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":4433215.266675639},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":4603900.1175538478},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":4783468.1960075563},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":4971064.646069264},4433215.266675639,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":1290014.2509030469},{"$f":"+Potencia!U93*$K93*12*1000*(1-$C93)","v":1339691.8629963684},{"$f":"+Potencia!V93*$K93*12*1000*(1-$C93)","v":1391922.8627437365},{"$f":"+Potencia!W93*$K93*12*1000*(1-$C93)","v":1446487.7245300759},{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":1290014.2509030469},null,0.59550898051079226,0.98683890256617057,0.98065881310958403,0.97444577907143792,0.59550898051079226,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,6.7292514797719525E-3,1.1151279598997726E-2,1.10814445881383E-2,1.1011237303507247E-2,6.7292514797719525E-3,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,{"$f":"+(AI93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+AI82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":2640019.5038428903},{"$f":"+(AJ93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+AJ82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":4543307.7395311017},{"$f":"+(AK93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+AK82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":4690950.2436442124},{"$f":"+(AL93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+AL82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":4844032.9618534464},2640019.5038428903,{"$f":"+Potencia!T93*$AN93*12*1000*(1-$C93)","v":219013.37687870677},{"$f":"+Potencia!U93*$AO93*12*1000*(1-$C93)","v":376910.04504107911},{"$f":"+Potencia!V93*$AP93*12*1000*(1-$C93)","v":389160.15328075149},{"$f":"+Potencia!W93*$AQ93*12*1000*(1-$C93)","v":401861.71816306148},219013.37687870677]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28156385491989222,null,0.92,0.08,null,{"$f":"+J93","v":1.1299999999999999E-2},1,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":24645.992600804926},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":25595.111169898748},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":26593.67275841373},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":27636.905719209397},24645.992600804926,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":6819.096638389643},{"$f":"+Potencia!U94*$K94*12*1000*(1-$C94)","v":7081.872114698167},{"$f":"+Potencia!V94*$K94*12*1000*(1-$C94)","v":7358.165610368711},{"$f":"+Potencia!W94*$K94*12*1000*(1-$C94)","v":7646.8175964472393},{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":6819.096638389643},null,0.59550898051079226,0.98683890256617057,0.98065881310958403,0.97444577907143792,0.59550898051079226,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,6.7292514797719525E-3,1.1151279598997726E-2,1.10814445881383E-2,1.1011237303507247E-2,6.7292514797719525E-3,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,{"$f":"+(AI94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+AI83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":14676.909927381872},{"$f":"+(AJ94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+AJ83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":25258.251417962016},{"$f":"+(AK94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+AK83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":26079.319563490684},{"$f":"+(AL94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+AL83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":26930.666124678879},14676.909927381872,{"$f":"+Potencia!T94*$AN94*12*1000*(1-$C94)","v":1157.718514342364},{"$f":"+Potencia!U94*$AO94*12*1000*(1-$C94)","v":1992.4199074823255},{"$f":"+Potencia!V94*$AP94*12*1000*(1-$C94)","v":2057.2295587930403},{"$f":"+Potencia!W94*$AQ94*12*1000*(1-$C94)","v":2124.4309271868456},1157.718514342364]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!U95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+AI84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AJ95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+AJ84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AK95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+AK84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AL95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+AL84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$AN95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!U95*$AO95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$AP95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$AQ95*12*1000*(1-$C95)","v":0},0]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!U96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+AI85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+(AJ96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+AJ85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+(AK96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+AK85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+(AL96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+AL85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$AN96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!U96*$AO96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$AP96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$AQ96*12*1000*(1-$C96)","v":0},0]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":1353.5556577101102},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":1405.6811626489018},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":1460.5220736886261},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":1517.8163324050929},1353.5556577101102,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":587.0705368987268},{"$f":"+Potencia!U97*$K97*12*1000*(1-$C97)","v":609.69343669630098},{"$f":"+Potencia!V97*$K97*12*1000*(1-$C97)","v":633.48013153968657},{"$f":"+Potencia!W97*$K97*12*1000*(1-$C97)","v":658.33079511438905},{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":587.0705368987268},null,0.59550898051079226,0.98683890256617057,0.98065881310958403,0.97444577907143792,0.59550898051079226,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,6.7292514797719525E-3,1.1151279598997726E-2,1.10814445881383E-2,1.1011237303507247E-2,6.7292514797719525E-3,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,{"$f":"+(AI97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+AI86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":806.05454978756268},{"$f":"+(AJ97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+AJ86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":1387.1808559063807},{"$f":"+(AK97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+AK86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":1432.2738433038362},{"$f":"+(AL97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+AL86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":1479.0297185178331},806.05454978756268,{"$f":"+Potencia!T97*$AN97*12*1000*(1-$C97)","v":99.670449890129888},{"$f":"+Potencia!U97*$AO97*12*1000*(1-$C97)","v":171.53166861257262},{"$f":"+Potencia!V97*$AP97*12*1000*(1-$C97)","v":177.1112693733246},{"$f":"+Potencia!W97*$AQ97*12*1000*(1-$C97)","v":182.89677814602297},99.670449890129888]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!U98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+AI87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AJ98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+AJ87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AK98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+AK87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AL98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+AL87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$AN98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!U98*$AO98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$AP98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$AQ98*12*1000*(1-$C98)","v":0},0]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!U99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+AI88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AJ99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+AJ88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AK99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+AK88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AL99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+AL88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$AN99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!U99*$AO99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$AP99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$AQ99*12*1000*(1-$C99)","v":0},0]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28156385491989222,null,{"$f":"+G99","v":0.92},0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!U100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+AI89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AJ100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+AJ89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AK100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+AK89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AL100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+AL89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$AN100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!U100*$AO100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$AP100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$AQ100*12*1000*(1-$C100)","v":0},0]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!U101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+AI90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AJ101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+AJ90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AK101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+AK90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AL101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+AL90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$AN101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!U101*$AO101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$AP101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$AQ101*12*1000*(1-$C101)","v":0},0]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!U102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+AI91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AJ102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+AJ91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AK102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+AK91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AL102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+AL91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$AN102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!U102*$AO102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$AP102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$AQ102*12*1000*(1-$C102)","v":0},0]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+SUM(M104:M113)","v":1922616.9506267174},1996616.0781803832,2074461.194421713,2155783.7322446145,1922616.9506267174,505468.82787226222,524934.72496583837,545399.69407800504,566778.65316436451,{"$f":"+Potencia!T103*$K103*12*1000*(1-$C103)","v":505625.56671439507},null,0.59550898051079226,0.98683890256617057,0.98065881310958403,0.97444577907143792,0.59550898051079226,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,6.7292514797719525E-3,1.1151279598997726E-2,1.10814445881383E-2,1.1011237303507247E-2,6.7292514797719525E-3,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,{"$f":"+SUM(AT104:AT113)","v":1144935.6601804849},1970338.4194375011,2034338.6527634868,2100694.358476636,1144935.6601804849,85816.44336233467,147685.58076331089,152485.33825235965,157461.85710132631,85816.44336233467,{"$f":"+Q103*AB103-AX103","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28156385491989222,null,0.92,0.08,null,{"$f":"+J103","v":1.1299999999999999E-2},{"$f":"+K103","v":1},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":1916199.4675292131},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":1989951.4574458057},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":2067536.5617565995},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":2148587.4558278737},1916199.4675292131,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":502490.50404537702},{"$f":"+Potencia!U104*$K104*12*1000*(1-$C104)","v":521841.63073699048},{"$f":"+Potencia!V104*$K104*12*1000*(1-$C104)","v":542185.92528696707},{"$f":"+Potencia!W104*$K104*12*1000*(1-$C104)","v":563438.81208935636},{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":502490.50404537702},null,0.59550898051079226,0.98683890256617057,0.98065881310958403,0.97444577907143792,0.59550898051079226,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,6.7292514797719525E-3,1.1151279598997726E-2,1.10814445881383E-2,1.1011237303507247E-2,6.7292514797719525E-3,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,{"$f":"+(AI104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+AI82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":1141113.9913636448},{"$f":"+(AJ104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+AJ82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":1963761.512425771},{"$f":"+(AK104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+AK82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":2027547.9507128967},{"$f":"+(AL104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+AL82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":2093681.9772973112},1141113.9913636448,{"$f":"+Potencia!T104*$AN104*12*1000*(1-$C104)","v":85310.795646964223},{"$f":"+Potencia!U104*$AO104*12*1000*(1-$C104)","v":146815.36700945269},{"$f":"+Potencia!V104*$AP104*12*1000*(1-$C104)","v":151586.81809093064},{"$f":"+Potencia!W104*$AQ104*12*1000*(1-$C104)","v":156533.98592064943},85310.795646964223]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28156385491989222,null,0.92,0.08,null,{"$f":"+J104","v":1.1299999999999999E-2},1,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":6417.483097504276},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":6664.6207345775001},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":6924.632665113525},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":7196.2764167409969},6417.483097504276,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":2978.323826885191},{"$f":"+Potencia!U105*$K105*12*1000*(1-$C105)","v":3093.094228847935},{"$f":"+Potencia!V105*$K105*12*1000*(1-$C105)","v":3213.7687910379359},{"$f":"+Potencia!W105*$K105*12*1000*(1-$C105)","v":3339.8410750081525},{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":2978.323826885191},null,{"$f":"IF(M105=0,0,$E105*$F$3*$G105/$Q$80)*0+X103","v":0.59550898051079226},{"$f":"IF(N105=0,0,$E105*$F$3*$G105/$Q$80)*0+Y103","v":0.98683890256617057},{"$f":"IF(O105=0,0,$E105*$F$3*$G105/$Q$80)*0+Z103","v":0.98065881310958403},{"$f":"IF(P105=0,0,$E105*$F$3*$G105/$Q$80)*0+AA103","v":0.97444577907143792},{"$f":"IF(Q105=0,0,$E105*$F$3*$G105/$Q$80)*0+AB103","v":0.59550898051079226},0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,6.7292514797719525E-3,1.1151279598997726E-2,1.10814445881383E-2,1.1011237303507247E-2,6.7292514797719525E-3,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,{"$f":"+(AI105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+AI83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":3821.6688168400124},{"$f":"+(AJ105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+AJ83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":6576.9070117302062},{"$f":"+(AK105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+AK83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":6790.7020505900837},{"$f":"+(AL105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+AL83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":7012.3811793245968},3821.6688168400124,{"$f":"+Potencia!T105*$AN105*12*1000*(1-$C105)","v":505.64771537044248},{"$f":"+Potencia!U105*$AO105*12*1000*(1-$C105)","v":870.21375385821648},{"$f":"+Potencia!V105*$AP105*12*1000*(1-$C105)","v":898.52016142900038},{"$f":"+Potencia!W105*$AQ105*12*1000*(1-$C105)","v":927.87118067688527},505.64771537044248]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!U106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(M106=0,0,$E106*$F$3*$G106/$Q$80)","v":0},{"$f":"IF(N106=0,0,$E106*$G$3*$G106/$N$80)","v":0},{"$f":"IF(O106=0,0,$E106*$H$3*$G106/$O$80)","v":0},{"$f":"IF(P106=0,0,$E106*$I$3*$G106/$P$80)","v":0},{"$f":"IF(Q106=0,0,$E106*$F$3*$G106/$Q$80)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+AI84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AJ106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+AJ84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AK106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+AK84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AL106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+AL84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$AN106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!U106*$AO106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$AP106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$AQ106*12*1000*(1-$C106)","v":0},0]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!U107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+AI85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AJ107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+AJ85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AK107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+AK85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AL107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+AL85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$AN107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!U107*$AO107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$AP107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$AQ107*12*1000*(1-$C107)","v":0},0]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!U108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+AI86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AJ108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+AJ86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AK108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+AK86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AL108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+AL86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$AN108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!U108*$AO108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$AP108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$AQ108*12*1000*(1-$C108)","v":0},0]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!U109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+AI87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AJ109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+AJ87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AK109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+AK87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AL109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+AL87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$AN109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!U109*$AO109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$AP109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$AQ109*12*1000*(1-$C109)","v":0},0]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!U110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+AI88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AJ110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+AJ88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AK110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+AK88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AL110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+AL88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$AN110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!U110*$AO110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$AP110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$AQ110*12*1000*(1-$C110)","v":0},0]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!U111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+AI89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AJ111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+AJ89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AK111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+AK89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AL111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+AL89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$AN111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!U111*$AO111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$AP111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$AQ111*12*1000*(1-$C111)","v":0},0]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!U112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,0,0,0,0,{"$f":"IF(R112=0,0,$E112*$F$3*$H112/$R$80)","v":0},{"$f":"IF(S112=0,0,$E112*$G$3*$H112/$S$80)","v":0},{"$f":"IF(T112=0,0,$E112*$H$3*$H112/$T$80)","v":0},{"$f":"IF(U112=0,0,$E112*$I$3*$H112/$U$80)","v":0},{"$f":"IF(R112=0,0,$E112*$F$3*$H112/$R$80)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+AI90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AJ112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+AJ90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AK112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+AK90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AL112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+AL90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$AN112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!U112*$AO112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$AP112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$AQ112*12*1000*(1-$C112)","v":0},0]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!U113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+AI91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AJ113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+AJ91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AK113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+AK91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AL113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+AL91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$AN113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!U113*$AO113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$AP113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$AQ113*12*1000*(1-$C113)","v":0},0]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+SUM(M115:M124)","v":3353307.7388441185},3482439.2777976166,3618296.7617447763,3760231.3709911359,3353307.7388441185,733832.97626120714,762094.46604178089,791809.78023329366,822853.38416315231,{"$f":"+Potencia!T114*$K114*12*1000*(1-$C114)","v":734338.33137885469},null,0.59550898051079226,0.98683890256617057,0.98065881310958403,0.97444577907143792,0.59550898051079226,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,6.7292514797719525E-3,1.1151279598997726E-2,1.10814445881383E-2,1.1011237303507247E-2,6.7292514797719525E-3,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,{"$f":"+SUM(AT115:AT124)","v":1996924.8728980115},3436606.5551551273,3548314.6078508836,3664141.5877943179,1996924.8728980115,124587.1804000698,214408.30347279896,221377.79591994378,228604.27305978051,124587.1804000698,{"$f":"+Q114*AB114-AX114","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28156385491989222,null,0.92,0.08,null,{"$f":"+J114","v":1.1299999999999999E-2},{"$f":"+K114","v":1},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":3313112.1489792308},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":3440695.7534934725},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":3574924.6654972378},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":3715157.8474606765},3313112.1489792308,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":724231.044232446},{"$f":"+Potencia!U115*$K115*12*1000*(1-$C115)","v":752122.52132715529},{"$f":"+Potencia!V115*$K115*12*1000*(1-$C115)","v":781448.78818496678},{"$f":"+Potencia!W115*$K115*12*1000*(1-$C115)","v":812085.94285955455},{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":724231.044232446},null,0.59550898051079226,0.98683890256617057,0.98065881310958403,0.97444577907143792,0.59550898051079226,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,6.7292514797719525E-3,1.1151279598997726E-2,1.10814445881383E-2,1.1011237303507247E-2,6.7292514797719525E-3,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,{"$f":"+(AI115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+AI104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+AI82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":1972988.0381565422},{"$f":"+(AJ115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+AJ104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+AJ82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":3395412.4214415816},{"$f":"+(AK115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+AK104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+AK82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":3505781.3794226977},{"$f":"+(AL115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+AL104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+AL82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":3620219.8830421846},1972988.0381565422,{"$f":"+Potencia!T115*$AN115*12*1000*(1-$C115)","v":122957.00340264},{"$f":"+Potencia!U115*$AO115*12*1000*(1-$C115)","v":211602.78808873869},{"$f":"+Potencia!V115*$AP115*12*1000*(1-$C115)","v":218481.02242653369},{"$f":"+Potencia!W115*$AQ115*12*1000*(1-$C115)","v":225612.87369350559},122957.00340264,{"$f":"+Q115*AB115-AX115","v":0}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28156385491989222,null,{"$f":"+G115","v":0.92},0.08,null,{"$f":"+J115","v":1.1299999999999999E-2},1,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":40195.589864887646},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":41743.524304144048},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":43372.096247538531},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":45073.523530459373},40195.589864887646,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":9601.9320287611354},{"$f":"+Potencia!U116*$K116*12*1000*(1-$C116)","v":9971.9447146255807},{"$f":"+Potencia!V116*$K116*12*1000*(1-$C116)","v":10360.992048326936},{"$f":"+Potencia!W116*$K116*12*1000*(1-$C116)","v":10767.441303597712},{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":9601.9320287611354},null,0.59550898051079226,0.98683890256617057,0.98065881310958403,0.97444577907143792,0.59550898051079226,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,6.7292514797719525E-3,1.1151279598997726E-2,1.10814445881383E-2,1.1011237303507247E-2,6.7292514797719525E-3,0.16977593598318089,0.28134084818435656,0.2795845687264919,0.27781896199196254,0.16977593598318089,null,{"$f":"+(AI116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+AI105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+AI83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":23936.834741469178},{"$f":"+(AJ116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+AJ105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+AJ83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":41194.13371354578},{"$f":"+(AK116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+AK105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+AK83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":42533.228428185772},{"$f":"+(AL116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+AL105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+AL83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":43921.704752133272},23936.834741469178,{"$f":"+Potencia!T116*$AN116*12*1000*(1-$C116)","v":1630.1769974298049},{"$f":"+Potencia!U116*$AO116*12*1000*(1-$C116)","v":2805.5153840602725},{"$f":"+Potencia!V116*$AP116*12*1000*(1-$C116)","v":2896.7734934100986},{"$f":"+Potencia!W116*$AQ116*12*1000*(1-$C116)","v":2991.3993662749008},1630.1769974298049,{"$f":"+Q116*AB116-AX116","v":0}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!U117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+AI106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+AI84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AJ117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+AJ106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+AJ84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AK117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+AK106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+AK84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AL117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+AL106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+AL84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$AN117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!U117*$AO117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$AP117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$AQ117*12*1000*(1-$C117)","v":0},0]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!U118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+AI107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+AI85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AJ118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+AJ107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+AJ85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AK118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+AK107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+AK85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AL118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+AL107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+AL85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$AN118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!U118*$AO118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$AP118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$AQ118*12*1000*(1-$C118)","v":0},0]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!U119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+AI108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+AI86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AJ119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+AJ108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+AJ86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AK119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+AK108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+AK86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AL119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+AL108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+AL86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$AN119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!U119*$AO119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$AP119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$AQ119*12*1000*(1-$C119)","v":0},0]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!U120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+AI109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+AI87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AJ120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+AJ109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+AJ87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AK120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+AK109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+AK87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AL120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+AL109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+AL87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$AN120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!U120*$AO120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$AP120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$AQ120*12*1000*(1-$C120)","v":0},0]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!U121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+AI110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+AI88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AJ121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+AJ110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+AJ88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AK121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+AK110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+AK88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AL121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+AL110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+AL88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$AN121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!U121*$AO121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$AP121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$AQ121*12*1000*(1-$C121)","v":0},0]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!U122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+AI111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+AI89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AJ122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+AJ111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+AJ89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AK122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+AK111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+AK89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AL122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+AL111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+AL89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$AN122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!U122*$AO122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$AP122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$AQ122*12*1000*(1-$C122)","v":0},0]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!U123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+AI112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+AI90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AJ123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+AJ112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+AJ90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AK123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+AK112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+AK90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AL123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+AL112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+AL90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$AN123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!U123*$AO123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$AP123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$AQ123*12*1000*(1-$C123)","v":0},0]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28156385491989222,null,0.92,0.08,null,1.1299999999999999E-2,1,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!U124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+AI113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+AI91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AJ124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+AJ113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+AJ91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AK124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+AK113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+AK91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AL124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+AL113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+AL91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$AN124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!U124*$AO124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$AP124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$AQ124*12*1000*(1-$C124)","v":0},0]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28156385491989222,null,0.92,0.08,null,0,0,null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T125*$K125*12*1000*(1-$C125)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT126:AT135)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28156385491989222,null,0.92,0.08,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!U126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+AI115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+AI104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+AI82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AJ126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+AJ115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+AJ104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+AJ82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AK126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+AK115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+AK104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+AK82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AL126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+AL115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+AL104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+AL82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$AN126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!U126*$AO126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$AP126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$AQ126*12*1000*(1-$C126)","v":0},0]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.28156385491989222,null,0.92,0.08,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!U127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+AI116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+AI105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+AI83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AJ127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+AJ116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+AJ105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+AJ83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AK127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+AK116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+AK105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+AK83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AL127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+AL116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+AL105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+AL83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$AN127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!U127*$AO127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$AP127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$AQ127*12*1000*(1-$C127)","v":0},0]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28156385491989222,null,0.92,0.08,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!U128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+AI117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+AI106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+AI84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AJ128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+AJ117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+AJ106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+AJ84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AK128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+AK117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+AK106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+AK84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AL128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+AL117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+AL106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+AL84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$AN128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!U128*$AO128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$AP128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$AQ128*12*1000*(1-$C128)","v":0},0]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28156385491989222,null,0.92,0.08,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!U129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+AI118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+AI107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+AI85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AJ129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+AJ118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+AJ107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+AJ85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AK129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+AK118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+AK107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+AK85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AL129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+AL118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+AL107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+AL85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$AN129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!U129*$AO129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$AP129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$AQ129*12*1000*(1-$C129)","v":0},0]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.28156385491989222,null,0.92,0.08,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!U130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+AI119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+AI108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+AI86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AJ130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+AJ119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+AJ108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+AJ86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AK130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+AK119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+AK108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+AK86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AL130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+AL119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+AL108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+AL86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$AN130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!U130*$AO130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$AP130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$AQ130*12*1000*(1-$C130)","v":0},0]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28156385491989222,null,0.92,0.08,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!U131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+AI120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+AI109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+AI87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AJ131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+AJ120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+AJ109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+AJ87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AK131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+AK120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+AK109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+AK87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AL131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+AL120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+AL109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+AL87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$AN131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!U131*$AO131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$AP131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$AQ131*12*1000*(1-$C131)","v":0},0]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.28156385491989222,null,{"$f":"+G131","v":0.92},0.08,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!U132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+AI121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+AI110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+AI88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AJ132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+AJ121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+AJ110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+AJ88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AK132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+AK121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+AK110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+AK88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AL132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+AL121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+AL110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+AL88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$AN132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!U132*$AO132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$AP132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$AQ132*12*1000*(1-$C132)","v":0},0]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28156385491989222,null,0.92,0.08,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!U133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+AI122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+AI111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+AI89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AJ133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+AJ122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+AJ111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+AJ89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AK133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+AK122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+AK111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+AK89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AL133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+AL122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+AL111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+AL89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$AN133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!U133*$AO133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$AP133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$AQ133*12*1000*(1-$C133)","v":0},0]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.28156385491989222,null,0.92,0.08,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!U134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+AI123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+AI112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+AI90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AJ134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+AJ123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+AJ112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+AJ90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AK134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+AK123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+AK112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+AK90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AL134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+AL123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+AL112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+AL90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$AN134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!U134*$AO134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$AP134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$AQ134*12*1000*(1-$C134)","v":0},0]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.28156385491989222,null,0.92,0.08,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!U135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+AI124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+AI113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+AI91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AJ135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+AJ124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+AJ113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+AJ91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AK135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+AK124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+AK113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+AK91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AL135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+AL124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+AL113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+AL91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$AN135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!U135*$AO135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$AP135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$AQ135*12*1000*(1-$C135)","v":0},0]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48306525143248824,null,1,0,null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":15485445.004517062},15996586.064225003,16519085.712459091,17056368.672467895,15485445.004517062,0,0,0,0,{"$f":"+Potencia!T136*$K136*12*1000*(1-$C136)","v":0},null,{"$f":"IF(M136=0,0,$E136*$F$3*$G136/$Q$136)","v":0.95208476189362601},{"$f":"IF(N136=0,0,$E136*$G$3*$G136/$N$136)","v":1.5861244314444427},{"$f":"IF(O136=0,0,$E136*$H$3*$G136/$O$136)","v":1.5858697258426093},{"$f":"IF(P136=0,0,$E136*$I$3*$G136/$P$136)","v":1.5860376891127095},{"$f":"IF(Q136=0,0,$E136*$F$3*$G136/$Q$136)","v":0.95208476189362601},{"$f":"IF(R136=0,0,$E136*$F$3*$H136/$R$136)","v":0},{"$f":"IF(S136=0,0,$E136*$G$3*$H136/$S$136)","v":0},{"$f":"IF(T136=0,0,$E136*$H$3*$H136/$T$136)","v":0},{"$f":"IF(U136=0,0,$E136*$I$3*$H136/$U$136)","v":0},{"$f":"IF(R136=0,0,$E136*$F$3*$H136/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT137,AT148,AT159,AT170,AT181)","v":14743456.219942469},25372575.976170976,26197117.929988056,27052043.55393539,14743456.219942469,0,0,0,0,0]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0.48306525143248824},null,{"$f":"+G136","v":1},0,null,8.1510775570753612E-3,0,null,{"$f":"+SUM(M138:M147)","v":4288666.2200105283},4421617.1019892581,4556396.4019454885,4694348.3881487744,4288666.2200105283,0,0,0,0,{"$f":"+Potencia!T137*$K137*12*1000*(1-$C137)","v":0},null,0.95208476189362601,1.5861244314444427,1.5858697258426093,1.5860376891127095,0.95208476189362601,0,0,0,0,{"$f":"IF(R137=0,0,$E137*$F$3*$H137/$R$136)","v":0},null,7.7605167351045739E-3,1.2928623255875715E-2,1.2926547130760949E-2,1.2927916212402276E-2,7.7605167351045739E-3,0,0,0,0,0,null,{"$f":"+SUM(AT138:AT147)","v":4083173.7569199614},7013234.911957738,7225851.1127835428,7445413.4694294538,4083173.7569199614,0,0,0,0,{"$f":"+AY137","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48306525143248824,null,1,0,null,{"$f":"+J137","v":8.1510775570753612E-3},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":3466173.1734681614},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":3574025.1895936201},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":3683472.3267362067},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":3795563.8089241209},{"$f":"+M138","v":3466173.1734681614},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!U138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,0.95208476189362601,1.5861244314444427,1.5858697258426093,1.5860376891127095,0.95208476189362601,0,0,0,0,{"$f":"IF(R138=0,0,$E138*$F$3*$H138/R138)","v":0},null,7.7605167351045739E-3,1.2928623255875715E-2,1.2926547130760949E-2,{"$f":"+$J138*AA138","v":1.2927916212402276E-2},7.7605167351045739E-3,0,0,0,0,0,null,{"$f":"+AI138*Energía!Z138*(1-$C138)*1000","v":3300090.6605435084},{"$f":"+AJ138*Energía!AA138*(1-$C138)*1000","v":5668848.6718122987},{"$f":"+AK138*Energía!AB138*(1-$C138)*1000","v":5841507.248949986},{"$f":"+AL138*Energía!AC138*(1-$C138)*1000","v":6019907.2523858463},{"$f":"+AT138","v":3300090.6605435084},{"$f":"+Potencia!T138*$AN138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!U138*$AO138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$AP138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$AQ138*12*1000*(1-$C138)","v":0},0]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.48306525143248824,null,1,0,null,{"$f":"+J138","v":8.1510775570753612E-3},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":1551.2857413526337},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":1612.6808271948009},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":1677.3332626146605},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":1744.9535989671781},1551.2857413526337,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!U139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,0.95208476189362601,1.5861244314444427,1.5858697258426093,1.5860376891127095,0.95208476189362601,0,0,0,0,0,null,7.7605167351045739E-3,1.2928623255875715E-2,1.2926547130760949E-2,1.2927916212402276E-2,7.7605167351045739E-3,0,0,0,0,0,null,{"$f":"+AI139*Energía!Z139*(1-$C139)*1000","v":1476.9555156846993},{"$f":"+AJ139*Energía!AA139*(1-$C139)*1000","v":2557.9124601357071},{"$f":"+AK139*Energía!AB139*(1-$C139)*1000","v":2660.0320413294012},{"$f":"+AL139*Energía!AC139*(1-$C139)*1000","v":2767.562173714809},1476.9555156846993,{"$f":"+Potencia!T139*$AN139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!U139*$AO139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$AP139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$AQ139*12*1000*(1-$C139)","v":0},0]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":814907.54035369807},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":839760.22472990525},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":864841.52162940684},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":890444.48293741338},814907.54035369807,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!U140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,0.95208476189362601,1.5861244314444427,1.5858697258426093,1.5860376891127095,0.95208476189362601,0,0,0,0,0,null,7.7605167351045739E-3,1.2928623255875715E-2,1.2926547130760949E-2,1.2927916212402276E-2,7.7605167351045739E-3,0,0,0,0,0,null,{"$f":"+AI140*Energía!Z140*(1-$C140)*1000","v":775861.05152297101},{"$f":"+AJ140*Energía!AA140*(1-$C140)*1000","v":1331964.2089993784},{"$f":"+AK140*Energía!AB140*(1-$C140)*1000","v":1371525.9868037326},{"$f":"+AL140*Energía!AC140*(1-$C140)*1000","v":1412278.5100012163},775861.05152297101,{"$f":"+Potencia!T140*$AN140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!U140*$AO140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$AP140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$AQ140*12*1000*(1-$C140)","v":0},0]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!U141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AJ141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AK141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AL141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$AN141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!U141*$AO141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$AP141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$AQ141*12*1000*(1-$C141)","v":0},0]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":32.711683923521051},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":34.01766286227906},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":35.393325386512764},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":36.832642653046904},32.711683923521051,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!U142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,0.95208476189362601,1.5861244314444427,1.5858697258426093,1.5860376891127095,0.95208476189362601,0,0,0,0,0,null,7.7605167351045739E-3,1.2928623255875715E-2,1.2926547130760949E-2,1.2927916212402276E-2,7.7605167351045739E-3,0,0,0,0,0,null,{"$f":"+AI142*Energía!Z142*(1-$C142)*1000","v":31.144295799465095},{"$f":"+AJ142*Energía!AA142*(1-$C142)*1000","v":53.95624616650111},{"$f":"+AK142*Energía!AB142*(1-$C142)*1000","v":56.129203227367263},{"$f":"+AL142*Energía!AC142*(1-$C142)*1000","v":58.417959437352721},31.144295799465095,{"$f":"+Potencia!T142*$AN142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!U142*$AO142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$AP142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$AQ142*12*1000*(1-$C142)","v":0},0]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!U143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+$J143*X143","v":0},{"$f":"+$J143*Y143","v":0},{"$f":"+$J143*Z143","v":0},{"$f":"+$J143*AA143","v":0},{"$f":"+$J143*AB143","v":0},{"$f":"+AC143*$K143","v":0},{"$f":"+AD143*$K143","v":0},{"$f":"+AE143*$K143","v":0},{"$f":"+AF143*$K143","v":0},0,null,{"$f":"+AI143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+AJ143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+AK143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+AL143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$AN143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!U143*$AO143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$AP143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$AQ143*12*1000*(1-$C143)","v":0},0]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!U144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"+AC144*$K144","v":0},null,{"$f":"+AI144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AJ144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AK144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AL144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$AN144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!U144*$AO144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$AP144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$AQ144*12*1000*(1-$C144)","v":0},0]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":6001.5087633932581},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":6184.9891756757461},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":6369.8269918737351},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":6558.3100456194516},6001.5087633932581,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!U145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,0.95208476189362601,1.5861244314444427,1.5858697258426093,1.5860376891127095,0.95208476189362601,0,0,0,0,0,null,7.7605167351045739E-3,1.2928623255875715E-2,1.2926547130760949E-2,1.2927916212402276E-2,7.7605167351045739E-3,0,0,0,0,0,null,{"$f":"+AI145*Energía!Z145*(1-$C145)*1000","v":5713.9450419977802},{"$f":"+AJ145*Energía!AA145*(1-$C145)*1000","v":9810.1624397587238},{"$f":"+AK145*Energía!AB145*(1-$C145)*1000","v":10101.715785267652},{"$f":"+AL145*Energía!AC145*(1-$C145)*1000","v":10401.726909238943},5713.9450419977802,{"$f":"+Potencia!T145*$AN145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!U145*$AO145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$AP145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$AQ145*12*1000*(1-$C145)","v":0},0]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!U146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AJ146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AK146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AL146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$AN146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!U146*$AO146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$AP146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$AQ146*12*1000*(1-$C146)","v":0},0]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!U147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+AJ147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+AK147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+AL147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$AN147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!U147*$AO147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$AP147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$AQ147*12*1000*(1-$C147)","v":0},0]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+SUM(M149:M158)","v":4396743.0111672916},4537152.1148402859,4679404.0784332613,4824934.4851171467,4396743.0111672916,0,0,0,0,{"$f":"+Potencia!T148*$K148*12*1000*(1-$C148)","v":0},null,0.95208476189362601,1.5861244314444427,1.5858697258426093,1.5860376891127095,0.95208476189362601,0,0,0,0,{"$f":"IF(R148=0,0,$E148*$F$3*$H148/$R$136)","v":0},null,7.7605167351045739E-3,1.2928623255875715E-2,1.2926547130760949E-2,1.2927916212402276E-2,7.7605167351045739E-3,0,0,0,0,0,null,{"$f":"+SUM(AT149:AT158)","v":4186072.0228946758},7196487.8185279984,7420925.2629717449,7652527.9408954214,4186072.0228946758,0,0,0,0,0]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48306525143248824,null,1,0,null,{"$f":"+J148","v":8.1510775570753612E-3},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":3470730.7417502231},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":3582937.0347741707},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":3696662.3452083594},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":3813034.0269437074},{"$f":"+M149","v":3470730.7417502231},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!U149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,0.95208476189362601,1.5861244314444427,1.5858697258426093,1.5860376891127095,0.95208476189362601,0,0,0,0,0,null,7.7605167351045739E-3,1.2928623255875715E-2,1.2926547130760949E-2,1.2927916212402276E-2,7.7605167351045739E-3,0,0,0,0,0,null,{"$f":"+(AI149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+AI138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":3304429.8518561493},{"$f":"+(AJ149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+AJ138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":5682983.9671824183},{"$f":"+(AK149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+AK138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":5862424.8999282792},{"$f":"+(AL149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+AL138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":6047615.6766019268},{"$f":"+AT149","v":3304429.8518561493},{"$f":"+Potencia!T149*$AN149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!U149*$AO149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$AP149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$AQ149*12*1000*(1-$C149)","v":0},0]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.48306525143248824,null,1,0,null,{"$f":"+J149","v":8.1510775570753612E-3},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":4479.2945358838806},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":4653.1105508279052},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":4836.0283076476326},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":5027.1892565444705},4479.2945358838806,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!U150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,0.95208476189362601,1.5861244314444427,1.5858697258426093,1.5860376891127095,0.95208476189362601,0,0,0,0,0,null,7.7605167351045739E-3,1.2928623255875715E-2,1.2926547130760949E-2,1.2927916212402276E-2,7.7605167351045739E-3,0,0,0,0,0,null,{"$f":"+(AI150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+AI139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":4264.6680716484243},{"$f":"+(AJ150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+AJ139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":7380.4123268800486},{"$f":"+(AK150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+AK139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":7669.3108864162496},{"$f":"+(AL150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+AL139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":7973.3116311820349},4264.6680716484243,{"$f":"+Potencia!T150*$AN150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!U150*$AO150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$AP150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$AQ150*12*1000*(1-$C150)","v":0},0]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":708575.43647747091},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":730391.42546331568},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":752257.06986398785},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":774486.43960580218},708575.43647747091,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!U151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,0.95208476189362601,1.5861244314444427,1.5858697258426093,1.5860376891127095,0.95208476189362601,0,0,0,0,0,null,7.7605167351045739E-3,1.2928623255875715E-2,1.2926547130760949E-2,1.2927916212402276E-2,7.7605167351045739E-3,0,0,0,0,0,null,{"$f":"+(AI151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+AI140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":674623.87572232506},{"$f":"+(AJ151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+AJ140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":1158491.6844448978},{"$f":"+(AK151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+AK140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":1192981.7131483669},{"$f":"+(AL151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+AL140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":1228364.6829215162},674623.87572232506,{"$f":"+Potencia!T151*$AN151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!U151*$AO151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$AP151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$AQ151*12*1000*(1-$C151)","v":0},0]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":205560.10989592009},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":211543.82915213233},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":217791.81770571423},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":224295.90669006325},205560.10989592009,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!U152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,0.95208476189362601,1.5861244314444427,1.5858697258426093,1.5860376891127095,0.95208476189362601,0,0,0,0,0,null,7.7605167351045739E-3,1.2928623255875715E-2,1.2926547130760949E-2,1.2927916212402276E-2,7.7605167351045739E-3,0,0,0,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*AI152*1000)","v":195710.64828508467},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*AJ152*1000)","v":335534.83573950629},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*AK152*1000)","v":345389.45023572457},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*AL152*1000)","v":355741.76152414788},195710.64828508467,{"$f":"+Potencia!T152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!U152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$AN152*12*1000*(1-$C152)","v":0},0]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.48306525143248824,null,{"$f":"+G152","v":1},0,null,8.1510775570753612E-3,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":181.3037258390849},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":188.33970107350439},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":195.74413119677581},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":203.482269573536},181.3037258390849,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!U153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,0.95208476189362601,1.5861244314444427,1.5858697258426093,1.5860376891127095,0.95208476189362601,0,0,0,0,0,null,7.7605167351045739E-3,1.2928623255875715E-2,1.2926547130760949E-2,1.2927916212402276E-2,7.7605167351045739E-3,0,0,0,0,0,null,{"$f":"+(AI153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+AI142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":172.61651464593243},{"$f":"+(AJ153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+AJ142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":298.7302012836285},{"$f":"+(AK153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+AK142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":310.42469167633061},{"$f":"+(AL153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+AL142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":322.7305486098204},172.61651464593243,{"$f":"+Potencia!T153*$AN153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!U153*$AO153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$AP153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$AQ153*12*1000*(1-$C153)","v":0},0]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!U154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+AI143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AJ154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+AJ143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AK154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+AK143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AL154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+AL143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$AN154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!U154*$AO154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$AP154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$AQ154*12*1000*(1-$C154)","v":0},0]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!U155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+AI144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AJ155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+AJ144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AK155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+AK144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AL155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+AL144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$AN155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!U155*$AO155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$AP155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$AQ155*12*1000*(1-$C155)","v":0},0]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":7216.1247819546688},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":7438.3751987655032},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":7661.0732163554831},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":7887.4403514559381},7216.1247819546688,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!U156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,0.95208476189362601,1.5861244314444427,1.5858697258426093,1.5860376891127095,0.95208476189362601,0,0,0,0,0,null,7.7605167351045739E-3,1.2928623255875715E-2,1.2926547130760949E-2,1.2927916212402276E-2,7.7605167351045739E-3,0,0,0,0,0,null,{"$f":"+(AI156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+AI145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":6870.3624448220053},{"$f":"+(AJ156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+AJ145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":11798.18863301238},{"$f":"+(AK156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+AK145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":12149.464081281827},{"$f":"+(AL156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+AL145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":12509.777668037515},6870.3624448220053,{"$f":"+Potencia!T156*$AN156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!U156*$AO156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$AP156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$AQ156*12*1000*(1-$C156)","v":0},0]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!U157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+AI146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AJ157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+AJ146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AK157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+AK146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AL157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+AL146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$AN157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!U157*$AO157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$AP157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$AQ157*12*1000*(1-$C157)","v":0},0]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!U158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+AI147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AJ158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+AJ147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AK158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+AK147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AL158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+AL147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$AN158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!U158*$AO158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$AP158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$AQ158*12*1000*(1-$C158)","v":0},0]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+SUM(M160:M169)","v":6800035.7733392417},7037816.8473954583,7283285.2320803395,7537085.7992019709,6800035.7733392417,0,0,0,0,{"$f":"+Potencia!T159*$K159*12*1000*(1-$C159)","v":0},null,0.95208476189362601,1.5861244314444427,1.5858697258426093,1.5860376891127095,0.95208476189362601,0,0,0,0,{"$f":"IF(R159=0,0,$E159*$F$3*$H159/$R$136)","v":0},null,7.7605167351045739E-3,1.2928623255875715E-2,1.2926547130760949E-2,1.2927916212402276E-2,7.7605167351045739E-3,0,0,0,0,0,null,{"$f":"+SUM(AT160:AT169)","v":6474210.440127831},11162853.245685238,11550341.554232771,11954102.143610515,6474210.440127831,0,0,0,0,0]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48306525143248824,null,1,0,null,{"$f":"+J159","v":8.1510775570753612E-3},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":6211699.6789149903},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":6431561.1362274522},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":6658726.5512727592},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":6893712.3524983572},{"$f":"+M160","v":6211699.6789149903},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!U160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,0.95208476189362601,1.5861244314444427,1.5858697258426093,1.5860376891127095,0.95208476189362601,0,0,0,0,0,null,7.7605167351045739E-3,1.2928623255875715E-2,1.2926547130760949E-2,1.2927916212402276E-2,7.7605167351045739E-3,0,0,0,0,0,null,{"$f":"+(AI160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+AI138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":5914064.6097544925},{"$f":"+(AJ160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+AJ138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":10201256.250498941},{"$f":"+(AK160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+AK138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":10559872.850327833},{"$f":"+(AL160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+AL138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":10933687.608964236},{"$f":"+AT160","v":5914064.6097544925},{"$f":"+Potencia!T160*$AN160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!U160*$AO160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$AP160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$AQ160*12*1000*(1-$C160)","v":0},0]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.48306525143248824,null,1,0,null,{"$f":"+J160","v":8.1510775570753612E-3},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":25341.958659511958},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":26319.753593258232},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":27348.552298954397},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":28423.460722868451},25341.958659511958,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!U161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,0.95208476189362601,1.5861244314444427,1.5858697258426093,1.5860376891127095,0.95208476189362601,0,0,0,0,0,null,7.7605167351045739E-3,1.2928623255875715E-2,1.2926547130760949E-2,1.2927916212402276E-2,7.7605167351045739E-3,0,0,0,0,0,null,{"$f":"+(AI161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+AI139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":24127.692676259561},{"$f":"+(AJ161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+AJ139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":41746.404203864549},{"$f":"+(AK161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+AK139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":43371.241136535071},{"$f":"+(AL161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+AL139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":45080.679961484144},24127.692676259561,{"$f":"+Potencia!T161*$AN161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!U161*$AO161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$AP161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$AQ161*12*1000*(1-$C161)","v":0},0]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!U162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+AI140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AJ162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+AJ140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AK162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+AK140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AL162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+AL140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$AN162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!U162*$AO162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$AP162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$AQ162*12*1000*(1-$C162)","v":0},0]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":560941.04273383936},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":577821.11560295301},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":595031.92348546151},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":612706.47030899359},560941.04273383936,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!U163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,0.95208476189362601,1.5861244314444427,1.5858697258426093,1.5860376891127095,0.95208476189362601,0,0,0,0,0,null,7.7605167351045739E-3,1.2928623255875715E-2,1.2926547130760949E-2,1.2927916212402276E-2,7.7605167351045739E-3,0,0,0,0,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*AI163*1000)","v":534063.41910760966},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*AJ163*1000)","v":916496.18846232758},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*AK163*1000)","v":943643.11336548952},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*AL163*1000)","v":971775.55427328125},534063.41910760966,{"$f":"+Potencia!T163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!U163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$AN163*12*1000*(1-$C163)","v":0},0]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":53.092554100745851},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":55.152568075745712},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":57.320445769717978},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":59.586009530589052},53.092554100745851,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!U164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,0.95208476189362601,1.5861244314444427,1.5858697258426093,1.5860376891127095,0.95208476189362601,0,0,0,0,0,null,7.7605167351045739E-3,1.2928623255875715E-2,1.2926547130760949E-2,1.2927916212402276E-2,7.7605167351045739E-3,0,0,0,0,0,null,{"$f":"+(AI164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+AI142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":50.548611729333075},{"$f":"+(AJ164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+AJ142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":87.478835681843094},{"$f":"+(AK164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+AK142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":90.902759617998811},{"$f":"+(AL164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+AL142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":94.505656859343347},50.548611729333075,{"$f":"+Potencia!T164*$AN164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!U164*$AO164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$AP164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$AQ164*12*1000*(1-$C164)","v":0},0]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!U165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+AI143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AJ165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+AJ143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AK165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+AK143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AL165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+AL143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$AN165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!U165*$AO165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$AP165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$AQ165*12*1000*(1-$C165)","v":0},0]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!U166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+AI144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AJ166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+AJ144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AK166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+AK144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AL166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+AL144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$AN166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!U166*$AO166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$AP166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$AQ166*12*1000*(1-$C166)","v":0},0]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!U167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+AI145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+(AJ167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+AJ145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+(AK167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+AK145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+(AL167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+AL145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,{"$f":"+Potencia!T167*$AN167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!U167*$AO167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$AP167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$AQ167*12*1000*(1-$C167)","v":0},0]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48306525143248824,null,1,0,null,8.1510775570753612E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":2000.0004767987748},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":2059.6894037179281},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":2120.884577394454},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":2183.9296622211637},2000.0004767987748,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!U168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,0.95208476189362601,1.5861244314444427,1.5858697258426093,1.5860376891127095,0.95208476189362601,0,0,0,0,0,null,7.7605167351045739E-3,1.2928623255875715E-2,1.2926547130760949E-2,1.2927916212402276E-2,7.7605167351045739E-3,0,0,0,0,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*AI168*1000)","v":1904.1699777400997},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*AJ168*1000)","v":3266.9236844242419},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*AK168*1000)","v":3363.4466432963613},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*AL168*1000)","v":3463.7947546539544},1904.1699777400997,{"$f":"+Potencia!T168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!U168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$AN168*12*1000*(1-$C168)","v":0},0]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.48306525143248824,null,{"$f":"+G168","v":1},0,null,8.1510775570753612E-3,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!U169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,{"$f":"IF(M169=0,0,$E169*$F$3*$G169/$Q$136)","v":0},{"$f":"IF(N169=0,0,$E169*$G$3*$G169/$N$136)","v":0},{"$f":"IF(O169=0,0,$E169*$H$3*$G169/$O$136)","v":0},{"$f":"IF(P169=0,0,$E169*$I$3*$G169/$P$136)","v":0},{"$f":"IF(Q169=0,0,$E169*$F$3*$G169/$Q$136)","v":0},{"$f":"IF(R169=0,0,$E169*$F$3*$H169/$R$136)","v":0},{"$f":"IF(S169=0,0,$E169*$G$3*$H169/$S$136)","v":0},{"$f":"IF(T169=0,0,$E169*$H$3*$H169/$T$136)","v":0},{"$f":"IF(U169=0,0,$E169*$I$3*$H169/$U$136)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+AI147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AJ169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+AJ147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AK169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+AK147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AL169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+AL147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$AN169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!U169*$AO169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$AP169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$AQ169*12*1000*(1-$C169)","v":0},0]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48306525143248824,null,1,0,null,0,0,null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T170*$K170*12*1000*(1-$C170)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R170=0,0,$E170*$F$3*$H170/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT171:AT180)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48306525143248824,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!U171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+AI160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+AI138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AJ171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+AJ160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+AJ138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AK171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+AK160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+AK138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AL171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+AL160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+AL138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+AT171","v":0},{"$f":"+Potencia!T171*$AN171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!U171*$AO171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$AP171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$AQ171*12*1000*(1-$C171)","v":0},0]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.48306525143248824,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!U172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+AI161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+AI139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AJ172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+AJ161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+AJ139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AK172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+AK161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+AK139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AL172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+AL161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+AL139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$AN172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!U172*$AO172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$AP172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$AQ172*12*1000*(1-$C172)","v":0},0]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48306525143248824,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!U173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+AI162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+AI140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AJ173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+AJ162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+AJ140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AK173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+AK162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+AK140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AL173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+AL162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+AL140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$AN173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!U173*$AO173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$AP173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$AQ173*12*1000*(1-$C173)","v":0},0]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48306525143248824,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!U174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+AI163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+AI152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+AI141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AJ174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+AJ163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+AJ152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+AJ141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AK174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+AK163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+AK152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+AK141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AL174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+AL163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+AL152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+AL141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$AN174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!U174*$AO174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$AP174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$AQ174*12*1000*(1-$C174)","v":0},0]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.48306525143248824,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!U175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+AI164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+AI142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AJ175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+AJ164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+AJ142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AK175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+AK164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+AK142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AL175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+AL164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+AL142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$AN175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!U175*$AO175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$AP175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$AQ175*12*1000*(1-$C175)","v":0},0]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48306525143248824,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!U176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+AI165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+AI143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AJ176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+AJ165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+AJ143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AK176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+AK165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+AK143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AL176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+AL165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+AL143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$AN176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!U176*$AO176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$AP176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$AQ176*12*1000*(1-$C176)","v":0},0]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48306525143248824,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!U177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+AI166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+AI144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AJ177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+AJ166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+AJ144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AK177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+AK166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+AK144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AL177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+AL166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+AL144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$AN177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!U177*$AO177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$AP177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$AQ177*12*1000*(1-$C177)","v":0},0]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48306525143248824,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!U178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+AI167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+AI145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AJ178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+AJ167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+AJ145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AK178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+AK167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+AK145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AL178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+AL167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+AL145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$AN178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!U178*$AO178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$AP178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$AQ178*12*1000*(1-$C178)","v":0},0]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48306525143248824,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!U179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+AI168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+AI157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+AI146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AJ179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+AJ168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+AJ157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+AJ146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AK179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+AK168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+AK157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+AK146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AL179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+AL168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+AL157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+AL146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$AN179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!U179*$AO179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$AP179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$AQ179*12*1000*(1-$C179)","v":0},0]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.48306525143248824,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!U180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+AI169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+AI147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AJ180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+AJ169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+AJ147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AK180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+AK169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+AK147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AL180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+AL169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+AL147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$AN180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!U180*$AO180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$AP180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$AQ180*12*1000*(1-$C180)","v":0},0]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48306525143248824,null,1,0,null,0,0,null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T181*$K181*12*1000*(1-$C181)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R181=0,0,$E181*$F$3*$H181/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT182:AT191)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48306525143248824,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!U182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+AI171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+AI160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+AI138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AJ182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+AJ171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+AJ160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+AJ138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AK182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+AK171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+AK160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+AK138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AL182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+AL171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+AL160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+AL138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+AT182","v":0},{"$f":"+Potencia!T182*$AN182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!U182*$AO182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$AP182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$AQ182*12*1000*(1-$C182)","v":0},0]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0.48306525143248824,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!U183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+AI172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+AI161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+AI139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AJ183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+AJ172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+AJ161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+AJ139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AK183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+AK172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+AK161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+AK139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AL183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+AL172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+AL161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+AL139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$AN183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!U183*$AO183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$AP183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$AQ183*12*1000*(1-$C183)","v":0},0]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48306525143248824,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!U184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+AI173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+AI162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+AI140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AJ184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+AJ173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+AJ162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+AJ140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AK184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+AK173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+AK162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+AK140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AL184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+AL173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+AL162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+AL140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$AN184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!U184*$AO184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$AP184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$AQ184*12*1000*(1-$C184)","v":0},0]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48306525143248824,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!U185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+AI174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+AI163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+AI152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+AI141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AJ185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+AJ174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+AJ163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+AJ152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+AJ141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AK185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+AK174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+AK163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+AK152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+AK141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AL185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+AL174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+AL163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+AL152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+AL141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$AN185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!U185*$AO185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$AP185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$AQ185*12*1000*(1-$C185)","v":0},0]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0.48306525143248824,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!U186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+AI175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+AI164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+AI142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AJ186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+AJ175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+AJ164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+AJ142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AK186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+AK175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+AK164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+AK142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AL186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+AL175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+AL164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+AL142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$AN186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!U186*$AO186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$AP186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$AQ186*12*1000*(1-$C186)","v":0},0]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48306525143248824,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!U187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+AI176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+AI165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+AI143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AJ187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+AJ176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+AJ165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+AJ143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AK187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+AK176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+AK165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+AK143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AL187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+AL176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+AL165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+AL143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$AN187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!U187*$AO187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$AP187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$AQ187*12*1000*(1-$C187)","v":0},0]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0.48306525143248824,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!U188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+AI177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+AI166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+AI144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AJ188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+AJ177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+AJ166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+AJ144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AK188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+AK177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+AK166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+AK144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AL188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+AL177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+AL166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+AL144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$AN188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!U188*$AO188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$AP188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$AQ188*12*1000*(1-$C188)","v":0},0]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48306525143248824,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!U189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+AI178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+AI167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+AI145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AJ189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+AJ178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+AJ167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+AJ145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AK189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+AK178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+AK167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+AK145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AL189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+AL178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+AL167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+AL145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$AN189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!U189*$AO189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$AP189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$AQ189*12*1000*(1-$C189)","v":0},0]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0.48306525143248824,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!U190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+AI179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+AI168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+AI157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+AI146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AJ190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+AJ179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+AJ168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+AJ157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+AJ146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AK190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+AK179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+AK168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+AK157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+AK146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AL190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+AL179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+AL168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+AL157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+AL146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$AN190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!U190*$AO190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$AP190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$AQ190*12*1000*(1-$C190)","v":0},0]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0.48306525143248824,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!U191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+AI180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+AI169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+AI147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AJ191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+AJ180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+AJ169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+AJ147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AK191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+AK180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+AK169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+AK147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AL191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+AL180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+AL169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+AL147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$AN191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!U191*$AO191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$AP191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$AQ191*12*1000*(1-$C191)","v":0},0]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!U192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(M192=0,0,$E192*$F$3*$G192/M192)","v":0},{"$f":"IF(N192=0,0,$E192*$G$3*$G192/N192)","v":0},{"$f":"IF(O192=0,0,$E192*$H$3*$G192/O192)","v":0},{"$f":"IF(P192=0,0,$E192*$I$3*$G192/P192)","v":0},{"$f":"IF(Q192=0,0,$E192*$F$3*$G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*$H192/R192)","v":0},{"$f":"IF(S192=0,0,$E192*$G$3*$H192/S192)","v":0},{"$f":"IF(T192=0,0,$E192*$H$3*$H192/T192)","v":0},{"$f":"IF(U192=0,0,$E192*$I$3*$H192/U192)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AP192","v":0},{"$f":"+AQ192","v":0},{"$f":"+AR192","v":0},{"$f":"+AS192","v":0},{"$f":"+AT192","v":0},{"$f":"+Potencia!T192*$AN192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!U192*$AO192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$AP192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$AQ192*12*1000*(1-$C192)","v":0},{"$f":"+AY192","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!U193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!V193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!W193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(M193=0,0,$E193*$F$3*$G193/M193)","v":0},{"$f":"IF(N193=0,0,$E193*$G$3*$G193/N193)","v":0},{"$f":"IF(O193=0,0,$E193*$H$3*$G193/O193)","v":0},{"$f":"IF(P193=0,0,$E193*$I$3*$G193/P193)","v":0},{"$f":"IF(Q193=0,0,$E193*$F$3*$G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*$H193/R193)","v":0},{"$f":"IF(S193=0,0,$E193*$G$3*$H193/S193)","v":0},{"$f":"IF(T193=0,0,$E193*$H$3*$H193/T193)","v":0},{"$f":"IF(U193=0,0,$E193*$I$3*$H193/U193)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT194:AT195)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0.22399483505454726},null,{"$f":"+G20","v":0.92},{"$f":"+H20","v":0.08},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!U194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"+X20","v":0.59550899274855518},{"$f":"+Y20","v":0.98683371583684065},{"$f":"+Z20","v":0.98064753226328993},{"$f":"+AA20","v":0.97442809397796848},{"$f":"+X194","v":0.59550899274855518},{"$f":"IF(R194=0,0,$E194*$F$3*$H194/R194)","v":0},{"$f":"IF(S194=0,0,$E194*$G$3*$H194/S194)","v":0},{"$f":"IF(T194=0,0,$E194*$H$3*$H194/T194)","v":0},{"$f":"IF(U194=0,0,$E194*$I$3*$H194/U194)","v":0},{"$f":"+AC194","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+AJ194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+AK194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+AL194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$AN194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!U194*$AO194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$AP194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$AQ194*12*1000*(1-$C194)","v":0},0]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0.28156385491989222},null,{"$f":"+G80","v":0.92},{"$f":"+H80","v":0.08},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!U195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"+X80","v":0.59550898051079226},{"$f":"+Y80","v":0.98683890256617057},{"$f":"+Z80","v":0.98065881310958403},{"$f":"+AA80","v":0.97444577907143792},{"$f":"+X195","v":0.59550898051079226},{"$f":"IF(R195=0,0,$E195*$F$3*$H195/R195)","v":0},{"$f":"IF(S195=0,0,$E195*$G$3*$H195/S195)","v":0},{"$f":"IF(T195=0,0,$E195*$H$3*$H195/T195)","v":0},{"$f":"IF(U195=0,0,$E195*$I$3*$H195/U195)","v":0},{"$f":"+AC195","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+AJ195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+AK195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+AL195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$AN195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!U195*$AO195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$AP195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$AQ195*12*1000*(1-$C195)","v":0},0]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1434484786078145E-5,null,1,0,null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":1672.0078203707594},{"$f":"+SUM(N197,N201,N205)","v":1727.2457720849625},1783.3743869519537,1840.8889226376846,{"$f":"+SUM(Q197,Q201,Q205)","v":1672.0078203707594},{"$f":"+SUM(R197,R201,R205)","v":0},0,0,0,{"$f":"+Potencia!T196*$K196*12*1000*(1-$C196)","v":0},null,{"$f":"IF(M196=0,0,$E196*$F$3*$G196/M196)","v":0.93887893613310802},{"$f":"IF(N196=0,0,$E196*$G$3*$G196/N196)","v":1.5640802025793843},{"$f":"IF(O196=0,0,$E196*$H$3*$G196/O196)","v":1.564082244008248},{"$f":"IF(P196=0,0,$E196*$I$3*$G196/P196)","v":1.5646639956948711},{"$f":"IF(Q196=0,0,$E196*$F$3*$G196/Q196)","v":0.93887893613310802},{"$f":"IF(R196=0,0,$E196*$F$3*$H196/R196)","v":0},{"$f":"IF(S196=0,0,$E196*$G$3*$H196/S196)","v":0},{"$f":"IF(T196=0,0,$E196*$H$3*$H196/T196)","v":0},{"$f":"IF(U196=0,0,$E196*$I$3*$H196/U196)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT197,AT201,AT205)","v":1569.812923595935},1569.8129235959354,1569.8129235959354,1569.8129235959354,{"$f":"+SUM(AX197,AX201,AX205)","v":1569.812923595935},{"$f":"+SUM(AY197,AY201,AY205)","v":0},{"$f":"+SUM(AZ197,AZ201,AZ205)","v":0},{"$f":"+SUM(BA197,BA201,BA205)","v":0},{"$f":"+SUM(BB197,BB201,BB205)","v":0},{"$f":"+AY196","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":5.1434484786078145E-5},null,{"$f":"+G196","v":1},0,null,0,0,null,{"$f":"+SUM(M198:M200)","v":1672.0078203707594},1727.2457720849625,1783.3743869519537,1840.8889226376846,1672.0078203707594,0,0,0,0,{"$f":"+Potencia!T197*$K197*12*1000*(1-$C197)","v":0},null,{"$f":"IF(M197=0,0,$E197*$F$3*$G197/$M$196)","v":0.93887893613310802},{"$f":"IF(N197=0,0,$E197*$F$3*$G197/$N$196)","v":0.90885324426124403},{"$f":"IF(O197=0,0,$E197*$F$3*$G197/$O$196)","v":0.8802486651605298},{"$f":"IF(P197=0,0,$E197*$F$3*$G197/$P$196)","v":0.85274722678360038},{"$f":"IF(Q197=0,0,$E197*$F$3*$G197/$Q$196)","v":0.93887893613310802},{"$f":"IF(R197=0,0,$E197*$F$3*$H197/$R$196)","v":0},{"$f":"IF(S197=0,0,$E197*$F$3*$H197/$S$196)","v":0},{"$f":"IF(T197=0,0,$E197*$F$3*$H197/$T$196)","v":0},{"$f":"IF(U197=0,0,$E197*$F$3*$H197/$U$196)","v":0},{"$f":"IF(R197=0,0,$E197*$F$3*$H197/$R$137)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT198:AT200)","v":1569.812923595935},{"$f":"+SUM(AU198:AU200)","v":1569.8129235959354},1569.8129235959354,1569.8129235959354,1569.812923595935,{"$f":"+SUM(AY198:AY200)","v":0},{"$f":"+SUM(AZ198:AZ200)","v":0},{"$f":"+SUM(BA198:BA200)","v":0},0,{"$f":"+AY197","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1434484786078145E-5,null,{"$f":"+G197","v":1},0,null,8.1510775570753612E-3,0,null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":334.40156407415191},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":345.44915441699249},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":356.67487739039075},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":368.17778452753691},{"$f":"+M198","v":334.40156407415191},{"$f":"+Potencia!T205*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!U205*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V205*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W205*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T205*$K198*12*1000*(1-$C198)","v":0},null,{"$f":"IF(M198=0,0,$E198*$F$3*$G198/$M$196)","v":0.93887893613310802},{"$f":"IF(N198=0,0,$E198*$F$3*$G198/$N$196)","v":0.90885324426124403},{"$f":"IF(O198=0,0,$E198*$F$3*$G198/$O$196)","v":0.8802486651605298},{"$f":"IF(P198=0,0,$E198*$F$3*$G198/$P$196)","v":0.85274722678360038},{"$f":"IF(Q198=0,0,$E198*$F$3*$G198/$Q$196)","v":0.93887893613310802},{"$f":"IF(R198=0,0,$E198*$F$3*$H198/$R$196)","v":0},{"$f":"IF(S198=0,0,$E198*$F$3*$H198/$S$196)","v":0},{"$f":"IF(T198=0,0,$E198*$F$3*$H198/$T$196)","v":0},{"$f":"IF(U198=0,0,$E198*$F$3*$H198/$U$196)","v":0},{"$f":"IF(R198=0,0,$E198*$F$3*$H198/$R$137)","v":0},null,7.6528750251253679E-3,7.4081332819729579E-3,7.174975139235539E-3,6.9508087820940581E-3,7.6528750251253679E-3,0,0,0,0,0,null,{"$f":"+AI198*Energía!Z198*(1-$C198)*1000","v":313.96258471918702},{"$f":"+AJ198*Energía!AA198*(1-$C198)*1000","v":313.96258471918708},{"$f":"+AK198*Energía!AB198*(1-$C198)*1000","v":313.96258471918708},{"$f":"+AL198*Energía!AC198*(1-$C198)*1000","v":313.96258471918708},{"$f":"+AT198","v":313.96258471918702},{"$f":"+Potencia!T198*$AN198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!U198*$AO198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$AP198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$AQ198*12*1000*(1-$C198)","v":0},{"$f":"+AY198","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1434484786078145E-5,null,{"$f":"+G198","v":1},0,null,8.1510775570753612E-3,0,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":668.80312814830381},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":690.89830883398497},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":713.3497547807815},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":736.35556905507383},668.80312814830381,{"$f":"+Potencia!T206*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!U206*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V206*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W206*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T206*$K199*12*1000*(1-$C199)","v":0},null,0.93887893613310802,0.90885324426124403,0.8802486651605298,0.85274722678360038,0.93887893613310802,0,0,0,0,0,null,{"$f":"+$J199*X199","v":7.6528750251253679E-3},{"$f":"+$J199*Y199","v":7.4081332819729579E-3},{"$f":"+$J199*Z199","v":7.174975139235539E-3},{"$f":"+$J199*AA199","v":6.9508087820940581E-3},{"$f":"+$J199*AB199","v":7.6528750251253679E-3},{"$f":"+AC199*$K199","v":0},{"$f":"+AD199*$K199","v":0},{"$f":"+AE199*$K199","v":0},{"$f":"+AF199*$K199","v":0},{"$f":"+AC199*$K199","v":0},null,{"$f":"+AI199*Energía!Z199*(1-$C199)*1000","v":627.92516943837404},{"$f":"+AJ199*Energía!AA199*(1-$C199)*1000","v":627.92516943837416},{"$f":"+AK199*Energía!AB199*(1-$C199)*1000","v":627.92516943837416},{"$f":"+AL199*Energía!AC199*(1-$C199)*1000","v":627.92516943837416},627.92516943837404,{"$f":"+Potencia!T199*$AN199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!U199*$AO199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$AP199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$AQ199*12*1000*(1-$C199)","v":0},0]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1434484786078145E-5,null,{"$f":"+G199","v":1},0,null,8.1510775570753612E-3,0,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":668.80312814830381},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":690.89830883398497},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":713.3497547807815},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":736.35556905507383},668.80312814830381,{"$f":"+Potencia!T207*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!U207*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V207*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W207*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T207*$K200*12*1000*(1-$C200)","v":0},null,0.93887893613310802,0.90885324426124403,0.8802486651605298,0.85274722678360038,0.93887893613310802,0,0,0,0,0,null,7.6528750251253679E-3,7.4081332819729579E-3,7.174975139235539E-3,6.9508087820940581E-3,7.6528750251253679E-3,0,0,0,0,0,null,{"$f":"+AI200*Energía!Z200*(1-$C200)*1000","v":627.92516943837404},{"$f":"+AJ200*Energía!AA200*(1-$C200)*1000","v":627.92516943837416},{"$f":"+AK200*Energía!AB200*(1-$C200)*1000","v":627.92516943837416},{"$f":"+AL200*Energía!AC200*(1-$C200)*1000","v":627.92516943837416},627.92516943837404,{"$f":"+Potencia!T200*$AN200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!U200*$AO200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$AP200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$AQ200*12*1000*(1-$C200)","v":0},0]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1434484786078145E-5,null,{"$f":"+G200","v":1},0,null,0,0,null,{"$f":"+SUM(M202:M204)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T201*$K201*12*1000*(1-$C201)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT202:AT204)","v":0},{"$f":"+SUM(AU202:AU204)","v":0},{"$f":"+SUM(AV202:AV204)","v":0},{"$f":"+SUM(AW202:AW204)","v":0},{"$f":"+SUM(AX202:AX204)","v":0},{"$f":"+SUM(AY202:AY204)","v":0},{"$f":"+SUM(AZ202:AZ204)","v":0},{"$f":"+SUM(BA202:BA204)","v":0},{"$f":"+SUM(BB202:BB204)","v":0},{"$f":"+AY201","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1434484786078145E-5,null,{"$f":"+G201","v":1},0,null,8.1510775570753612E-3,0,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+M202","v":0},{"$f":"+Potencia!T209*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!U209*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V209*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W209*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T209*$K202*12*1000*(1-$C202)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+AJ202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+AK202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+AL202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+AT202","v":0},{"$f":"+Potencia!T202*$AN202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!U202*$AO202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$AP202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$AQ202*12*1000*(1-$C202)","v":0},{"$f":"+AY202","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1434484786078145E-5,null,{"$f":"+G202","v":1},0,null,8.1510775570753612E-3,0,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T210*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!U210*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V210*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W210*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T210*$K203*12*1000*(1-$C203)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+AJ203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+AK203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+AL203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$AN203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!U203*$AO203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$AP203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$AQ203*12*1000*(1-$C203)","v":0},0]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1434484786078145E-5,null,{"$f":"+G203","v":1},0,null,8.1510775570753612E-3,0,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T211*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!U211*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V211*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W211*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T211*$K204*12*1000*(1-$C204)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+AJ204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+AK204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+AL204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$AN204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!U204*$AO204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$AP204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$AQ204*12*1000*(1-$C204)","v":0},0]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1434484786078145E-5,null,{"$f":"+G204","v":1},0,null,0,0,null,{"$f":"+SUM(M206:M208)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T205*$K205*12*1000*(1-$C205)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT206:AT208)","v":0},{"$f":"+SUM(AU206:AU208)","v":0},{"$f":"+SUM(AV206:AV208)","v":0},{"$f":"+SUM(AW206:AW208)","v":0},{"$f":"+SUM(AX206:AX208)","v":0},{"$f":"+SUM(AY206:AY208)","v":0},{"$f":"+SUM(AZ206:AZ208)","v":0},{"$f":"+SUM(BA206:BA208)","v":0},{"$f":"+SUM(BB206:BB208)","v":0},{"$f":"+AY205","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1434484786078145E-5,null,{"$f":"+G205","v":1},0,null,8.1510775570753612E-3,0,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+M206","v":0},{"$f":"+Potencia!T213*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!U213*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V213*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W213*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T213*$K206*12*1000*(1-$C206)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+AJ206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+AK206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+AL206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$AN206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!U206*$AO206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$AP206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$AQ206*12*1000*(1-$C206)","v":0},{"$f":"+AY206","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1434484786078145E-5,null,{"$f":"+G206","v":1},0,null,8.1510775570753612E-3,0,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T214*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!U214*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V214*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W214*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T214*$K207*12*1000*(1-$C207)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+AJ207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+AK207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+AL207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$AN207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!U207*$AO207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$AP207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$AQ207*12*1000*(1-$C207)","v":0},0]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,5.1434484786078145E-5,null,{"$f":"+G207","v":1},0,null,8.1510775570753612E-3,0,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T215*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!U215*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V215*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W215*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T215*$K208*12*1000*(1-$C208)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+AJ208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+AK208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+AL208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$AN208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!U208*$AO208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$AP208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$AQ208*12*1000*(1-$C208)","v":0},0]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2537995858917075E-3,null,1,0,null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":111865.67278442714},115280.39589093059,118749.87686955105,122305.60531382028,111865.67278442714,0,0,0,0,{"$f":"+Potencia!T209*$K209*12*1000*(1-$C209)","v":0},null,{"$f":"IF(M209=0,0,$E209*$F$3*$G209/$Q$209)","v":0.61491057515453629},{"$f":"IF(N209=0,0,$E209*$G$3*$G209/$N$209)","v":1.0268774072258198},{"$f":"IF(O209=0,0,$E209*$H$3*$G209/$O$209)","v":1.0292712536853961},{"$f":"IF(P209=0,0,$E209*$I$3*$G209/$P$209)","v":1.0319608297837106},{"$f":"IF(Q209=0,0,$E209*$F$3*$G209/$Q$209)","v":0.61491057515453629},{"$f":"IF(R209=0,0,$E209*$F$3*$H209/$R$209)","v":0},{"$f":"IF(S209=0,0,$E209*$G$3*$H209/$S$209)","v":0},{"$f":"IF(T209=0,0,$E209*$H$3*$H209/$T$209)","v":0},{"$f":"IF(U209=0,0,$E209*$I$3*$H209/$U$209)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT210,AT221,AT232,AT243,AT254)","v":68787.385191921232},118378.83403644487,122225.83464050925,126214.59394684898,68787.385191921232,0,0,0,0,0]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":2.2537995858917075E-3},null,{"$f":"+G209","v":1},0,null,1.277E-2,0,null,{"$f":"+SUM(M211:M220)","v":111865.67278442714},115280.39589093059,118749.87686955105,122305.60531382028,111865.67278442714,0,0,0,0,{"$f":"+Potencia!T210*$K210*12*1000*(1-$C210)","v":0},null,0.61491057515453629,1.0268774072258198,1.0292712536853961,1.0319608297837106,0.61491057515453629,0,0,0,0,0,null,7.852408044723428E-3,1.3113224490273719E-2,1.3143793909562508E-2,1.3178139796337985E-2,7.852408044723428E-3,0,0,0,0,0,null,{"$f":"+SUM(AT211:AT220)","v":68787.385191921232},118378.83403644487,122225.83464050925,126214.59394684898,68787.385191921232,0,0,0,0,0]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":2.2537995858917075E-3},null,1,0,null,{"$f":"+J210","v":1.277E-2},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":92365.405966911916},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":95189.842157472056},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":98060.367229465905},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":101002.72915450502},{"$f":"+M211","v":92365.405966911916},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!U211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,0.61491057515453629,1.0268774072258198,1.0292712536853961,1.0319608297837106,0.61491057515453629,0,0,0,0,0,null,7.852408044723428E-3,1.3113224490273719E-2,1.3143793909562508E-2,1.3178139796337985E-2,7.852408044723428E-3,0,0,0,0,0,null,{"$f":"+AI211*Energía!Z211*(1-$C211)*1000","v":56796.46490749604},{"$f":"+AJ211*Energía!AA211*(1-$C211)*1000","v":97748.298308899946},{"$f":"+AK211*Energía!AB211*(1-$C211)*1000","v":100930.71711512271},{"$f":"+AL211*Energía!AC211*(1-$C211)*1000","v":104230.86018870238},56796.46490749604,{"$f":"+Potencia!T211*$AN211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!U211*$AO211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$AP211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$AQ211*12*1000*(1-$C211)","v":0},0]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2537995858917075E-3,null,1,0,null,{"$f":"+J211","v":1.277E-2},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!U212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R212=0,0,$E212*$F$3*$H212/R212)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+AJ212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+AK212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+AL212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$AN212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!U212*$AO212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$AP212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$AQ212*12*1000*(1-$C212)","v":0},0]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2537995858917075E-3,null,1,0,null,1.277E-2,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":19382.169271382008},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":19968.881290789828},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":20564.209799726108},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":21173.861647691501},19382.169271382008,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!U213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,0.61491057515453629,1.0268774072258198,1.0292712536853961,1.0319608297837106,0.61491057515453629,0,0,0,0,0,null,7.852408044723428E-3,1.3113224490273719E-2,1.3143793909562508E-2,1.3178139796337985E-2,7.852408044723428E-3,0,0,0,0,0,null,{"$f":"+AI213*Energía!Z213*(1-$C213)*1000","v":11918.300854408088},{"$f":"+AJ213*Energía!AA213*(1-$C213)*1000","v":20505.59304508644},{"$f":"+AK213*Energía!AB213*(1-$C213)*1000","v":21166.150001613601},{"$f":"+AL213*Energía!AC213*(1-$C213)*1000","v":21850.595835677206},11918.300854408088,{"$f":"+Potencia!T213*$AN213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!U213*$AO213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$AP213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$AQ213*12*1000*(1-$C213)","v":0},0]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2537995858917075E-3,null,1,0,null,1.277E-2,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!U214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AJ214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AK214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AL214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$AN214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!U214*$AO214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$AP214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$AQ214*12*1000*(1-$C214)","v":0},0]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2537995858917075E-3,null,1,0,null,1.277E-2,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!U215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+AJ215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+AK215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+AL215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$AN215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!U215*$AO215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$AP215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$AQ215*12*1000*(1-$C215)","v":0},0]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2537995858917075E-3,null,1,0,null,1.277E-2,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!U216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+AJ216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+AK216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+AL216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$AN216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!U216*$AO216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$AP216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$AQ216*12*1000*(1-$C216)","v":0},{"$f":"+AY216","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2537995858917075E-3,null,1,0,null,1.277E-2,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!U217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+$J217*X217","v":0},{"$f":"+$J217*Y217","v":0},{"$f":"+$J217*Z217","v":0},{"$f":"+$J217*AA217","v":0},{"$f":"+$J217*AB217","v":0},{"$f":"+AC217*$K217","v":0},{"$f":"+AD217*$K217","v":0},{"$f":"+AE217*$K217","v":0},{"$f":"+AF217*$K217","v":0},0,null,{"$f":"+AI217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AJ217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AK217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AL217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$AN217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!U217*$AO217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$AP217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$AQ217*12*1000*(1-$C217)","v":0},0]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2537995858917075E-3,null,1,0,null,1.277E-2,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":118.09754613320743},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":121.67244266871697},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":125.29984035904279},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":129.01451162376003},118.09754613320743,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!U218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,0.61491057515453629,1.0268774072258198,1.0292712536853961,1.0319608297837106,0.61491057515453629,0,0,0,0,0,null,7.852408044723428E-3,1.3113224490273719E-2,1.3143793909562508E-2,1.3178139796337985E-2,7.852408044723428E-3,0,0,0,0,{"$f":"+AC218*$K218","v":0},null,{"$f":"+AI218*Energía!Z218*(1-$C218)*1000","v":72.619430017109948},{"$f":"+AJ218*Energía!AA218*(1-$C218)*1000","v":124.94268245848428},{"$f":"+AK218*Energía!AB218*(1-$C218)*1000","v":128.96752377293197},{"$f":"+AL218*Energía!AC218*(1-$C218)*1000","v":133.13792246939559},72.619430017109948,{"$f":"+Potencia!T218*$AN218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!U218*$AO218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$AP218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$AQ218*12*1000*(1-$C218)","v":0},0]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2537995858917075E-3,null,1,0,null,1.277E-2,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!U219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AJ219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AK219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AL219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$AN219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!U219*$AO219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$AP219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$AQ219*12*1000*(1-$C219)","v":0},0]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2537995858917075E-3,null,1,0,null,1.277E-2,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!U220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+AJ220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+AK220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+AL220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+AT220","v":0},{"$f":"+Potencia!T220*$AN220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!U220*$AO220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$AP220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$AQ220*12*1000*(1-$C220)","v":0},0]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T221*$K221*12*1000*(1-$C221)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT222:AT231)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2537995858917075E-3,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!U222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+AI211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AJ222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+AJ211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AK222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+AK211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AL222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+AL211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$AN222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!U222*$AO222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$AP222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$AQ222*12*1000*(1-$C222)","v":0},0]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2537995858917075E-3,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!U223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+AI212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AJ223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+AJ212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AK223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+AK212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AL223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+AL212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$AN223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!U223*$AO223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$AP223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$AQ223*12*1000*(1-$C223)","v":0},0]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!U224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+AI213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AJ224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+AJ213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AK224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+AK213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AL224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+AL213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$AN224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!U224*$AO224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$AP224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$AQ224*12*1000*(1-$C224)","v":0},0]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!U225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+AI214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AJ225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+AJ214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AK225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+AK214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AL225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+AL214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$AN225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!U225*$AO225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$AP225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$AQ225*12*1000*(1-$C225)","v":0},0]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2537995858917075E-3,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!U226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+AI215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AJ226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+AJ215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AK226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+AK215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AL226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+AL215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$AN226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!U226*$AO226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$AP226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$AQ226*12*1000*(1-$C226)","v":0},0]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!U227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+AI216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AJ227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+AJ216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AK227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+AK216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AL227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+AL216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$AN227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!U227*$AO227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$AP227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$AQ227*12*1000*(1-$C227)","v":0},0]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!U228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+AI217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AJ228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+AJ217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AK228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+AK217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AL228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+AL217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$AN228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!U228*$AO228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$AP228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$AQ228*12*1000*(1-$C228)","v":0},0]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!U229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+AI218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AJ229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+AJ218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AK229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+AK218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AL229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+AL218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$AN229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!U229*$AO229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$AP229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$AQ229*12*1000*(1-$C229)","v":0},0]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!U230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+AI219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AJ230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+AJ219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AK230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+AK219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AL230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+AL219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$AN230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!U230*$AO230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$AP230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$AQ230*12*1000*(1-$C230)","v":0},0]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!U231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+AI220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AJ231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+AJ220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AK231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+AK220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AL231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+AL220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$AN231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!U231*$AO231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$AP231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$AQ231*12*1000*(1-$C231)","v":0},0]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T232*$K232*12*1000*(1-$C232)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT233:AT242)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2537995858917075E-3,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!U233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+AI211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AJ233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+AJ211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AK233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+AK211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AL233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+AL211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$AN233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!U233*$AO233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$AP233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$AQ233*12*1000*(1-$C233)","v":0},0]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2537995858917075E-3,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!U234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+AI212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AJ234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+AJ212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AK234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+AK212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AL234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+AL212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$AN234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!U234*$AO234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$AP234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$AQ234*12*1000*(1-$C234)","v":0},0]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!U235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+AI213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AJ235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+AJ213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AK235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+AK213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AL235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+AL213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$AN235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!U235*$AO235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$AP235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$AQ235*12*1000*(1-$C235)","v":0},0]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!U236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+AI214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AJ236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+AJ214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AK236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+AK214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AL236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+AL214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$AN236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!U236*$AO236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$AP236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$AQ236*12*1000*(1-$C236)","v":0},0]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!U237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+AI215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AJ237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+AJ215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AK237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+AK215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AL237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+AL215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$AN237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!U237*$AO237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$AP237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$AQ237*12*1000*(1-$C237)","v":0},0]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!U238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+AI216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AJ238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+AJ216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AK238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+AK216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AL238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+AL216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$AN238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!U238*$AO238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$AP238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$AQ238*12*1000*(1-$C238)","v":0},0]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!U239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+AI217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AJ239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+AJ217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AK239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+AK217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AL239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+AL217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$AN239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!U239*$AO239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$AP239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$AQ239*12*1000*(1-$C239)","v":0},0]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!U240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+AI218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AJ240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+AJ218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AK240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+AK218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AL240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+AL218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$AN240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!U240*$AO240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$AP240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$AQ240*12*1000*(1-$C240)","v":0},0]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!U241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+AI219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AJ241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+AJ219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AK241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+AK219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AL241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+AL219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$AN241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!U241*$AO241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$AP241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$AQ241*12*1000*(1-$C241)","v":0},0]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2537995858917075E-3,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!U242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+AI220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AJ242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+AJ220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AK242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+AK220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AL242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+AL220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$AN242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!U242*$AO242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$AP242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$AQ242*12*1000*(1-$C242)","v":0},0]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T243*$K243*12*1000*(1-$C243)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT244:AT253)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2537995858917075E-3,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!U244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+AI233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+AI211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AJ244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+AJ233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+AJ211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AK244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+AK233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+AK211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AL244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+AL233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+AL211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$AN244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!U244*$AO244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$AP244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$AQ244*12*1000*(1-$C244)","v":0},0]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2537995858917075E-3,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!U245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+AI234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+AI212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AJ245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+AJ234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+AJ212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AK245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+AK234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+AK212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AL245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+AL234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+AL212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$AN245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!U245*$AO245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$AP245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$AQ245*12*1000*(1-$C245)","v":0},0]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!U246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+AI235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+AI213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AJ246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+AJ235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+AJ213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AK246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+AK235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+AK213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AL246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+AL235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+AL213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$AN246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!U246*$AO246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$AP246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$AQ246*12*1000*(1-$C246)","v":0},0]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!U247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+AI236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+AI214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AJ247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+AJ236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+AJ214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AK247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+AK236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+AK214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AL247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+AL236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+AL214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$AN247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!U247*$AO247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$AP247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$AQ247*12*1000*(1-$C247)","v":0},0]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!U248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+AI237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+AI215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AJ248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+AJ237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+AJ215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AK248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+AK237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+AK215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AL248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+AL237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+AL215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$AN248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!U248*$AO248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$AP248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$AQ248*12*1000*(1-$C248)","v":0},0]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!U249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+AI238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+AI216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AJ249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+AJ238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+AJ216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AK249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+AK238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+AK216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AL249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+AL238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+AL216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$AN249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!U249*$AO249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$AP249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$AQ249*12*1000*(1-$C249)","v":0},0]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!U250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+AI239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+AI217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AJ250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+AJ239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+AJ217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AK250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+AK239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+AK217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AL250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+AL239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+AL217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$AN250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!U250*$AO250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$AP250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$AQ250*12*1000*(1-$C250)","v":0},0]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!U251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+AI240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+AI218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AJ251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+AJ240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+AJ218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AK251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+AK240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+AK218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AL251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+AL240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+AL218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$AN251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!U251*$AO251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$AP251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$AQ251*12*1000*(1-$C251)","v":0},0]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!U252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+AI241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+AI219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AJ252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+AJ241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+AJ219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AK252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+AK241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+AK219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AL252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+AL241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+AL219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$AN252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!U252*$AO252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$AP252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$AQ252*12*1000*(1-$C252)","v":0},0]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!U253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+AI242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+AI220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AJ253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+AJ242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+AJ220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AK253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+AK242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+AK220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AL253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+AL242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+AL220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$AN253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!U253*$AO253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$AP253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$AQ253*12*1000*(1-$C253)","v":0},0]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T254*$K254*12*1000*(1-$C254)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT255:AT264)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2537995858917075E-3,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!U255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!V255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!W255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,{"$f":"IF(M255=0,0,$E255*$F$4*$G255/$Q$209)","v":0},{"$f":"IF(N255=0,0,$E255*$F$4*$G255/$N$209)","v":0},{"$f":"IF(O255=0,0,$E255*$F$4*$G255/$O$209)","v":0},{"$f":"IF(P255=0,0,$E255*$F$4*$G255/$P$209)","v":0},{"$f":"IF(Q255=0,0,$E255*$F$4*$G255/$Q$209)","v":0},{"$f":"IF(R255=0,0,$E255*$F$4*$H255/$R$209)","v":0},{"$f":"IF(S255=0,0,$E255*$F$4*$H255/$S$209)","v":0},{"$f":"IF(T255=0,0,$E255*$F$4*$H255/$T$209)","v":0},{"$f":"IF(U255=0,0,$E255*$F$4*$H255/$U$209)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+AI244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+AI233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+AI211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AJ255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+AJ244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+AJ233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+AJ211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AK255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+AK244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+AK233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+AK211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AL255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+AL244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+AL233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+AL211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$AN255*12*1000*(1-$C255)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,2.2537995858917075E-3,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!U256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!V256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!W256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+AI245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+AI234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+AI212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AJ256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+AJ245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+AJ234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+AJ212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AK256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+AK245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+AK234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+AK212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AL256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+AL245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+AL234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+AL212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$AN256*12*1000*(1-$C256)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!U257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!V257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!W257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+AI246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+AI235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+AI213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AJ257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+AJ246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+AJ235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+AJ213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AK257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+AK246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+AK235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+AK213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AL257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+AL246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+AL235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+AL213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$AN257*12*1000*(1-$C257)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2537995858917075E-3,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!U258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!V258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!W258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+AI247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+AI236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+AI214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AJ258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+AJ247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+AJ236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+AJ214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AK258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+AK247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+AK236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+AK214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AL258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+AL247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+AL236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+AL214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$AN258*12*1000*(1-$C258)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!U259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!V259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!W259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+AI248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+AI237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+AI215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AJ259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+AJ248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+AJ237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+AJ215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AK259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+AK248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+AK237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+AK215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AL259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+AL248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+AL237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+AL215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$AN259*12*1000*(1-$C259)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!U260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!V260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!W260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+AI249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+AI238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+AI216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AJ260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+AJ249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+AJ238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+AJ216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AK260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+AK249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+AK238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+AK216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AL260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+AL249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+AL238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+AL216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$AN260*12*1000*(1-$C260)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!U261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!V261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!W261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+AI250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+AI239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+AI217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AJ261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+AJ250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+AJ239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+AJ217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AK261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+AK250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+AK239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+AK217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AL261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+AL250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+AL239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+AL217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$AN261*12*1000*(1-$C261)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!U262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!V262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!W262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+AI251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+AI240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+AI218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AJ262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+AJ251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+AJ240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+AJ218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AK262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+AK251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+AK240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+AK218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AL262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+AL251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+AL240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+AL218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$AN262*12*1000*(1-$C262)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,null,null,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+AI252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+AI241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+AI219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AJ263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+AJ252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+AJ241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+AJ219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AK263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+AK252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+AK241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+AK219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AL263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+AL252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+AL241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+AL219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$AN263*12*1000*(1-$C263)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,2.2537995858917075E-3,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,null,null,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+AI253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+AI242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+AI220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AJ264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+AJ253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+AJ242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+AJ220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AK264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+AK253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+AK242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+AK220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AL264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+AL253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+AL242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+AL220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$AN264*12*1000*(1-$C264)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,0,null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(M265=0,0,$E265*$F$3*$G265/M265)","v":0},{"$f":"IF(N265=0,0,$E265*$G$3*$G265/N265)","v":0},{"$f":"IF(O265=0,0,$E265*$H$3*$G265/O265)","v":0},{"$f":"IF(P265=0,0,$E265*$I$3*$G265/P265)","v":0},{"$f":"IF(Q265=0,0,$E265*$F$3*$G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*$H265/R265)","v":0},{"$f":"IF(S265=0,0,$E265*$G$3*$H265/S265)","v":0},{"$f":"IF(T265=0,0,$E265*$H$3*$H265/T265)","v":0},{"$f":"IF(U265=0,0,$E265*$I$3*$H265/U265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*$H265/R265)","v":0},null,{"$f":"+$J265*X265","v":0},{"$f":"+$J265*Y265","v":0},{"$f":"+$J265*Z265","v":0},{"$f":"+$J265*AA265","v":0},{"$f":"+$J265*AB265","v":0},{"$f":"+AC265*$K265","v":0},{"$f":"+AD265*$K265","v":0},{"$f":"+AE265*$K265","v":0},{"$f":"+AF265*$K265","v":0},{"$f":"+AC265*$K265","v":0},null,{"$f":"+SUM(AT266:AT267)","v":0},{"$f":"+SUM(AU266:AU267)","v":0},{"$f":"+SUM(AV266:AV267)","v":0},{"$f":"+SUM(AW266:AW267)","v":0},{"$f":"+SUM(AX266:AX267)","v":0},0,0,0,0,0]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,1,0,null,0,0,null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!U266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(M266=0,0,$E266*$F$3*$G266/M265)","v":0},{"$f":"IF(N266=0,0,$E266*$F$3*$G266/N265)","v":0},{"$f":"IF(O266=0,0,$E266*$F$3*$G266/O265)","v":0},{"$f":"IF(P266=0,0,$E266*$F$3*$G266/P265)","v":0},{"$f":"IF(Q266=0,0,$E266*$F$3*$G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*$H266/R265)","v":0},{"$f":"IF(S266=0,0,$E266*$F$3*$H266/S265)","v":0},{"$f":"IF(T266=0,0,$E266*$F$3*$H266/T265)","v":0},{"$f":"IF(U266=0,0,$E266*$F$3*$H266/U265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*$H266/R196)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+AJ266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+AK266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+AL266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+AT266","v":0},{"$f":"+Potencia!T266*$AN266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!U266*$AO266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$AP266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$AQ266*12*1000*(1-$C266)","v":0},{"$f":"+AY266","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,1,0,null,0,0,null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!U267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(M267=0,0,$E267*$F$3*$G267/M265)","v":0},{"$f":"IF(N267=0,0,$E267*$F$3*$G267/N265)","v":0},{"$f":"IF(O267=0,0,$E267*$F$3*$G267/O265)","v":0},{"$f":"IF(P267=0,0,$E267*$F$3*$G267/P265)","v":0},{"$f":"IF(Q267=0,0,$E267*$F$3*$G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*$H267/R265)","v":0},{"$f":"IF(S267=0,0,$E267*$F$3*$H267/S265)","v":0},{"$f":"IF(T267=0,0,$E267*$F$3*$H267/T265)","v":0},{"$f":"IF(U267=0,0,$E267*$F$3*$H267/U265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*$H267/R265)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+AJ267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+AK267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+AL267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+AT267","v":0},{"$f":"+Potencia!T267*$AN267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!U267*$AO267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$AP267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$AQ267*12*1000*(1-$C267)","v":0},0]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T268*$K268*12*1000*(1-$C268)","v":0},null,{"$f":"IF(M268=0,0,$E268*$F$3*$G268/$Q$268)","v":0},{"$f":"IF(N268=0,0,$E268*$G$3*$G268/$N$268)","v":0},{"$f":"IF(O268=0,0,$E268*$H$3*$G268/$O$268)","v":0},{"$f":"IF(P268=0,0,$E268*$I$3*$G268/$P$268)","v":0},{"$f":"IF(Q268=0,0,$E268*$F$3*$G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*$H268/$R$268)","v":0},{"$f":"IF(S268=0,0,$E268*$G$3*$H268/$S$268)","v":0},{"$f":"IF(T268=0,0,$E268*$H$3*$H268/$T$268)","v":0},{"$f":"IF(U268=0,0,$E268*$I$3*$H268/$U$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*$H268/R268)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT269,AT280,AT291,AT302,AT313)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":1},{"$f":"+H268","v":0},null,0,0,null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T269*$K269*12*1000*(1-$C269)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT270:AT279)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,1,0,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!U270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+AJ270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+AK270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+AL270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+AT270","v":0},{"$f":"+Potencia!T270*$AN270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!U270*$AO270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$AP270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$AQ270*12*1000*(1-$C270)","v":0},0]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!U271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+AJ271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+AK271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+AL271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$AN271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!U271*$AO271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$AP271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$AQ271*12*1000*(1-$C271)","v":0},0]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!U272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+AJ272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+AK272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+AL272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$AN272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!U272*$AO272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$AP272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$AQ272*12*1000*(1-$C272)","v":0},0]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!U273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AJ273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AK273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AL273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$AN273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!U273*$AO273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$AP273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$AQ273*12*1000*(1-$C273)","v":0},0]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!U274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+AJ274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+AK274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+AL274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$AN274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!U274*$AO274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$AP274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$AQ274*12*1000*(1-$C274)","v":0},0]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!U275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+AJ275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+AK275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+AL275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$AN275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!U275*$AO275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$AP275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$AQ275*12*1000*(1-$C275)","v":0},0]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!U276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AJ276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AK276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AL276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$AN276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!U276*$AO276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$AP276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$AQ276*12*1000*(1-$C276)","v":0},0]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!U277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+AJ277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+AK277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+AL277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$AN277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!U277*$AO277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$AP277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$AQ277*12*1000*(1-$C277)","v":0},0]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!U278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AJ278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AK278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AL278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$AN278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!U278*$AO278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$AP278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$AQ278*12*1000*(1-$C278)","v":0},0]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!U279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+AJ279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+AK279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+AL279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$AN279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!U279*$AO279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$AP279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$AQ279*12*1000*(1-$C279)","v":0},0]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T280*$K280*12*1000*(1-$C280)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT281:AT290)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!U281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+AI270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AJ281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+AJ270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AK281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+AK270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AL281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+AL270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+AT281","v":0},{"$f":"+Potencia!T281*$AN281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!U281*$AO281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$AP281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$AQ281*12*1000*(1-$C281)","v":0},0]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!U282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+AI271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AJ282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+AJ271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AK282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+AK271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AL282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+AL271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$AN282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!U282*$AO282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$AP282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$AQ282*12*1000*(1-$C282)","v":0},0]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!U283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+AI272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AJ283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+AJ272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AK283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+AK272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AL283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+AL272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$AN283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!U283*$AO283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$AP283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$AQ283*12*1000*(1-$C283)","v":0},0]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!U284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+AI273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AJ284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+AJ273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AK284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+AK273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AL284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+AL273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$AN284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!U284*$AO284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$AP284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$AQ284*12*1000*(1-$C284)","v":0},0]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!U285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+AI274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AJ285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+AJ274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AK285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+AK274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AL285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+AL274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$AN285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!U285*$AO285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$AP285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$AQ285*12*1000*(1-$C285)","v":0},0]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!U286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+AI275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AJ286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+AJ275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AK286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+AK275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AL286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+AL275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$AN286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!U286*$AO286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$AP286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$AQ286*12*1000*(1-$C286)","v":0},0]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!U287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+AI276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AJ287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+AJ276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AK287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+AK276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AL287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+AL276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$AN287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!U287*$AO287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$AP287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$AQ287*12*1000*(1-$C287)","v":0},0]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!U288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+AI277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AJ288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+AJ277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AK288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+AK277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AL288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+AL277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$AN288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!U288*$AO288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$AP288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$AQ288*12*1000*(1-$C288)","v":0},0]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!U289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+AI278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AJ289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+AJ278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AK289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+AK278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AL289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+AL278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$AN289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!U289*$AO289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$AP289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$AQ289*12*1000*(1-$C289)","v":0},0]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!U290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+AI279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AJ290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+AJ279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AK290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+AK279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AL290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+AL279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$AN290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!U290*$AO290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$AP290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$AQ290*12*1000*(1-$C290)","v":0},0]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T291*$K291*12*1000*(1-$C291)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT292:AT301)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!U292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+AI270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AJ292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+AJ270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AK292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+AK270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AL292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+AL270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+AT292","v":0},{"$f":"+Potencia!T292*$AN292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!U292*$AO292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$AP292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$AQ292*12*1000*(1-$C292)","v":0},0]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!U293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+AI271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AJ293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+AJ271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AK293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+AK271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AL293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+AL271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$AN293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!U293*$AO293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$AP293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$AQ293*12*1000*(1-$C293)","v":0},0]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!U294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+AI272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AJ294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+AJ272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AK294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+AK272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AL294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+AL272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$AN294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!U294*$AO294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$AP294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$AQ294*12*1000*(1-$C294)","v":0},0]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!U295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+AI273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AJ295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+AJ273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AK295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+AK273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AL295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+AL273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$AN295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!U295*$AO295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$AP295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$AQ295*12*1000*(1-$C295)","v":0},0]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!U296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+AI274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AJ296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+AJ274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AK296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+AK274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AL296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+AL274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$AN296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!U296*$AO296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$AP296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$AQ296*12*1000*(1-$C296)","v":0},0]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!U297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+AI275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AJ297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+AJ275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AK297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+AK275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AL297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+AL275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$AN297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!U297*$AO297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$AP297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$AQ297*12*1000*(1-$C297)","v":0},0]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!U298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+AI276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AJ298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+AJ276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AK298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+AK276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AL298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+AL276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$AN298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!U298*$AO298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$AP298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$AQ298*12*1000*(1-$C298)","v":0},0]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!U299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+AI277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AJ299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+AJ277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AK299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+AK277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AL299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+AL277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$AN299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!U299*$AO299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$AP299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$AQ299*12*1000*(1-$C299)","v":0},0]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!U300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+AI278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AJ300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+AJ278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AK300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+AK278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AL300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+AL278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$AN300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!U300*$AO300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$AP300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$AQ300*12*1000*(1-$C300)","v":0},0]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":1},{"$f":"+H300","v":0},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!U301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+AI279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AJ301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+AJ279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AK301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+AK279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AL301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+AL279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$AN301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!U301*$AO301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$AP301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$AQ301*12*1000*(1-$C301)","v":0},0]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T302*$K302*12*1000*(1-$C302)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT303:AT312)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!U303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+AI292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+AI270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AJ303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+AJ292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+AJ270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AK303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+AK292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+AK270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AL303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+AL292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+AL270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+AT303","v":0},{"$f":"+Potencia!T303*$AN303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!U303*$AO303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$AP303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$AQ303*12*1000*(1-$C303)","v":0},0]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!U304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+AI293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+AI271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AJ304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+AJ293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+AJ271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AK304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+AK293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+AK271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AL304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+AL293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+AL271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$AN304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!U304*$AO304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$AP304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$AQ304*12*1000*(1-$C304)","v":0},0]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!U305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+AI294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+AI272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AJ305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+AJ294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+AJ272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AK305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+AK294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+AK272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AL305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+AL294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+AL272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$AN305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!U305*$AO305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$AP305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$AQ305*12*1000*(1-$C305)","v":0},0]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!U306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+AI295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+AI273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AJ306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+AJ295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+AJ273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AK306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+AK295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+AK273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AL306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+AL295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+AL273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$AN306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!U306*$AO306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$AP306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$AQ306*12*1000*(1-$C306)","v":0},0]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!U307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+AI296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+AI274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AJ307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+AJ296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+AJ274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AK307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+AK296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+AK274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AL307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+AL296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+AL274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$AN307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!U307*$AO307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$AP307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$AQ307*12*1000*(1-$C307)","v":0},0]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!U308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+AI297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+AI275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AJ308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+AJ297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+AJ275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AK308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+AK297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+AK275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AL308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+AL297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+AL275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$AN308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!U308*$AO308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$AP308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$AQ308*12*1000*(1-$C308)","v":0},0]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!U309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+AI298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+AI276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AJ309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+AJ298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+AJ276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AK309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+AK298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+AK276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AL309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+AL298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+AL276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$AN309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!U309*$AO309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$AP309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$AQ309*12*1000*(1-$C309)","v":0},0]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!U310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+AI299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+AI277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AJ310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+AJ299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+AJ277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AK310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+AK299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+AK277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AL310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+AL299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+AL277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$AN310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!U310*$AO310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$AP310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$AQ310*12*1000*(1-$C310)","v":0},0]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!U311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+AI300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+AI278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AJ311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+AJ300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+AJ278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AK311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+AK300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+AK278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AL311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+AL300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+AL278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$AN311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!U311*$AO311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$AP311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$AQ311*12*1000*(1-$C311)","v":0},0]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!U312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+AI301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+AI279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AJ312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+AJ301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+AJ279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AK312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+AK301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+AK279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AL312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+AL301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+AL279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$AN312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!U312*$AO312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$AP312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$AQ312*12*1000*(1-$C312)","v":0},0]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T313*$K313*12*1000*(1-$C313)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT314:AT323)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!U314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!V314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!W314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,{"$f":"IF(M314=0,0,$E314*$F$4*$G314/$Q$268)","v":0},{"$f":"IF(N314=0,0,$E314*$F$4*$G314/$N$268)","v":0},{"$f":"IF(O314=0,0,$E314*$F$4*$G314/$O$268)","v":0},{"$f":"IF(P314=0,0,$E314*$F$4*$G314/$P$268)","v":0},{"$f":"IF(Q314=0,0,$E314*$F$4*$G314/$Q$268)","v":0},{"$f":"IF(R314=0,0,$E314*$F$4*$H314/$R$268)","v":0},{"$f":"IF(S314=0,0,$E314*$F$4*$H314/$S$268)","v":0},{"$f":"IF(T314=0,0,$E314*$F$4*$H314/$T$268)","v":0},{"$f":"IF(U314=0,0,$E314*$F$4*$H314/$U$268)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+AI303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+AI292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+AI270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AJ314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+AJ303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+AJ292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+AJ270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AK314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+AK303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+AK292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+AK270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AL314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+AL303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+AL292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+AL270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+AT314","v":0},{"$f":"+Potencia!T314*$AN314*12*1000*(1-$C314)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!U315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!V315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!W315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+AI304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+AI293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+AI271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AJ315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+AJ304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+AJ293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+AJ271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AK315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+AK304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+AK293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+AK271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AL315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+AL304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+AL293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+AL271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$AN315*12*1000*(1-$C315)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!U316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!V316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!W316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+AI305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+AI294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+AI272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AJ316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+AJ305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+AJ294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+AJ272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AK316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+AK305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+AK294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+AK272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AL316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+AL305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+AL294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+AL272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$AN316*12*1000*(1-$C316)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!U317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!V317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!W317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+AI306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+AI295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+AI273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AJ317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+AJ306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+AJ295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+AJ273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AK317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+AK306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+AK295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+AK273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AL317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+AL306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+AL295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+AL273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$AN317*12*1000*(1-$C317)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!U318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!V318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!W318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+AI307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+AI296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+AI274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AJ318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+AJ307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+AJ296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+AJ274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AK318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+AK307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+AK296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+AK274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AL318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+AL307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+AL296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+AL274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$AN318*12*1000*(1-$C318)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!U319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!V319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!W319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+AI308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+AI297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+AI275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AJ319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+AJ308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+AJ297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+AJ275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AK319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+AK308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+AK297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+AK275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AL319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+AL308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+AL297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+AL275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$AN319*12*1000*(1-$C319)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!U320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!V320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!W320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+AI309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+AI298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+AI276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AJ320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+AJ309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+AJ298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+AJ276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AK320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+AK309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+AK298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+AK276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AL320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+AL309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+AL298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+AL276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$AN320*12*1000*(1-$C320)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!U321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!V321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!W321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+AI310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+AI299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+AI277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AJ321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+AJ310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+AJ299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+AJ277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AK321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+AK310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+AK299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+AK277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AL321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+AL310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+AL299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+AL277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$AN321*12*1000*(1-$C321)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,null,null,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+AI311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+AI300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+AI278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AJ322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+AJ311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+AJ300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+AJ278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AK322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+AK311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+AK300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+AK278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AL322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+AL311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+AL300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+AL278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$AN322*12*1000*(1-$C322)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,null,null,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+AI312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+AI301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+AI279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AJ323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+AJ312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+AJ301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+AJ279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AK323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+AK312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+AK301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+AK279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AL323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+AL312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+AL301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+AL279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$AN323*12*1000*(1-$C323)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T324*$K324*12*1000*(1-$C324)","v":0},null,{"$f":"IF(M324=0,0,$E324*$F$3*$G324/$Q$324)","v":0},{"$f":"IF(N324=0,0,$E324*$G$3*$G324/$N$324)","v":0},{"$f":"IF(O324=0,0,$E324*$H$3*$G324/$O$324)","v":0},{"$f":"IF(P324=0,0,$E324*$I$3*$G324/$P$324)","v":0},{"$f":"IF(Q324=0,0,$E324*$F$3*$G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*$H324/$R$324)","v":0},{"$f":"IF(S324=0,0,$E324*$G$3*$H324/$S$324)","v":0},{"$f":"IF(T324=0,0,$E324*$H$3*$H324/$T$324)","v":0},{"$f":"IF(U324=0,0,$E324*$I$3*$H324/$U$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*$H324/R324)","v":0},null,{"$f":"+$J324*X324","v":0},{"$f":"+$J324*Y324","v":0},{"$f":"+$J324*Z324","v":0},{"$f":"+$J324*AA324","v":0},{"$f":"+$J324*AB324","v":0},{"$f":"+AC324*$K324","v":0},{"$f":"+AD324*$K324","v":0},{"$f":"+AE324*$K324","v":0},{"$f":"+AF324*$K324","v":0},{"$f":"+AC324*$K324","v":0},null,{"$f":"+SUM(AT325,AT336,AT347,AT358,AT369)","v":0},0,0,0,0,0,0,0,0,{"$f":"+AY324","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,0,0,null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T325*$K325*12*1000*(1-$C325)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT326:AT335)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!U326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+AJ326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+AK326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+AL326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+AT326","v":0},{"$f":"+Potencia!T326*$AN326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!U326*$AO326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$AP326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$AQ326*12*1000*(1-$C326)","v":0},0]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!U327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+AJ327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+AK327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+AL327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$AN327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!U327*$AO327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$AP327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$AQ327*12*1000*(1-$C327)","v":0},0]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!U328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+AJ328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+AK328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+AL328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$AN328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!U328*$AO328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$AP328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$AQ328*12*1000*(1-$C328)","v":0},0]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!U329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AJ329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AK329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AL329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$AN329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!U329*$AO329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$AP329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$AQ329*12*1000*(1-$C329)","v":0},0]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!U330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+AJ330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+AK330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+AL330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$AN330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!U330*$AO330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$AP330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$AQ330*12*1000*(1-$C330)","v":0},0]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!U331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+AJ331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+AK331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+AL331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$AN331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!U331*$AO331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$AP331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$AQ331*12*1000*(1-$C331)","v":0},0]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!U332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AJ332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AK332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AL332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$AN332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!U332*$AO332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$AP332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$AQ332*12*1000*(1-$C332)","v":0},0]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!U333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+AJ333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+AK333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+AL333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$AN333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!U333*$AO333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$AP333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$AQ333*12*1000*(1-$C333)","v":0},0]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!U334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AJ334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AK334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AL334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$AN334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!U334*$AO334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$AP334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$AQ334*12*1000*(1-$C334)","v":0},0]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!U335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+AJ335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+AK335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+AL335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$AN335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!U335*$AO335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$AP335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$AQ335*12*1000*(1-$C335)","v":0},0]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T336*$K336*12*1000*(1-$C336)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT337:AT346)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!U337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+AI326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AJ337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+AJ326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AK337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+AK326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AL337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+AL326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+AT337","v":0},{"$f":"+Potencia!T337*$AN337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!U337*$AO337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$AP337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$AQ337*12*1000*(1-$C337)","v":0},0]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!U338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+AI327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AJ338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+AJ327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AK338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+AK327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AL338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+AL327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$AN338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!U338*$AO338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$AP338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$AQ338*12*1000*(1-$C338)","v":0},0]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!U339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+AI328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AJ339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+AJ328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AK339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+AK328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AL339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+AL328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$AN339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!U339*$AO339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$AP339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$AQ339*12*1000*(1-$C339)","v":0},0]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!U340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+AI329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AJ340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+AJ329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AK340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+AK329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AL340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+AL329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$AN340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!U340*$AO340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$AP340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$AQ340*12*1000*(1-$C340)","v":0},0]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!U341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+AI330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AJ341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+AJ330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AK341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+AK330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AL341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+AL330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$AN341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!U341*$AO341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$AP341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$AQ341*12*1000*(1-$C341)","v":0},0]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!U342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+AI331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AJ342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+AJ331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AK342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+AK331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AL342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+AL331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$AN342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!U342*$AO342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$AP342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$AQ342*12*1000*(1-$C342)","v":0},0]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!U343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+AI332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AJ343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+AJ332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AK343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+AK332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AL343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+AL332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$AN343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!U343*$AO343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$AP343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$AQ343*12*1000*(1-$C343)","v":0},0]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!U344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+AI333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AJ344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+AJ333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AK344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+AK333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AL344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+AL333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$AN344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!U344*$AO344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$AP344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$AQ344*12*1000*(1-$C344)","v":0},0]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!U345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+AI334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AJ345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+AJ334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AK345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+AK334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AL345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+AL334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$AN345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!U345*$AO345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$AP345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$AQ345*12*1000*(1-$C345)","v":0},0]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!U346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+AI335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AJ346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+AJ335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AK346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+AK335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AL346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+AL335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$AN346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!U346*$AO346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$AP346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$AQ346*12*1000*(1-$C346)","v":0},0]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T347*$K347*12*1000*(1-$C347)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT348:AT357)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!U348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+AI326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AJ348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+AJ326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AK348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+AK326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AL348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+AL326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+AT348","v":0},{"$f":"+Potencia!T348*$AN348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!U348*$AO348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$AP348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$AQ348*12*1000*(1-$C348)","v":0},0]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!U349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+AI327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AJ349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+AJ327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AK349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+AK327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AL349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+AL327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$AN349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!U349*$AO349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$AP349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$AQ349*12*1000*(1-$C349)","v":0},0]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!U350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+AI328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AJ350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+AJ328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AK350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+AK328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AL350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+AL328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$AN350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!U350*$AO350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$AP350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$AQ350*12*1000*(1-$C350)","v":0},0]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!U351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+AI329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AJ351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+AJ329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AK351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+AK329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AL351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+AL329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$AN351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!U351*$AO351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$AP351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$AQ351*12*1000*(1-$C351)","v":0},0]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!U352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+AI330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AJ352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+AJ330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AK352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+AK330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AL352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+AL330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$AN352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!U352*$AO352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$AP352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$AQ352*12*1000*(1-$C352)","v":0},0]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!U353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+AI331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AJ353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+AJ331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AK353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+AK331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AL353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+AL331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$AN353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!U353*$AO353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$AP353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$AQ353*12*1000*(1-$C353)","v":0},0]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!U354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+AI332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AJ354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+AJ332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AK354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+AK332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AL354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+AL332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$AN354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!U354*$AO354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$AP354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$AQ354*12*1000*(1-$C354)","v":0},0]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!U355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+AI333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AJ355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+AJ333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AK355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+AK333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AL355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+AL333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$AN355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!U355*$AO355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$AP355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$AQ355*12*1000*(1-$C355)","v":0},0]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!U356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+AI334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AJ356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+AJ334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AK356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+AK334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AL356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+AL334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$AN356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!U356*$AO356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$AP356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$AQ356*12*1000*(1-$C356)","v":0},0]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!U357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+AI335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AJ357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+AJ335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AK357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+AK335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AL357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+AL335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$AN357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!U357*$AO357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$AP357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$AQ357*12*1000*(1-$C357)","v":0},0]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T358*$K358*12*1000*(1-$C358)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT359:AT368)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!U359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+AI348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+AI326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AJ359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+AJ348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+AJ326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AK359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+AK348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+AK326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AL359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+AL348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+AL326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+AT359","v":0},{"$f":"+Potencia!T359*$AN359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!U359*$AO359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$AP359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$AQ359*12*1000*(1-$C359)","v":0},0]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!U360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+AI349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+AI327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AJ360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+AJ349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+AJ327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AK360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+AK349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+AK327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AL360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+AL349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+AL327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$AN360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!U360*$AO360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$AP360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$AQ360*12*1000*(1-$C360)","v":0},0]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!U361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+AI350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+AI328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AJ361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+AJ350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+AJ328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AK361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+AK350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+AK328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AL361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+AL350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+AL328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$AN361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!U361*$AO361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$AP361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$AQ361*12*1000*(1-$C361)","v":0},0]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!U362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+AI351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+AI329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AJ362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+AJ351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+AJ329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AK362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+AK351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+AK329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AL362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+AL351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+AL329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$AN362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!U362*$AO362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$AP362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$AQ362*12*1000*(1-$C362)","v":0},0]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!U363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+AI352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+AI330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AJ363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+AJ352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+AJ330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AK363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+AK352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+AK330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AL363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+AL352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+AL330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$AN363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!U363*$AO363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$AP363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$AQ363*12*1000*(1-$C363)","v":0},0]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!U364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+AI353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+AI331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AJ364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+AJ353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+AJ331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AK364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+AK353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+AK331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AL364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+AL353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+AL331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$AN364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!U364*$AO364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$AP364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$AQ364*12*1000*(1-$C364)","v":0},0]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!U365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+AI354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+AI332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AJ365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+AJ354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+AJ332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AK365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+AK354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+AK332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AL365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+AL354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+AL332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$AN365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!U365*$AO365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$AP365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$AQ365*12*1000*(1-$C365)","v":0},0]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!U366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+AI355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+AI333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AJ366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+AJ355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+AJ333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AK366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+AK355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+AK333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AL366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+AL355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+AL333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$AN366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!U366*$AO366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$AP366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$AQ366*12*1000*(1-$C366)","v":0},0]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!U367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+AI356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+AI334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AJ367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+AJ356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+AJ334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AK367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+AK356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+AK334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AL367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+AL356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+AL334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$AN367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!U367*$AO367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$AP367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$AQ367*12*1000*(1-$C367)","v":0},0]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!U368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+AI357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+AI335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AJ368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+AJ357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+AJ335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AK368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+AK357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+AK335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AL368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+AL357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+AL335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$AN368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!U368*$AO368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$AP368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$AQ368*12*1000*(1-$C368)","v":0},0]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T369*$K369*12*1000*(1-$C369)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT370:AT379)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!U370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!V370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!W370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,{"$f":"IF(M370=0,0,$E370*$F$4*$G370/$Q$324)","v":0},{"$f":"IF(N370=0,0,$E370*$F$4*$G370/$N$324)","v":0},{"$f":"IF(O370=0,0,$E370*$F$4*$G370/$O$324)","v":0},{"$f":"IF(P370=0,0,$E370*$F$4*$G370/$P$324)","v":0},{"$f":"IF(Q370=0,0,$E370*$F$4*$G370/$Q$324)","v":0},{"$f":"IF(R370=0,0,$E370*$F$4*$H370/$R$324)","v":0},{"$f":"IF(S370=0,0,$E370*$F$4*$H370/$S$324)","v":0},{"$f":"IF(T370=0,0,$E370*$F$4*$H370/$T$324)","v":0},{"$f":"IF(U370=0,0,$E370*$F$4*$H370/$U$324)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+AI359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+AI348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+AI326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AJ370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+AJ359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+AJ348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+AJ326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AK370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+AK359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+AK348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+AK326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AL370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+AL359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+AL348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+AL326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+AT370","v":0},{"$f":"+Potencia!T370*$AN370*12*1000*(1-$C370)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!U371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!V371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!W371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+AI360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+AI349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+AI327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AJ371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+AJ360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+AJ349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+AJ327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AK371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+AK360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+AK349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+AK327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AL371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+AL360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+AL349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+AL327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$AN371*12*1000*(1-$C371)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!U372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!V372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!W372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+AI361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+AI350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+AI328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AJ372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+AJ361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+AJ350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+AJ328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AK372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+AK361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+AK350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+AK328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AL372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+AL361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+AL350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+AL328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$AN372*12*1000*(1-$C372)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!U373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!V373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!W373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+AI362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+AI351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+AI329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AJ373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+AJ362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+AJ351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+AJ329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AK373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+AK362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+AK351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+AK329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AL373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+AL362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+AL351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+AL329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$AN373*12*1000*(1-$C373)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!U374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!V374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!W374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+AI363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+AI352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+AI330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AJ374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+AJ363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+AJ352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+AJ330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AK374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+AK363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+AK352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+AK330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AL374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+AL363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+AL352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+AL330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$AN374*12*1000*(1-$C374)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!U375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!V375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!W375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+AI364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+AI353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+AI331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AJ375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+AJ364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+AJ353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+AJ331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AK375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+AK364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+AK353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+AK331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AL375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+AL364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+AL353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+AL331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$AN375*12*1000*(1-$C375)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!U376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!V376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!W376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+AI365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+AI354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+AI332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AJ376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+AJ365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+AJ354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+AJ332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AK376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+AK365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+AK354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+AK332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AL376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+AL365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+AL354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+AL332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$AN376*12*1000*(1-$C376)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!U377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!V377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!W377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+AI366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+AI355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+AI333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AJ377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+AJ366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+AJ355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+AJ333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AK377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+AK366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+AK355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+AK333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AL377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+AL366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+AL355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+AL333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$AN377*12*1000*(1-$C377)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,null,null,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+AI367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+AI356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+AI334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AJ378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+AJ367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+AJ356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+AJ334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AK378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+AK367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+AK356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+AK334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AL378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+AL367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+AL356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+AL334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$AN378*12*1000*(1-$C378)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,null,null,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+AI368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+AI357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+AI335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AJ379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+AJ368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+AJ357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+AJ335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AK379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+AK368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+AK357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+AK335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AL379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+AL368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+AL357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+AL335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$AN379*12*1000*(1-$C379)","v":0},null,null,null,0]

{"sheet":"CPERDP","index":15,"n_rows":379,"n_cols":55,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,6,7,7],[7,21,8,21],[7,17,7,20],[7,32,8,32],[7,28,7,31],[5,1,5,2],[5,6,5,10],[5,12,5,28],[7,9,7,10],[7,12,7,15],[7,16,8,16],[7,27,8,27],[7,23,7,26],[5,34,5,54],[7,38,8,38],[7,43,8,43],[7,49,8,49],[7,54,8,54],[7,39,7,42],[7,50,7,53],[7,45,7,48],[7,34,7,37]]}
[{"$f":"+\"Cargo por Pérdida de Potencia en Distribución\"&\" - \"&PremisaCosto!A2","v":"Cargo por Pérdida de Potencia en Distribución - EDEMET"}]
["Check: Costos = Ingresos",null,null,null,null,{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"}]
[{"$f":"BC7","v":"OK"},null,null,null,"Costo Pérdida Potencia",{"$f":"+Costos!E13","v":0},{"$f":"+Costos!F13","v":0},{"$f":"+Costos!G13","v":0},{"$f":"+Costos!H13","v":0}]
[null,null,null,null,"VP Costos ",{"$f":"+SUMPRODUCT(F3:I3,PremisaCosto!$F$84:$I$84)","v":0}]
[]
[null,null,null,null,"1 - ASIGNACIÓN COSTOS",null,"2 - DISEÑO DE CARGOS",null,null,null,null,null,"3 - GENERACION DEL MULTIPLICADOR PARA AJUSTAR TARIFA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 - CÁLCULO TARIFA A APLICAR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,{"$f":"+IF(ROUND(SUM(AX10,BC10)-F3,4)=0,\"OK\",\"Error\")","v":"OK"}]
["Categorías ","Sub Categoría","Descuento",null,"% Asignación ",null,"Diseño",null,null,"Cargo Relativo",null,null,"Ingreso por Energía a Cargo Relativo",null,null,null,"Ingreso por Energía a Cargo Relativo (2014/2015)","Ingreso por Potencia a Cargo Relativo (2014/2015)",null,null,null,"Ingreso por Potencia a Cargo Relativo (2014/2015)",null,"Multiplicador energía (aux)",null,null,null,"Multiplicador Energía (2014/2015)","Multiplicador Potencia (aux)",null,null,null,"Multiplicador Potencia (2014/2015)",null,"Tarifa a Aplicar Energía (aux)",null,null,null,"Tarifa a Aplicar por Energía ($/kWh)","Tarifa a Aplicar (TR x Multiplicador)",null,null,null,"Tarifa a Aplicar por Potencia ($/kW mes)",null,"Ingresos con Tarifa a Aplicar",null,null,null,"Ingresos (2014/2015) por Energía","Ingresos con Tarifa a Aplicar",null,null,null,"Ingresos (2014/2015) por Potencia"]
[null,null,null,null,null,null,"Energía","Potencia",null,"Energía","Potencia",null,{"$f":"+F2","v":"2022/2023"},{"$f":"+G2","v":"2023/2024"},{"$f":"+H2","v":"2024/2025"},{"$f":"+I2","v":"2025/2026"},null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},null,null,{"$f":"+M9","v":"2022/2023"},{"$f":"+S9","v":"2023/2024"},{"$f":"+T9","v":"2024/2025"},{"$f":"+U9","v":"2025/2026"},null,{"$f":"+X9","v":"2022/2023"},{"$f":"+Y9","v":"2023/2024"},{"$f":"+Z9","v":"2024/2025"},{"$f":"+AA9","v":"2025/2026"},null,null,{"$f":"+X9","v":"2022/2023"},{"$f":"+Y9","v":"2023/2024"},{"$f":"+Z9","v":"2024/2025"},{"$f":"+AA9","v":"2025/2026"},null,{"$f":"+AC9","v":"2022/2023"},{"$f":"+AD9","v":"2023/2024"},{"$f":"+AE9","v":"2024/2025"},{"$f":"+AF9","v":"2025/2026"},null,null,{"$f":"+M9","v":"2022/2023"},{"$f":"+N9","v":"2023/2024"},{"$f":"+O9","v":"2024/2025"},{"$f":"+P9","v":"2025/2026"},null,{"$f":"+AT9","v":"2022/2023"},{"$f":"+AU9","v":"2023/2024"},{"$f":"+AV9","v":"2024/2025"},{"$f":"+AW9","v":"2025/2026"}]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,{"$f":"+SUM(E11,E15,E16,E20,E76,E80,E136,E196,E209,E265,E268,E324)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AT11,AT15,AT16,AT20,AT76,AT80,AT136,AT192,AT196,AT209,AT265,AT268,AT324)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,0,null,null,null,null,null,null,null,{"$f":"+SUM(M12:M14)","v":0},0,0,0,0,0.30261367881377677,0.31427496736922733,0.326536150278189,0.3393457706775202,0.30261367881377677,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AT12:AT14)","v":0},0,0,0,0,0,0,0,0,{"$f":"+AY11","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!H94","v":"Regular"},{"$f":"+IF(B12=0,0,VLOOKUP(B12,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E11","v":0},null,0,1,null,0,1,null,{"$f":"+$J12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+$J12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+M12","v":0},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0.30261367881377677},{"$f":"+Potencia!U12*$K12*12*1000*(1-$C12)","v":0.31427496736922733},{"$f":"+Potencia!V12*$K12*12*1000*(1-$C12)","v":0.326536150278189},{"$f":"+Potencia!W12*$K12*12*1000*(1-$C12)","v":0.3393457706775202},{"$f":"+Potencia!T12*$K12*12*1000*(1-$C12)","v":0.30261367881377677},null,{"$f":"IF(M12=0,0,$E12*$F$3*$G12/M11)","v":0},{"$f":"IF(N12=0,0,$E12*$F$3*$G12/N11)","v":0},{"$f":"IF(O12=0,0,$E12*$F$3*$G12/O11)","v":0},{"$f":"IF(P12=0,0,$E12*$F$3*$G12/P11)","v":0},{"$f":"IF(Q12=0,0,$E12*$F$3*$G12/Q11)","v":0},{"$f":"IF(R12=0,0,$E12*$F$3*$H12/R11)","v":0},{"$f":"IF(S12=0,0,$E12*$F$3*$H12/S11)","v":0},{"$f":"IF(T12=0,0,$E12*$F$3*$H12/T11)","v":0},{"$f":"IF(U12=0,0,$E12*$F$3*$H12/U11)","v":0},{"$f":"IF(R12=0,0,$E12*$F$3*$H12/R11)","v":0},null,{"$f":"+$J12*X12","v":0},{"$f":"+$J12*Y12","v":0},{"$f":"+$J12*Z12","v":0},{"$f":"+$J12*AA12","v":0},{"$f":"+$J12*AB12","v":0},{"$f":"+AC12*$K12","v":0},{"$f":"+AD12*$K12","v":0},{"$f":"+AE12*$K12","v":0},{"$f":"+AF12*$K12","v":0},{"$f":"+AC12*$K12","v":0},null,{"$f":"+AI12*Energía!Z12*(1-$C12)*1000","v":0},{"$f":"+AJ12*Energía!AA12*(1-$C12)*1000","v":0},{"$f":"+AK12*Energía!AB12*(1-$C12)*1000","v":0},{"$f":"+AL12*Energía!AC12*(1-$C12)*1000","v":0},{"$f":"+AT12","v":0},{"$f":"+Potencia!T12*$AN12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!U12*$AO12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!V12*$AP12*12*1000*(1-$C12)","v":0},{"$f":"+Potencia!W12*$AQ12*12*1000*(1-$C12)","v":0},0]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H95","v":"Regular"},{"$f":"+IF(B13=0,0,VLOOKUP(B13,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":0},null,0,0,null,0,0,null,{"$f":"+$J13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+$J13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+M13","v":0},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!U13*$K13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$K13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$K13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!T13*$K13*12*1000*(1-$C13)","v":0},null,{"$f":"IF(M13=0,0,$E13*$F$3*$G13/$M$11)","v":0},{"$f":"IF(N13=0,0,$E13*$F$3*$G13/$N$11)","v":0},{"$f":"IF(O13=0,0,$E13*$F$3*$G13/$O$11)","v":0},{"$f":"IF(P13=0,0,$E13*$F$3*$G13/$P$11)","v":0},{"$f":"IF(Q13=0,0,$E13*$F$3*$G13/$Q$11)","v":0},{"$f":"IF(R13=0,0,$E13*$F$3*$H13/$R$11)","v":0},{"$f":"IF(S13=0,0,$E13*$F$3*$H13/$S$11)","v":0},{"$f":"IF(T13=0,0,$E13*$F$3*$H13/$T$11)","v":0},{"$f":"IF(U13=0,0,$E13*$F$3*$H13/$U$11)","v":0},{"$f":"IF(R13=0,0,$E13*$F$3*$H13/$R$11)","v":0},null,{"$f":"+$J13*X13","v":0},{"$f":"+$J13*Y13","v":0},{"$f":"+$J13*Z13","v":0},{"$f":"+$J13*AA13","v":0},{"$f":"+$J13*AB13","v":0},{"$f":"+AC13*$K13","v":0},{"$f":"+AD13*$K13","v":0},{"$f":"+AE13*$K13","v":0},{"$f":"+AF13*$K13","v":0},{"$f":"+AC13*$K13","v":0},null,{"$f":"+AI13*Energía!Z13*(1-$C13)*1000","v":0},{"$f":"+AJ13*Energía!AA13*(1-$C13)*1000","v":0},{"$f":"+AK13*Energía!AB13*(1-$C13)*1000","v":0},{"$f":"+AL13*Energía!AC13*(1-$C13)*1000","v":0},{"$f":"+AT13","v":0},{"$f":"+Potencia!T13*$AN13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!U13*$AO13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!V13*$AP13*12*1000*(1-$C13)","v":0},{"$f":"+Potencia!W13*$AQ13*12*1000*(1-$C13)","v":0},{"$f":"+AY13","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H96","v":"Regular"},{"$f":"+IF(B14=0,0,VLOOKUP(B14,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$11","v":0},null,0,0,null,0,0,null,{"$f":"+$J14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+$J14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+M14","v":0},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!U14*$K14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$K14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$K14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!T14*$K14*12*1000*(1-$C14)","v":0},null,{"$f":"IF(M14=0,0,$E14*$F$3*$G14/$M$11)","v":0},{"$f":"IF(N14=0,0,$E14*$F$3*$G14/$N$11)","v":0},{"$f":"IF(O14=0,0,$E14*$F$3*$G14/$O$11)","v":0},{"$f":"IF(P14=0,0,$E14*$F$3*$G14/$P$11)","v":0},{"$f":"IF(Q14=0,0,$E14*$F$3*$G14/$Q$11)","v":0},{"$f":"IF(R14=0,0,$E14*$F$3*$H14/$R$11)","v":0},{"$f":"IF(S14=0,0,$E14*$F$3*$H14/$S$11)","v":0},{"$f":"IF(T14=0,0,$E14*$F$3*$H14/$T$11)","v":0},{"$f":"IF(U14=0,0,$E14*$F$3*$H14/$U$11)","v":0},{"$f":"IF(R14=0,0,$E14*$F$3*$H14/$R$11)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"+AC14*$K14","v":0},null,{"$f":"+AI14*Energía!Z14*(1-$C14)*1000","v":0},{"$f":"+AJ14*Energía!AA14*(1-$C14)*1000","v":0},{"$f":"+AK14*Energía!AB14*(1-$C14)*1000","v":0},{"$f":"+AL14*Energía!AC14*(1-$C14)*1000","v":0},{"$f":"+AT14","v":0},{"$f":"+Potencia!T14*$AN14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!U14*$AO14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!V14*$AP14*12*1000*(1-$C14)","v":0},{"$f":"+Potencia!W14*$AQ14*12*1000*(1-$C14)","v":0},0]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!H97","v":"Regular"},{"$f":"+IF(B15=0,0,VLOOKUP(B15,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+$J15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+$J15*Energía!AC15*(1-$C15)*1000","v":0},0,{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":266.30003735612348},{"$f":"+Potencia!U15*$K15*12*1000*(1-$C15)","v":276.56197128491999},{"$f":"+Potencia!V15*$K15*12*1000*(1-$C15)","v":287.3518122448063},{"$f":"+Potencia!W15*$K15*12*1000*(1-$C15)","v":298.62427819621769},{"$f":"+Potencia!T15*$K15*12*1000*(1-$C15)","v":266.30003735612348},null,{"$f":"IF(M15=0,0,$E15*$F$3*$G15/M15)","v":0},{"$f":"IF(N15=0,0,$E15*$G$3*$G15/N15)","v":0},{"$f":"IF(O15=0,0,$E15*$H$3*$G15/O15)","v":0},{"$f":"IF(P15=0,0,$E15*$I$3*$G15/P15)","v":0},{"$f":"IF(Q15=0,0,$E15*$F$3*$G15/Q15)","v":0},{"$f":"IF(R15=0,0,$E15*$F$3*$H15/R15)","v":0},{"$f":"IF(S15=0,0,$E15*$G$3*$H15/S15)","v":0},{"$f":"IF(T15=0,0,$E15*$H$3*$H15/T15)","v":0},{"$f":"IF(U15=0,0,$E15*$I$3*$H15/U15)","v":0},{"$f":"IF(R15=0,0,$E15*$F$3*$H15/R15)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI15*Energía!Z15*(1-$C15)*1000","v":0},{"$f":"+AJ15*Energía!AA15*(1-$C15)*1000","v":0},{"$f":"+AK15*Energía!AB15*(1-$C15)*1000","v":0},{"$f":"+AL15*Energía!AC15*(1-$C15)*1000","v":0},0,{"$f":"+Potencia!T15*$AN15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!U15*$AO15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!V15*$AP15*12*1000*(1-$C15)","v":0},{"$f":"+Potencia!W15*$AQ15*12*1000*(1-$C15)","v":0},0]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!H98","v":0},{"$f":"+IF(B16=0,0,VLOOKUP(B16,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,null,null,null,null,null,null,{"$f":"+SUM(M17:M19)","v":0},0,0,0,0,25044.308058628161,26009.396299477248,27024.131797022914,28084.255981271559,25044.308058628161,null,{"$f":"IF(M16=0,0,$E16*$F$3*$G16/M16)","v":0},{"$f":"IF(N16=0,0,$E16*$G$3*$G16/N16)","v":0},{"$f":"IF(O16=0,0,$E16*$H$3*$G16/O16)","v":0},{"$f":"IF(P16=0,0,$E16*$I$3*$G16/P16)","v":0},{"$f":"IF(Q16=0,0,$E16*$F$3*$G16/Q16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*$H16/R16)","v":0},{"$f":"IF(S16=0,0,$E16*$G$3*$H16/S16)","v":0},{"$f":"IF(T16=0,0,$E16*$H$3*$H16/T16)","v":0},{"$f":"IF(U16=0,0,$E16*$I$3*$H16/U16)","v":0},{"$f":"IF(R16=0,0,$E16*$F$3*$H16/R16)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT17:AT19)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!H99","v":"Regular"},{"$f":"+IF(B17=0,0,VLOOKUP(B17,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E16","v":0},null,0,1,null,0,1,null,{"$f":"+$J17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+$J17*Energía!AC17*(1-$C17)*1000","v":0},0,{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":25044.308058628161},{"$f":"+Potencia!U17*$K17*12*1000*(1-$C17)","v":26009.396299477248},{"$f":"+Potencia!V17*$K17*12*1000*(1-$C17)","v":27024.131797022914},{"$f":"+Potencia!W17*$K17*12*1000*(1-$C17)","v":28084.255981271559},{"$f":"+Potencia!T17*$K17*12*1000*(1-$C17)","v":25044.308058628161},null,{"$f":"IF(M17=0,0,$E17*$F$3*$G17/M16)","v":0},{"$f":"IF(N17=0,0,$E17*$F$3*$G17/N16)","v":0},{"$f":"IF(O17=0,0,$E17*$F$3*$G17/O16)","v":0},{"$f":"IF(P17=0,0,$E17*$F$3*$G17/P16)","v":0},{"$f":"IF(Q17=0,0,$E17*$F$3*$G17/Q16)","v":0},{"$f":"IF(R17=0,0,$E17*$F$3*$H17/R16)","v":0},{"$f":"IF(S17=0,0,$E17*$F$3*$H17/S16)","v":0},{"$f":"IF(T17=0,0,$E17*$F$3*$H17/T16)","v":0},{"$f":"IF(U17=0,0,$E17*$F$3*$H17/U16)","v":0},{"$f":"IF(R17=0,0,$E17*$F$3*$H17/R16)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI17*Energía!Z17*(1-$C17)*1000","v":0},{"$f":"+AJ17*Energía!AA17*(1-$C17)*1000","v":0},{"$f":"+AK17*Energía!AB17*(1-$C17)*1000","v":0},{"$f":"+AL17*Energía!AC17*(1-$C17)*1000","v":0},0,{"$f":"+Potencia!T17*$AN17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!U17*$AO17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!V17*$AP17*12*1000*(1-$C17)","v":0},{"$f":"+Potencia!W17*$AQ17*12*1000*(1-$C17)","v":0},0]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H100","v":"Regular"},{"$f":"+IF(B18=0,0,VLOOKUP(B18,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":0},null,0,0,null,0,0,null,{"$f":"+$J18*Energía!Z18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+$J18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+M18","v":0},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!U18*$K18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$K18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$K18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!T18*$K18*12*1000*(1-$C18)","v":0},null,{"$f":"IF(M18=0,0,$E18*$F$3*$G18/$M$16)","v":0},{"$f":"IF(N18=0,0,$E18*$F$3*$G18/$N$16)","v":0},{"$f":"IF(O18=0,0,$E18*$F$3*$G18/$O$16)","v":0},{"$f":"IF(P18=0,0,$E18*$F$3*$G18/$P$16)","v":0},{"$f":"IF(Q18=0,0,$E18*$F$3*$G18/$Q$16)","v":0},{"$f":"IF(R18=0,0,$E18*$F$3*$H18/$R$16)","v":0},{"$f":"IF(S18=0,0,$E18*$F$3*$H18/$S$16)","v":0},{"$f":"IF(T18=0,0,$E18*$F$3*$H18/$T$16)","v":0},{"$f":"IF(U18=0,0,$E18*$F$3*$H18/$U$16)","v":0},{"$f":"IF(R18=0,0,$E18*$F$3*$H18/$R$16)","v":0},null,{"$f":"+$J18*X18","v":0},{"$f":"+$J18*Y18","v":0},{"$f":"+$J18*Z18","v":0},{"$f":"+$J18*AA18","v":0},{"$f":"+$J18*AB18","v":0},{"$f":"+AC18*$K18","v":0},{"$f":"+AD18*$K18","v":0},{"$f":"+AE18*$K18","v":0},{"$f":"+AF18*$K18","v":0},{"$f":"+AC18*$K18","v":0},null,{"$f":"+AI18*Energía!Z18*(1-$C18)*1000","v":0},{"$f":"+AJ18*Energía!AA18*(1-$C18)*1000","v":0},{"$f":"+AK18*Energía!AB18*(1-$C18)*1000","v":0},{"$f":"+AL18*Energía!AC18*(1-$C18)*1000","v":0},{"$f":"+AT18","v":0},{"$f":"+Potencia!T18*$AN18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!U18*$AO18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!V18*$AP18*12*1000*(1-$C18)","v":0},{"$f":"+Potencia!W18*$AQ18*12*1000*(1-$C18)","v":0},{"$f":"+AY18","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H101","v":"Regular"},{"$f":"+IF(B19=0,0,VLOOKUP(B19,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$16","v":0},null,0,0,null,0,0,null,{"$f":"+$J19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+$J19*Energía!AC19*(1-$C19)*1000","v":0},0,{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!U19*$K19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$K19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$K19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!T19*$K19*12*1000*(1-$C19)","v":0},null,{"$f":"IF(M19=0,0,$E19*$F$3*$G19/$M$16)","v":0},{"$f":"IF(N19=0,0,$E19*$F$3*$G19/$N$16)","v":0},{"$f":"IF(O19=0,0,$E19*$F$3*$G19/$O$16)","v":0},{"$f":"IF(P19=0,0,$E19*$F$3*$G19/$P$16)","v":0},{"$f":"IF(Q19=0,0,$E19*$F$3*$G19/$Q$16)","v":0},{"$f":"IF(R19=0,0,$E19*$F$3*$H19/$R$16)","v":0},{"$f":"IF(S19=0,0,$E19*$F$3*$H19/$S$16)","v":0},{"$f":"IF(T19=0,0,$E19*$F$3*$H19/$T$16)","v":0},{"$f":"IF(U19=0,0,$E19*$F$3*$H19/$U$16)","v":0},{"$f":"IF(R19=0,0,$E19*$F$3*$H19/$R$16)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI19*Energía!Z19*(1-$C19)*1000","v":0},{"$f":"+AJ19*Energía!AA19*(1-$C19)*1000","v":0},{"$f":"+AK19*Energía!AB19*(1-$C19)*1000","v":0},{"$f":"+AL19*Energía!AC19*(1-$C19)*1000","v":0},0,{"$f":"+Potencia!T19*$AN19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!U19*$AO19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!V19*$AP19*12*1000*(1-$C19)","v":0},{"$f":"+Potencia!W19*$AQ19*12*1000*(1-$C19)","v":0},0]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!H102","v":0},{"$f":"+IF(B20=0,0,VLOOKUP(B20,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M21,M32,M43,M54,M65)","v":0},0,0,0,0,2127589.2713900907,2209538.7018189318,2295703.0186115177,2385719.2472893158,{"$f":"+Potencia!T20*$K20*12*1000*(1-$C20)","v":0},null,{"$f":"IF(M20=0,0,$E20*$F$3*$G20/$Q$20)","v":0},{"$f":"IF(N20=0,0,$E20*$G$3*$G20/$N$20)","v":0},{"$f":"IF(O20=0,0,$E20*$H$3*$G20/$O$20)","v":0},{"$f":"IF(P20=0,0,$E20*$I$3*$G20/$P$20)","v":0},{"$f":"IF(Q20=0,0,$E20*$F$3*$G20/$Q$20)","v":0},{"$f":"IF(R20=0,0,$E20*$F$3*$H20/$R$20)","v":0},{"$f":"IF(S20=0,0,$E20*$G$3*$H20/$S$20)","v":0},{"$f":"IF(T20=0,0,$E20*$H$3*$H20/$T$20)","v":0},{"$f":"IF(U20=0,0,$E20*$I$3*$H20/$U$20)","v":0},{"$f":"IF(R20=0,0,$E20*$F$3*$H20/$R$20)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT21,AT32,AT43,AT54,AT65)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H103","v":0},{"$f":"+IF(B21=0,0,VLOOKUP(B21,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,0,1,null,{"$f":"+SUM(M22:M31)","v":0},{"$f":"+SUM(N22:N31)","v":0},{"$f":"+SUM(O22:O31)","v":0},{"$f":"+SUM(P22:P31)","v":0},{"$f":"+SUM(Q22:Q31)","v":0},2127589.2713900907,2209538.7018189318,2295703.0186115177,2385719.2472893158,2127589.2713900907,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT22:AT31)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!H104","v":"Regular"},{"$f":"+IF(B22=0,0,VLOOKUP(B22,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E21","v":0},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,{"$f":"+J21","v":0},{"$f":"+K21","v":1},null,{"$f":"+$J22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+$J22*Energía!AC22*(1-$C22)*1000","v":0},0,{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":2083420.3840577893},{"$f":"+Potencia!U22*$K22*12*1000*(1-$C22)","v":2163667.7561316541},{"$f":"+Potencia!V22*$K22*12*1000*(1-$C22)","v":2248042.4551892136},{"$f":"+Potencia!W22*$K22*12*1000*(1-$C22)","v":2336189.0172927664},{"$f":"+Potencia!T22*$K22*12*1000*(1-$C22)","v":2083420.3840577893},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI22*Energía!Z22*(1-$C22)*1000","v":0},{"$f":"+AJ22*Energía!AA22*(1-$C22)*1000","v":0},{"$f":"+AK22*Energía!AB22*(1-$C22)*1000","v":0},{"$f":"+AL22*Energía!AC22*(1-$C22)*1000","v":0},0,{"$f":"+Potencia!T22*$AN22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!U22*$AO22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!V22*$AP22*12*1000*(1-$C22)","v":0},{"$f":"+Potencia!W22*$AQ22*12*1000*(1-$C22)","v":0},0]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!H105","v":"Agro"},{"$f":"+IF(B23=0,0,VLOOKUP(B23,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,{"$f":"+G22","v":0},1,null,{"$f":"+J22","v":0},1,null,{"$f":"+$J23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+$J23*Energía!AC23*(1-$C23)*1000","v":0},0,{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":44168.887332301223},{"$f":"+Potencia!U23*$K23*12*1000*(1-$C23)","v":45870.945687277679},{"$f":"+Potencia!V23*$K23*12*1000*(1-$C23)","v":47660.563422303923},{"$f":"+Potencia!W23*$K23*12*1000*(1-$C23)","v":49530.229996549489},{"$f":"+Potencia!T23*$K23*12*1000*(1-$C23)","v":44168.887332301223},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI23*Energía!Z23*(1-$C23)*1000","v":0},{"$f":"+AJ23*Energía!AA23*(1-$C23)*1000","v":0},{"$f":"+AK23*Energía!AB23*(1-$C23)*1000","v":0},{"$f":"+AL23*Energía!AC23*(1-$C23)*1000","v":0},0,{"$f":"+Potencia!T23*$AN23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!U23*$AO23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!V23*$AP23*12*1000*(1-$C23)","v":0},{"$f":"+Potencia!W23*$AQ23*12*1000*(1-$C23)","v":0},0]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!H106","v":"Jub. 1"},{"$f":"+IF(B24=0,0,VLOOKUP(B24,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+$J24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+$J24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!U24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$K24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!T24*$K24*12*1000*(1-$C24)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI24*Energía!Z24*(1-$C24)*1000","v":0},{"$f":"+AJ24*Energía!AA24*(1-$C24)*1000","v":0},{"$f":"+AK24*Energía!AB24*(1-$C24)*1000","v":0},{"$f":"+AL24*Energía!AC24*(1-$C24)*1000","v":0},0,{"$f":"+Potencia!T24*$AN24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!U24*$AO24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!V24*$AP24*12*1000*(1-$C24)","v":0},{"$f":"+Potencia!W24*$AQ24*12*1000*(1-$C24)","v":0},0]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!H107","v":"Jub. 2"},{"$f":"+IF(B25=0,0,VLOOKUP(B25,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+$J25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+$J25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},0,{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!U25*$K25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$K25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$K25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!T25*$K25*12*1000*(1-$C25)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI25*((Energía!Z25-Clientes!T25*Límites!$B$14*12)+Clientes!T25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+AJ25*((Energía!AA25-Clientes!U25*Límites!$B$14*12)+Clientes!U25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+AK25*((Energía!AB25-Clientes!V25*Límites!$B$14*12)+Clientes!V25*Límites!$B$14*12*(1-$C25))*1000","v":0},{"$f":"+AL25*((Energía!AC25-Clientes!W25*Límites!$B$14*12)+Clientes!W25*Límites!$B$14*12*(1-$C25))*1000","v":0},0,{"$f":"+Potencia!T25*$AN25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!U25*$AO25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!V25*$AP25*12*1000*(1-$C25)","v":0},{"$f":"+Potencia!W25*$AQ25*12*1000*(1-$C25)","v":0},0]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!H108","v":"Político"},{"$f":"+IF(B26=0,0,VLOOKUP(B26,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,1,null,{"$f":"+$J26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+$J26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!U26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$K26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!T26*$K26*12*1000*(1-$C26)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI26*Energía!Z26*(1-$C26)*1000","v":0},{"$f":"+AJ26*Energía!AA26*(1-$C26)*1000","v":0},{"$f":"+AK26*Energía!AB26*(1-$C26)*1000","v":0},{"$f":"+AL26*Energía!AC26*(1-$C26)*1000","v":0},0,{"$f":"+Potencia!T26*$AN26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!U26*$AO26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!V26*$AP26*12*1000*(1-$C26)","v":0},{"$f":"+Potencia!W26*$AQ26*12*1000*(1-$C26)","v":0},0]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!H109","v":"x1"},{"$f":"+IF(B27=0,0,VLOOKUP(B27,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+$J27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+$J27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!U27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$K27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!T27*$K27*12*1000*(1-$C27)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI27*Energía!Z27*(1-$C27)*1000","v":0},{"$f":"+AJ27*Energía!AA27*(1-$C27)*1000","v":0},{"$f":"+AK27*Energía!AB27*(1-$C27)*1000","v":0},{"$f":"+AL27*Energía!AC27*(1-$C27)*1000","v":0},0,{"$f":"+Potencia!T27*$AN27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!U27*$AO27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!V27*$AP27*12*1000*(1-$C27)","v":0},{"$f":"+Potencia!W27*$AQ27*12*1000*(1-$C27)","v":0},0]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!H110","v":"x2"},{"$f":"+IF(B28=0,0,VLOOKUP(B28,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+$J28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+$J28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!U28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$K28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!T28*$K28*12*1000*(1-$C28)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI28*((Energía!Z28-Clientes!T28*Límites!$B$16*12)+Clientes!T28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AJ28*((Energía!AA28-Clientes!U28*Límites!$B$16*12)+Clientes!U28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AK28*((Energía!AB28-Clientes!V28*Límites!$B$16*12)+Clientes!V28*Límites!$B$16*12*(1-$C28))*1000","v":0},{"$f":"+AL28*((Energía!AC28-Clientes!W28*Límites!$B$16*12)+Clientes!W28*Límites!$B$16*12*(1-$C28))*1000","v":0},0,{"$f":"+Potencia!T28*$AN28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!U28*$AO28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!V28*$AP28*12*1000*(1-$C28)","v":0},{"$f":"+Potencia!W28*$AQ28*12*1000*(1-$C28)","v":0},0]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!H111","v":"Discap."},{"$f":"+IF(B29=0,0,VLOOKUP(B29,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+$J29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+$J29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!U29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$K29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!T29*$K29*12*1000*(1-$C29)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI29*Energía!Z29*(1-$C29)*1000","v":0},{"$f":"+AJ29*Energía!AA29*(1-$C29)*1000","v":0},{"$f":"+AK29*Energía!AB29*(1-$C29)*1000","v":0},{"$f":"+AL29*Energía!AC29*(1-$C29)*1000","v":0},0,{"$f":"+Potencia!T29*$AN29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!U29*$AO29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!V29*$AP29*12*1000*(1-$C29)","v":0},{"$f":"+Potencia!W29*$AQ29*12*1000*(1-$C29)","v":0},0]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H112","v":"Discapacitados 601-más"},{"$f":"+IF(B30=0,0,VLOOKUP(B30,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+$J30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+$J30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!U30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$K30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!T30*$K30*12*1000*(1-$C30)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI30*((Energía!Z30-Clientes!T30*Límites!$B$15*12)+Clientes!T30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AJ30*((Energía!AA30-Clientes!U30*Límites!$B$15*12)+Clientes!U30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AK30*((Energía!AB30-Clientes!V30*Límites!$B$15*12)+Clientes!V30*Límites!$B$15*12*(1-$C30))*1000","v":0},{"$f":"+AL30*((Energía!AC30-Clientes!W30*Límites!$B$15*12)+Clientes!W30*Límites!$B$15*12*(1-$C30))*1000","v":0},0,{"$f":"+Potencia!T30*$AN30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!U30*$AO30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!V30*$AP30*12*1000*(1-$C30)","v":0},{"$f":"+Potencia!W30*$AQ30*12*1000*(1-$C30)","v":0},0]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H113","v":"Cruz Roja"},{"$f":"+IF(B31=0,0,VLOOKUP(B31,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,1,null,{"$f":"+$J31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+$J31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!U31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$K31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!T31*$K31*12*1000*(1-$C31)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI31*Energía!Z31*(1-$C31)*1000","v":0},{"$f":"+AJ31*Energía!AA31*(1-$C31)*1000","v":0},{"$f":"+AK31*Energía!AB31*(1-$C31)*1000","v":0},{"$f":"+AL31*Energía!AC31*(1-$C31)*1000","v":0},0,{"$f":"+Potencia!T31*$AN31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!U31*$AO31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!V31*$AP31*12*1000*(1-$C31)","v":0},{"$f":"+Potencia!W31*$AQ31*12*1000*(1-$C31)","v":0},0]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H114","v":0},{"$f":"+IF(B32=0,0,VLOOKUP(B32,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+SUM(M33:M42)","v":0},{"$f":"+SUM(N33:N42)","v":0},{"$f":"+SUM(O33:O42)","v":0},{"$f":"+SUM(P33:P42)","v":0},{"$f":"+SUM(Q33:Q42)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT33:AT42)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!H115","v":"Regular"},{"$f":"+IF(B33=0,0,VLOOKUP(B33,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J32","v":0},{"$f":"+K32","v":1},null,{"$f":"+($J33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+$J22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+$J22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+$J22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+($J33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+$J22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!U33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$K33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!T33*$K33*12*1000*(1-$C33)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI33*(Energía!Z33-Clientes!T33*Límites!$B$6*12)+AI22*Clientes!T33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AJ33*(Energía!AA33-Clientes!U33*Límites!$B$6*12)+AJ22*Clientes!U33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AK33*(Energía!AB33-Clientes!V33*Límites!$B$6*12)+AK22*Clientes!V33*Límites!$B$6*12)*(1-$C33)*1000","v":0},{"$f":"+(AL33*(Energía!AC33-Clientes!W33*Límites!$B$6*12)+AL22*Clientes!W33*Límites!$B$6*12)*(1-$C33)*1000","v":0},0,{"$f":"+Potencia!T33*$AN33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!U33*$AO33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!V33*$AP33*12*1000*(1-$C33)","v":0},{"$f":"+Potencia!W33*$AQ33*12*1000*(1-$C33)","v":0},0]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!H116","v":"Agro"},{"$f":"+IF(B34=0,0,VLOOKUP(B34,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J33","v":0},1,null,{"$f":"+($J34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+$J23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+$J23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+$J23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+($J34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+$J23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!U34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$K34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!T34*$K34*12*1000*(1-$C34)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI34*(Energía!Z34-Clientes!T34*Límites!$B$6*12)+AI23*Clientes!T34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AJ34*(Energía!AA34-Clientes!U34*Límites!$B$6*12)+AJ23*Clientes!U34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AK34*(Energía!AB34-Clientes!V34*Límites!$B$6*12)+AK23*Clientes!V34*Límites!$B$6*12)*(1-$C34)*1000","v":0},{"$f":"+(AL34*(Energía!AC34-Clientes!W34*Límites!$B$6*12)+AL23*Clientes!W34*Límites!$B$6*12)*(1-$C34)*1000","v":0},0,{"$f":"+Potencia!T34*$AN34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!U34*$AO34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!V34*$AP34*12*1000*(1-$C34)","v":0},{"$f":"+Potencia!W34*$AQ34*12*1000*(1-$C34)","v":0},0]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!H117","v":"Jub. 1"},{"$f":"+IF(B35=0,0,VLOOKUP(B35,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+$J24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+$J24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+$J24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+($J35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+$J24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!U35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$K35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!T35*$K35*12*1000*(1-$C35)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI35*(Energía!Z35-Clientes!T35*Límites!$B$6*12)+AI24*Clientes!T35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AJ35*(Energía!AA35-Clientes!U35*Límites!$B$6*12)+AJ24*Clientes!U35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AK35*(Energía!AB35-Clientes!V35*Límites!$B$6*12)+AK24*Clientes!V35*Límites!$B$6*12)*(1-$C35)*1000","v":0},{"$f":"+(AL35*(Energía!AC35-Clientes!W35*Límites!$B$6*12)+AL24*Clientes!W35*Límites!$B$6*12)*(1-$C35)*1000","v":0},0,{"$f":"+Potencia!T35*$AN35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!U35*$AO35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!V35*$AP35*12*1000*(1-$C35)","v":0},{"$f":"+Potencia!W35*$AQ35*12*1000*(1-$C35)","v":0},0]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!H118","v":"Jub. 2"},{"$f":"+IF(B36=0,0,VLOOKUP(B36,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+$J25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+$J25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+$J25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+($J36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+$J25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!U36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$K36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!T36*$K36*12*1000*(1-$C36)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI36*(Energía!Z36-Clientes!T36*Límites!$B$6*12)+AI25*Clientes!T36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AJ36*(Energía!AA36-Clientes!U36*Límites!$B$6*12)+AJ25*Clientes!U36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AK36*(Energía!AB36-Clientes!V36*Límites!$B$6*12)+AK25*Clientes!V36*Límites!$B$6*12)*(1-$C36)*1000","v":0},{"$f":"+(AL36*(Energía!AC36-Clientes!W36*Límites!$B$6*12)+AL25*Clientes!W36*Límites!$B$6*12)*(1-$C36)*1000","v":0},0,{"$f":"+Potencia!T36*$AN36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!U36*$AO36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!V36*$AP36*12*1000*(1-$C36)","v":0},{"$f":"+Potencia!W36*$AQ36*12*1000*(1-$C36)","v":0},0]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!H119","v":"Político"},{"$f":"+IF(B37=0,0,VLOOKUP(B37,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,1,null,{"$f":"+($J37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+$J26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+$J26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+$J26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+($J37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+$J26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!U37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$K37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!T37*$K37*12*1000*(1-$C37)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI37*(Energía!Z37-Clientes!T37*Límites!$B$6*12)+AI26*Clientes!T37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AJ37*(Energía!AA37-Clientes!U37*Límites!$B$6*12)+AJ26*Clientes!U37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AK37*(Energía!AB37-Clientes!V37*Límites!$B$6*12)+AK26*Clientes!V37*Límites!$B$6*12)*(1-$C37)*1000","v":0},{"$f":"+(AL37*(Energía!AC37-Clientes!W37*Límites!$B$6*12)+AL26*Clientes!W37*Límites!$B$6*12)*(1-$C37)*1000","v":0},0,{"$f":"+Potencia!T37*$AN37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!U37*$AO37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!V37*$AP37*12*1000*(1-$C37)","v":0},{"$f":"+Potencia!W37*$AQ37*12*1000*(1-$C37)","v":0},0]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!H120","v":"x1"},{"$f":"+IF(B38=0,0,VLOOKUP(B38,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+($J38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+$J27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+$J27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+$J27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+($J38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+$J27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!U38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$K38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!T38*$K38*12*1000*(1-$C38)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI38*(Energía!Z38-Clientes!T38*Límites!$B$6*12)+AI27*Clientes!T38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AJ38*(Energía!AA38-Clientes!U38*Límites!$B$6*12)+AJ27*Clientes!U38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AK38*(Energía!AB38-Clientes!V38*Límites!$B$6*12)+AK27*Clientes!V38*Límites!$B$6*12)*(1-$C38)*1000","v":0},{"$f":"+(AL38*(Energía!AC38-Clientes!W38*Límites!$B$6*12)+AL27*Clientes!W38*Límites!$B$6*12)*(1-$C38)*1000","v":0},0,{"$f":"+Potencia!T38*$AN38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!U38*$AO38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!V38*$AP38*12*1000*(1-$C38)","v":0},{"$f":"+Potencia!W38*$AQ38*12*1000*(1-$C38)","v":0},0]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!H121","v":"x2"},{"$f":"+IF(B39=0,0,VLOOKUP(B39,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G38","v":0},1,null,0,1,null,{"$f":"+($J39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+$J28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+$J28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+$J28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+($J39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+$J28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!U39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$K39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!T39*$K39*12*1000*(1-$C39)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI39*(Energía!Z39-Clientes!T39*Límites!$B$6*12)+AI28*Clientes!T39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AJ39*(Energía!AA39-Clientes!U39*Límites!$B$6*12)+AJ28*Clientes!U39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AK39*(Energía!AB39-Clientes!V39*Límites!$B$6*12)+AK28*Clientes!V39*Límites!$B$6*12)*(1-$C39)*1000","v":0},{"$f":"+(AL39*(Energía!AC39-Clientes!W39*Límites!$B$6*12)+AL28*Clientes!W39*Límites!$B$6*12)*(1-$C39)*1000","v":0},0,{"$f":"+Potencia!T39*$AN39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!U39*$AO39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!V39*$AP39*12*1000*(1-$C39)","v":0},{"$f":"+Potencia!W39*$AQ39*12*1000*(1-$C39)","v":0},0]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!H122","v":"Discap."},{"$f":"+IF(B40=0,0,VLOOKUP(B40,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+$J29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+$J29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+$J29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+($J40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+$J29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!U40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$K40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!T40*$K40*12*1000*(1-$C40)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI40*(Energía!Z40-Clientes!T40*Límites!$B$6*12)+AI29*Clientes!T40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AJ40*(Energía!AA40-Clientes!U40*Límites!$B$6*12)+AJ29*Clientes!U40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AK40*(Energía!AB40-Clientes!V40*Límites!$B$6*12)+AK29*Clientes!V40*Límites!$B$6*12)*(1-$C40)*1000","v":0},{"$f":"+(AL40*(Energía!AC40-Clientes!W40*Límites!$B$6*12)+AL29*Clientes!W40*Límites!$B$6*12)*(1-$C40)*1000","v":0},0,{"$f":"+Potencia!T40*$AN40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!U40*$AO40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!V40*$AP40*12*1000*(1-$C40)","v":0},{"$f":"+Potencia!W40*$AQ40*12*1000*(1-$C40)","v":0},0]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H123","v":"Discapacitados 601-más"},{"$f":"+IF(B41=0,0,VLOOKUP(B41,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+$J30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+$J30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+$J30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+($J41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+$J30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!U41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$K41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!T41*$K41*12*1000*(1-$C41)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI41*(Energía!Z41-Clientes!T41*Límites!$B$6*12)+AI30*Clientes!T41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AJ41*(Energía!AA41-Clientes!U41*Límites!$B$6*12)+AJ30*Clientes!U41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AK41*(Energía!AB41-Clientes!V41*Límites!$B$6*12)+AK30*Clientes!V41*Límites!$B$6*12)*(1-$C41)*1000","v":0},{"$f":"+(AL41*(Energía!AC41-Clientes!W41*Límites!$B$6*12)+AL30*Clientes!W41*Límites!$B$6*12)*(1-$C41)*1000","v":0},0,{"$f":"+Potencia!T41*$AN41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!U41*$AO41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!V41*$AP41*12*1000*(1-$C41)","v":0},{"$f":"+Potencia!W41*$AQ41*12*1000*(1-$C41)","v":0},0]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H124","v":"Cruz Roja"},{"$f":"+IF(B42=0,0,VLOOKUP(B42,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,1,null,{"$f":"+($J42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+$J31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+$J31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+$J31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+($J42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+$J31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!U42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$K42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!T42*$K42*12*1000*(1-$C42)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI42*(Energía!Z42-Clientes!T42*Límites!$B$6*12)+AI31*Clientes!T42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AJ42*(Energía!AA42-Clientes!U42*Límites!$B$6*12)+AJ31*Clientes!U42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AK42*(Energía!AB42-Clientes!V42*Límites!$B$6*12)+AK31*Clientes!V42*Límites!$B$6*12)*(1-$C42)*1000","v":0},{"$f":"+(AL42*(Energía!AC42-Clientes!W42*Límites!$B$6*12)+AL31*Clientes!W42*Límites!$B$6*12)*(1-$C42)*1000","v":0},0,{"$f":"+Potencia!T42*$AN42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!U42*$AO42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!V42*$AP42*12*1000*(1-$C42)","v":0},{"$f":"+Potencia!W42*$AQ42*12*1000*(1-$C42)","v":0},0]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H125","v":0},{"$f":"+IF(B43=0,0,VLOOKUP(B43,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+SUM(M44:M53)","v":0},{"$f":"+SUM(N44:N53)","v":0},{"$f":"+SUM(O44:O53)","v":0},{"$f":"+SUM(P44:P53)","v":0},{"$f":"+SUM(Q44:Q53)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT44:AT53)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!H126","v":"Regular"},{"$f":"+IF(B44=0,0,VLOOKUP(B44,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J43","v":0},{"$f":"+K43","v":1},null,{"$f":"+($J44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+$J22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+$J22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+$J22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+($J44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+$J22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!U44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$K44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!T44*$K44*12*1000*(1-$C44)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI44*(Energía!Z44-Clientes!T44*Límites!$C$6*12)+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T44*12+AI22*Clientes!T44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AJ44*(Energía!AA44-Clientes!U44*Límites!$C$6*12)+AJ33*(Límites!$C$6-Límites!$B$6)*Clientes!U44*12+AJ22*Clientes!U44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AK44*(Energía!AB44-Clientes!V44*Límites!$C$6*12)+AK33*(Límites!$C$6-Límites!$B$6)*Clientes!V44*12+AK22*Clientes!V44*Límites!$B$6*12)*(1-$C44)*1000","v":0},{"$f":"+(AL44*(Energía!AC44-Clientes!W44*Límites!$C$6*12)+AL33*(Límites!$C$6-Límites!$B$6)*Clientes!W44*12+AL22*Clientes!W44*Límites!$B$6*12)*(1-$C44)*1000","v":0},0,{"$f":"+Potencia!T44*$AN44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!U44*$AO44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!V44*$AP44*12*1000*(1-$C44)","v":0},{"$f":"+Potencia!W44*$AQ44*12*1000*(1-$C44)","v":0},0]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!H127","v":"Agro"},{"$f":"+IF(B45=0,0,VLOOKUP(B45,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J44","v":0},1,null,{"$f":"+($J45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+$J23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+$J23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+$J23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+($J45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+$J23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!U45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$K45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!T45*$K45*12*1000*(1-$C45)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI45*(Energía!Z45-Clientes!T45*Límites!$C$6*12)+AI34*(Límites!$C$6-Límites!$B$6)*Clientes!T45*12+AI23*Clientes!T45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AJ45*(Energía!AA45-Clientes!U45*Límites!$C$6*12)+AJ34*(Límites!$C$6-Límites!$B$6)*Clientes!U45*12+AJ23*Clientes!U45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AK45*(Energía!AB45-Clientes!V45*Límites!$C$6*12)+AK34*(Límites!$C$6-Límites!$B$6)*Clientes!V45*12+AK23*Clientes!V45*Límites!$B$6*12)*(1-$C45)*1000","v":0},{"$f":"+(AL45*(Energía!AC45-Clientes!W45*Límites!$C$6*12)+AL34*(Límites!$C$6-Límites!$B$6)*Clientes!W45*12+AL23*Clientes!W45*Límites!$B$6*12)*(1-$C45)*1000","v":0},0,{"$f":"+Potencia!T45*$AN45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!U45*$AO45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!V45*$AP45*12*1000*(1-$C45)","v":0},{"$f":"+Potencia!W45*$AQ45*12*1000*(1-$C45)","v":0},0]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!H128","v":"Jub. 1"},{"$f":"+IF(B46=0,0,VLOOKUP(B46,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+$J24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+$J24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+$J24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+($J46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+$J24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!U46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$K46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!T46*$K46*12*1000*(1-$C46)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI46*(Energía!Z46-Clientes!T46*Límites!$C$6*12)+AI35*(Límites!$C$6-Límites!$B$6)*Clientes!T46*12+AI24*Clientes!T46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AJ46*(Energía!AA46-Clientes!U46*Límites!$C$6*12)+AJ35*(Límites!$C$6-Límites!$B$6)*Clientes!U46*12+AJ24*Clientes!U46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AK46*(Energía!AB46-Clientes!V46*Límites!$C$6*12)+AK35*(Límites!$C$6-Límites!$B$6)*Clientes!V46*12+AK24*Clientes!V46*Límites!$B$6*12)*(1-$C46)*1000","v":0},{"$f":"+(AL46*(Energía!AC46-Clientes!W46*Límites!$C$6*12)+AL35*(Límites!$C$6-Límites!$B$6)*Clientes!W46*12+AL24*Clientes!W46*Límites!$B$6*12)*(1-$C46)*1000","v":0},0,{"$f":"+Potencia!T46*$AN46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!U46*$AO46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!V46*$AP46*12*1000*(1-$C46)","v":0},{"$f":"+Potencia!W46*$AQ46*12*1000*(1-$C46)","v":0},0]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!H129","v":"Jub. 2"},{"$f":"+IF(B47=0,0,VLOOKUP(B47,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+$J25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+$J25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+$J25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+($J47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+$J25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!U47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$K47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!T47*$K47*12*1000*(1-$C47)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI47*(Energía!Z47-Clientes!T47*Límites!$C$6*12)+AI36*(Límites!$C$6-Límites!$B$6)*Clientes!T47*12+AI25*Clientes!T47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AJ47*(Energía!AA47-Clientes!U47*Límites!$C$6*12)+AJ36*(Límites!$C$6-Límites!$B$6)*Clientes!U47*12+AJ25*Clientes!U47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AK47*(Energía!AB47-Clientes!V47*Límites!$C$6*12)+AK36*(Límites!$C$6-Límites!$B$6)*Clientes!V47*12+AK25*Clientes!V47*Límites!$B$6*12)*(1-$C47)*1000","v":0},{"$f":"+(AL47*(Energía!AC47-Clientes!W47*Límites!$C$6*12)+AL36*(Límites!$C$6-Límites!$B$6)*Clientes!W47*12+AL25*Clientes!W47*Límites!$B$6*12)*(1-$C47)*1000","v":0},0,{"$f":"+Potencia!T47*$AN47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!U47*$AO47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!V47*$AP47*12*1000*(1-$C47)","v":0},{"$f":"+Potencia!W47*$AQ47*12*1000*(1-$C47)","v":0},0]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!H130","v":"Político"},{"$f":"+IF(B48=0,0,VLOOKUP(B48,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,1,null,{"$f":"+($J48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+$J26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+$J26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+$J26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+($J48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+$J26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!U48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$K48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!T48*$K48*12*1000*(1-$C48)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI48*(Energía!Z48-Clientes!T48*Límites!$C$6*12)+AI37*(Límites!$C$6-Límites!$B$6)*Clientes!T48*12+AI26*Clientes!T48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AJ48*(Energía!AA48-Clientes!U48*Límites!$C$6*12)+AJ37*(Límites!$C$6-Límites!$B$6)*Clientes!U48*12+AJ26*Clientes!U48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AK48*(Energía!AB48-Clientes!V48*Límites!$C$6*12)+AK37*(Límites!$C$6-Límites!$B$6)*Clientes!V48*12+AK26*Clientes!V48*Límites!$B$6*12)*(1-$C48)*1000","v":0},{"$f":"+(AL48*(Energía!AC48-Clientes!W48*Límites!$C$6*12)+AL37*(Límites!$C$6-Límites!$B$6)*Clientes!W48*12+AL26*Clientes!W48*Límites!$B$6*12)*(1-$C48)*1000","v":0},0,{"$f":"+Potencia!T48*$AN48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!U48*$AO48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!V48*$AP48*12*1000*(1-$C48)","v":0},{"$f":"+Potencia!W48*$AQ48*12*1000*(1-$C48)","v":0},0]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!H131","v":"x1"},{"$f":"+IF(B49=0,0,VLOOKUP(B49,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+($J49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+$J27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+$J27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+$J27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+($J49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+$J27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!U49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$K49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!T49*$K49*12*1000*(1-$C49)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI49*(Energía!Z49-Clientes!T49*Límites!$C$6*12)+AI38*(Límites!$C$6-Límites!$B$6)*Clientes!T49*12+AI27*Clientes!T49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AJ49*(Energía!AA49-Clientes!U49*Límites!$C$6*12)+AJ38*(Límites!$C$6-Límites!$B$6)*Clientes!U49*12+AJ27*Clientes!U49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AK49*(Energía!AB49-Clientes!V49*Límites!$C$6*12)+AK38*(Límites!$C$6-Límites!$B$6)*Clientes!V49*12+AK27*Clientes!V49*Límites!$B$6*12)*(1-$C49)*1000","v":0},{"$f":"+(AL49*(Energía!AC49-Clientes!W49*Límites!$C$6*12)+AL38*(Límites!$C$6-Límites!$B$6)*Clientes!W49*12+AL27*Clientes!W49*Límites!$B$6*12)*(1-$C49)*1000","v":0},0,{"$f":"+Potencia!T49*$AN49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!U49*$AO49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!V49*$AP49*12*1000*(1-$C49)","v":0},{"$f":"+Potencia!W49*$AQ49*12*1000*(1-$C49)","v":0},0]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!H132","v":"x2"},{"$f":"+IF(B50=0,0,VLOOKUP(B50,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+($J50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+$J28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+$J28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+$J28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+($J50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+$J28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!U50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$K50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!T50*$K50*12*1000*(1-$C50)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI50*(Energía!Z50-Clientes!T50*Límites!$C$6*12)+AI39*(Límites!$C$6-Límites!$B$6)*Clientes!T50*12+AI28*Clientes!T50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AJ50*(Energía!AA50-Clientes!U50*Límites!$C$6*12)+AJ39*(Límites!$C$6-Límites!$B$6)*Clientes!U50*12+AJ28*Clientes!U50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AK50*(Energía!AB50-Clientes!V50*Límites!$C$6*12)+AK39*(Límites!$C$6-Límites!$B$6)*Clientes!V50*12+AK28*Clientes!V50*Límites!$B$6*12)*(1-$C50)*1000","v":0},{"$f":"+(AL50*(Energía!AC50-Clientes!W50*Límites!$C$6*12)+AL39*(Límites!$C$6-Límites!$B$6)*Clientes!W50*12+AL28*Clientes!W50*Límites!$B$6*12)*(1-$C50)*1000","v":0},0,{"$f":"+Potencia!T50*$AN50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!U50*$AO50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!V50*$AP50*12*1000*(1-$C50)","v":0},{"$f":"+Potencia!W50*$AQ50*12*1000*(1-$C50)","v":0},0]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!H133","v":"Discap."},{"$f":"+IF(B51=0,0,VLOOKUP(B51,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+$J29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+$J29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+$J29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+($J51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+$J29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!U51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$K51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!T51*$K51*12*1000*(1-$C51)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI51*(Energía!Z51-Clientes!T51*Límites!$C$6*12)+AI40*(Límites!$C$6-Límites!$B$6)*Clientes!T51*12+AI29*Clientes!T51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AJ51*(Energía!AA51-Clientes!U51*Límites!$C$6*12)+AJ40*(Límites!$C$6-Límites!$B$6)*Clientes!U51*12+AJ29*Clientes!U51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AK51*(Energía!AB51-Clientes!V51*Límites!$C$6*12)+AK40*(Límites!$C$6-Límites!$B$6)*Clientes!V51*12+AK29*Clientes!V51*Límites!$B$6*12)*(1-$C51)*1000","v":0},{"$f":"+(AL51*(Energía!AC51-Clientes!W51*Límites!$C$6*12)+AL40*(Límites!$C$6-Límites!$B$6)*Clientes!W51*12+AL29*Clientes!W51*Límites!$B$6*12)*(1-$C51)*1000","v":0},0,{"$f":"+Potencia!T51*$AN51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!U51*$AO51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!V51*$AP51*12*1000*(1-$C51)","v":0},{"$f":"+Potencia!W51*$AQ51*12*1000*(1-$C51)","v":0},0]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H134","v":"Discapacitados 601-más"},{"$f":"+IF(B52=0,0,VLOOKUP(B52,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+$J30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+$J30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+$J30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+($J52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+$J30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!U52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$K52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!T52*$K52*12*1000*(1-$C52)","v":0},null,{"$f":"IF(M52=0,0,$E52*$F$3*$G52/$Q$20)","v":0},{"$f":"IF(N52=0,0,$E52*$G$3*$G52/$N$20)","v":0},{"$f":"IF(O52=0,0,$E52*$H$3*$G52/$O$20)","v":0},{"$f":"IF(P52=0,0,$E52*$I$3*$G52/$P$20)","v":0},{"$f":"IF(Q52=0,0,$E52*$F$3*$G52/$Q$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*$H52/$R$20)","v":0},{"$f":"IF(S52=0,0,$E52*$G$3*$H52/$S$20)","v":0},{"$f":"IF(T52=0,0,$E52*$H$3*$H52/$T$20)","v":0},{"$f":"IF(U52=0,0,$E52*$I$3*$H52/$U$20)","v":0},{"$f":"IF(R52=0,0,$E52*$F$3*$H52/$R$20)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI52*(Energía!Z52-Clientes!T52*Límites!$C$6*12)+AI41*(Límites!$C$6-Límites!$B$6)*Clientes!T52*12+AI30*Clientes!T52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AJ52*(Energía!AA52-Clientes!U52*Límites!$C$6*12)+AJ41*(Límites!$C$6-Límites!$B$6)*Clientes!U52*12+AJ30*Clientes!U52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AK52*(Energía!AB52-Clientes!V52*Límites!$C$6*12)+AK41*(Límites!$C$6-Límites!$B$6)*Clientes!V52*12+AK30*Clientes!V52*Límites!$B$6*12)*(1-$C52)*1000","v":0},{"$f":"+(AL52*(Energía!AC52-Clientes!W52*Límites!$C$6*12)+AL41*(Límites!$C$6-Límites!$B$6)*Clientes!W52*12+AL30*Clientes!W52*Límites!$B$6*12)*(1-$C52)*1000","v":0},0,{"$f":"+Potencia!T52*$AN52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!U52*$AO52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!V52*$AP52*12*1000*(1-$C52)","v":0},{"$f":"+Potencia!W52*$AQ52*12*1000*(1-$C52)","v":0},0]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H135","v":"Cruz Roja"},{"$f":"+IF(B53=0,0,VLOOKUP(B53,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,1,null,{"$f":"+($J53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+$J31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+$J31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+$J31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+($J53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+$J31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!U53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$K53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!T53*$K53*12*1000*(1-$C53)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI53*(Energía!Z53-Clientes!T53*Límites!$C$6*12)+AI42*(Límites!$C$6-Límites!$B$6)*Clientes!T53*12+AI31*Clientes!T53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AJ53*(Energía!AA53-Clientes!U53*Límites!$C$6*12)+AJ42*(Límites!$C$6-Límites!$B$6)*Clientes!U53*12+AJ31*Clientes!U53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AK53*(Energía!AB53-Clientes!V53*Límites!$C$6*12)+AK42*(Límites!$C$6-Límites!$B$6)*Clientes!V53*12+AK31*Clientes!V53*Límites!$B$6*12)*(1-$C53)*1000","v":0},{"$f":"+(AL53*(Energía!AC53-Clientes!W53*Límites!$C$6*12)+AL42*(Límites!$C$6-Límites!$B$6)*Clientes!W53*12+AL31*Clientes!W53*Límites!$B$6*12)*(1-$C53)*1000","v":0},0,{"$f":"+Potencia!T53*$AN53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!U53*$AO53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!V53*$AP53*12*1000*(1-$C53)","v":0},{"$f":"+Potencia!W53*$AQ53*12*1000*(1-$C53)","v":0},0]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H136","v":0},{"$f":"+IF(B54=0,0,VLOOKUP(B54,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+SUM(M55:M64)","v":0},{"$f":"+SUM(N55:N64)","v":0},{"$f":"+SUM(O55:O64)","v":0},{"$f":"+SUM(P55:P64)","v":0},{"$f":"+SUM(Q55:Q64)","v":0},0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT55:AT64)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!H137","v":"Regular"},{"$f":"+IF(B55=0,0,VLOOKUP(B55,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G54","v":0},1,null,{"$f":"+J54","v":0},{"$f":"+K54","v":1},null,{"$f":"+($J55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+$J22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+$J22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+$J22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+($J55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+$J22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!U55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$K55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!T55*$K55*12*1000*(1-$C55)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI55*(Energía!Z55-Clientes!T55*Límites!$D$6*12)+AI44*(Límites!$D$6-Límites!$C$6)*Clientes!T55*12+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T55*12+AI22*Clientes!T55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AJ55*(Energía!AA55-Clientes!U55*Límites!$D$6*12)+AJ44*(Límites!$D$6-Límites!$C$6)*Clientes!U55*12+AJ33*(Límites!$C$6-Límites!$B$6)*Clientes!U55*12+AJ22*Clientes!U55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AK55*(Energía!AB55-Clientes!V55*Límites!$D$6*12)+AK44*(Límites!$D$6-Límites!$C$6)*Clientes!V55*12+AK33*(Límites!$C$6-Límites!$B$6)*Clientes!V55*12+AK22*Clientes!V55*Límites!$B$6*12)*(1-$C55)*1000","v":0},{"$f":"+(AL55*(Energía!AC55-Clientes!W55*Límites!$D$6*12)+AL44*(Límites!$D$6-Límites!$C$6)*Clientes!W55*12+AL33*(Límites!$C$6-Límites!$B$6)*Clientes!W55*12+AL22*Clientes!W55*Límites!$B$6*12)*(1-$C55)*1000","v":0},0,{"$f":"+Potencia!T55*$AN55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!U55*$AO55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!V55*$AP55*12*1000*(1-$C55)","v":0},{"$f":"+Potencia!W55*$AQ55*12*1000*(1-$C55)","v":0},0]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!H138","v":"Agro"},{"$f":"+IF(B56=0,0,VLOOKUP(B56,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J55","v":0},1,null,{"$f":"+($J56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+$J23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+$J23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+$J23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+($J56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+$J45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+$J34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+$J23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!U56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$K56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!T56*$K56*12*1000*(1-$C56)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI56*(Energía!Z56-Clientes!T56*Límites!$D$6*12)+AI45*(Límites!$D$6-Límites!$C$6)*Clientes!T56*12+AI34*(Límites!$C$6-Límites!$B$6)*Clientes!T56*12+AI23*Clientes!T56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AJ56*(Energía!AA56-Clientes!U56*Límites!$D$6*12)+AJ45*(Límites!$D$6-Límites!$C$6)*Clientes!U56*12+AJ34*(Límites!$C$6-Límites!$B$6)*Clientes!U56*12+AJ23*Clientes!U56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AK56*(Energía!AB56-Clientes!V56*Límites!$D$6*12)+AK45*(Límites!$D$6-Límites!$C$6)*Clientes!V56*12+AK34*(Límites!$C$6-Límites!$B$6)*Clientes!V56*12+AK23*Clientes!V56*Límites!$B$6*12)*(1-$C56)*1000","v":0},{"$f":"+(AL56*(Energía!AC56-Clientes!W56*Límites!$D$6*12)+AL45*(Límites!$D$6-Límites!$C$6)*Clientes!W56*12+AL34*(Límites!$C$6-Límites!$B$6)*Clientes!W56*12+AL23*Clientes!W56*Límites!$B$6*12)*(1-$C56)*1000","v":0},0,{"$f":"+Potencia!T56*$AN56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!U56*$AO56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!V56*$AP56*12*1000*(1-$C56)","v":0},{"$f":"+Potencia!W56*$AQ56*12*1000*(1-$C56)","v":0},0]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!H139","v":"Jub. 1"},{"$f":"+IF(B57=0,0,VLOOKUP(B57,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+$J24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+$J24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+$J24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+($J57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+$J46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+$J35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+$J24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!U57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$K57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!T57*$K57*12*1000*(1-$C57)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI57*(Energía!Z57-Clientes!T57*Límites!$D$6*12)+AI46*(Límites!$D$6-Límites!$C$6)*Clientes!T57*12+AI35*(Límites!$C$6-Límites!$B$6)*Clientes!T57*12+AI24*Clientes!T57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AJ57*(Energía!AA57-Clientes!U57*Límites!$D$6*12)+AJ46*(Límites!$D$6-Límites!$C$6)*Clientes!U57*12+AJ35*(Límites!$C$6-Límites!$B$6)*Clientes!U57*12+AJ24*Clientes!U57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AK57*(Energía!AB57-Clientes!V57*Límites!$D$6*12)+AK46*(Límites!$D$6-Límites!$C$6)*Clientes!V57*12+AK35*(Límites!$C$6-Límites!$B$6)*Clientes!V57*12+AK24*Clientes!V57*Límites!$B$6*12)*(1-$C57)*1000","v":0},{"$f":"+(AL57*(Energía!AC57-Clientes!W57*Límites!$D$6*12)+AL46*(Límites!$D$6-Límites!$C$6)*Clientes!W57*12+AL35*(Límites!$C$6-Límites!$B$6)*Clientes!W57*12+AL24*Clientes!W57*Límites!$B$6*12)*(1-$C57)*1000","v":0},0,{"$f":"+Potencia!T57*$AN57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!U57*$AO57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!V57*$AP57*12*1000*(1-$C57)","v":0},{"$f":"+Potencia!W57*$AQ57*12*1000*(1-$C57)","v":0},0]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!H140","v":"Jub. 2"},{"$f":"+IF(B58=0,0,VLOOKUP(B58,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+$J25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+$J25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+$J25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+($J58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+$J47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+$J36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+$J25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!U58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$K58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!T58*$K58*12*1000*(1-$C58)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI58*(Energía!Z58-Clientes!T58*Límites!$D$6*12)+AI47*(Límites!$D$6-Límites!$C$6)*Clientes!T58*12+AI36*(Límites!$C$6-Límites!$B$6)*Clientes!T58*12+AI25*Clientes!T58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AJ58*(Energía!AA58-Clientes!U58*Límites!$D$6*12)+AJ47*(Límites!$D$6-Límites!$C$6)*Clientes!U58*12+AJ36*(Límites!$C$6-Límites!$B$6)*Clientes!U58*12+AJ25*Clientes!U58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AK58*(Energía!AB58-Clientes!V58*Límites!$D$6*12)+AK47*(Límites!$D$6-Límites!$C$6)*Clientes!V58*12+AK36*(Límites!$C$6-Límites!$B$6)*Clientes!V58*12+AK25*Clientes!V58*Límites!$B$6*12)*(1-$C58)*1000","v":0},{"$f":"+(AL58*(Energía!AC58-Clientes!W58*Límites!$D$6*12)+AL47*(Límites!$D$6-Límites!$C$6)*Clientes!W58*12+AL36*(Límites!$C$6-Límites!$B$6)*Clientes!W58*12+AL25*Clientes!W58*Límites!$B$6*12)*(1-$C58)*1000","v":0},0,{"$f":"+Potencia!T58*$AN58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!U58*$AO58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!V58*$AP58*12*1000*(1-$C58)","v":0},{"$f":"+Potencia!W58*$AQ58*12*1000*(1-$C58)","v":0},0]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!H141","v":"Político"},{"$f":"+IF(B59=0,0,VLOOKUP(B59,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,1,null,{"$f":"+($J59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+$J26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+$J26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+$J26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+($J59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+$J48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+$J37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+$J26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!U59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$K59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!T59*$K59*12*1000*(1-$C59)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI59*(Energía!Z59-Clientes!T59*Límites!$D$6*12)+AI48*(Límites!$D$6-Límites!$C$6)*Clientes!T59*12+AI37*(Límites!$C$6-Límites!$B$6)*Clientes!T59*12+AI26*Clientes!T59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AJ59*(Energía!AA59-Clientes!U59*Límites!$D$6*12)+AJ48*(Límites!$D$6-Límites!$C$6)*Clientes!U59*12+AJ37*(Límites!$C$6-Límites!$B$6)*Clientes!U59*12+AJ26*Clientes!U59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AK59*(Energía!AB59-Clientes!V59*Límites!$D$6*12)+AK48*(Límites!$D$6-Límites!$C$6)*Clientes!V59*12+AK37*(Límites!$C$6-Límites!$B$6)*Clientes!V59*12+AK26*Clientes!V59*Límites!$B$6*12)*(1-$C59)*1000","v":0},{"$f":"+(AL59*(Energía!AC59-Clientes!W59*Límites!$D$6*12)+AL48*(Límites!$D$6-Límites!$C$6)*Clientes!W59*12+AL37*(Límites!$C$6-Límites!$B$6)*Clientes!W59*12+AL26*Clientes!W59*Límites!$B$6*12)*(1-$C59)*1000","v":0},0,{"$f":"+Potencia!T59*$AN59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!U59*$AO59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!V59*$AP59*12*1000*(1-$C59)","v":0},{"$f":"+Potencia!W59*$AQ59*12*1000*(1-$C59)","v":0},0]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!H142","v":"x1"},{"$f":"+IF(B60=0,0,VLOOKUP(B60,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+($J60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+$J27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+$J27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+$J27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+($J60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+$J49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+$J38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+$J27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!U60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$K60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!T60*$K60*12*1000*(1-$C60)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI60*(Energía!Z60-Clientes!T60*Límites!$D$6*12)+AI49*(Límites!$D$6-Límites!$C$6)*Clientes!T60*12+AI38*(Límites!$C$6-Límites!$B$6)*Clientes!T60*12+AI27*Clientes!T60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AJ60*(Energía!AA60-Clientes!U60*Límites!$D$6*12)+AJ49*(Límites!$D$6-Límites!$C$6)*Clientes!U60*12+AJ38*(Límites!$C$6-Límites!$B$6)*Clientes!U60*12+AJ27*Clientes!U60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AK60*(Energía!AB60-Clientes!V60*Límites!$D$6*12)+AK49*(Límites!$D$6-Límites!$C$6)*Clientes!V60*12+AK38*(Límites!$C$6-Límites!$B$6)*Clientes!V60*12+AK27*Clientes!V60*Límites!$B$6*12)*(1-$C60)*1000","v":0},{"$f":"+(AL60*(Energía!AC60-Clientes!W60*Límites!$D$6*12)+AL49*(Límites!$D$6-Límites!$C$6)*Clientes!W60*12+AL38*(Límites!$C$6-Límites!$B$6)*Clientes!W60*12+AL27*Clientes!W60*Límites!$B$6*12)*(1-$C60)*1000","v":0},0,{"$f":"+Potencia!T60*$AN60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!U60*$AO60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!V60*$AP60*12*1000*(1-$C60)","v":0},{"$f":"+Potencia!W60*$AQ60*12*1000*(1-$C60)","v":0},0]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!H143","v":"x2"},{"$f":"+IF(B61=0,0,VLOOKUP(B61,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+($J61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+$J28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+$J28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+$J28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+($J61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+$J50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+$J39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+$J28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!U61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$K61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!T61*$K61*12*1000*(1-$C61)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI61*(Energía!Z61-Clientes!T61*Límites!$D$6*12)+AI50*(Límites!$D$6-Límites!$C$6)*Clientes!T61*12+AI39*(Límites!$C$6-Límites!$B$6)*Clientes!T61*12+AI28*Clientes!T61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AJ61*(Energía!AA61-Clientes!U61*Límites!$D$6*12)+AJ50*(Límites!$D$6-Límites!$C$6)*Clientes!U61*12+AJ39*(Límites!$C$6-Límites!$B$6)*Clientes!U61*12+AJ28*Clientes!U61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AK61*(Energía!AB61-Clientes!V61*Límites!$D$6*12)+AK50*(Límites!$D$6-Límites!$C$6)*Clientes!V61*12+AK39*(Límites!$C$6-Límites!$B$6)*Clientes!V61*12+AK28*Clientes!V61*Límites!$B$6*12)*(1-$C61)*1000","v":0},{"$f":"+(AL61*(Energía!AC61-Clientes!W61*Límites!$D$6*12)+AL50*(Límites!$D$6-Límites!$C$6)*Clientes!W61*12+AL39*(Límites!$C$6-Límites!$B$6)*Clientes!W61*12+AL28*Clientes!W61*Límites!$B$6*12)*(1-$C61)*1000","v":0},0,{"$f":"+Potencia!T61*$AN61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!U61*$AO61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!V61*$AP61*12*1000*(1-$C61)","v":0},{"$f":"+Potencia!W61*$AQ61*12*1000*(1-$C61)","v":0},0]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!H144","v":"Discap."},{"$f":"+IF(B62=0,0,VLOOKUP(B62,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+$J29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+$J29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+$J29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+($J62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+$J51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+$J40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+$J29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!U62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$K62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!T62*$K62*12*1000*(1-$C62)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI62*(Energía!Z62-Clientes!T62*Límites!$D$6*12)+AI51*(Límites!$D$6-Límites!$C$6)*Clientes!T62*12+AI40*(Límites!$C$6-Límites!$B$6)*Clientes!T62*12+AI29*Clientes!T62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AJ62*(Energía!AA62-Clientes!U62*Límites!$D$6*12)+AJ51*(Límites!$D$6-Límites!$C$6)*Clientes!U62*12+AJ40*(Límites!$C$6-Límites!$B$6)*Clientes!U62*12+AJ29*Clientes!U62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AK62*(Energía!AB62-Clientes!V62*Límites!$D$6*12)+AK51*(Límites!$D$6-Límites!$C$6)*Clientes!V62*12+AK40*(Límites!$C$6-Límites!$B$6)*Clientes!V62*12+AK29*Clientes!V62*Límites!$B$6*12)*(1-$C62)*1000","v":0},{"$f":"+(AL62*(Energía!AC62-Clientes!W62*Límites!$D$6*12)+AL51*(Límites!$D$6-Límites!$C$6)*Clientes!W62*12+AL40*(Límites!$C$6-Límites!$B$6)*Clientes!W62*12+AL29*Clientes!W62*Límites!$B$6*12)*(1-$C62)*1000","v":0},0,{"$f":"+Potencia!T62*$AN62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!U62*$AO62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!V62*$AP62*12*1000*(1-$C62)","v":0},{"$f":"+Potencia!W62*$AQ62*12*1000*(1-$C62)","v":0},0]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H145","v":"Discapacitados 601-más"},{"$f":"+IF(B63=0,0,VLOOKUP(B63,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+$J30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+$J30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+$J30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+($J63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+$J52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+$J41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+$J30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!U63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$K63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!T63*$K63*12*1000*(1-$C63)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI63*(Energía!Z63-Clientes!T63*Límites!$D$6*12)+AI52*(Límites!$D$6-Límites!$C$6)*Clientes!T63*12+AI41*(Límites!$C$6-Límites!$B$6)*Clientes!T63*12+AI30*Clientes!T63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AJ63*(Energía!AA63-Clientes!U63*Límites!$D$6*12)+AJ52*(Límites!$D$6-Límites!$C$6)*Clientes!U63*12+AJ41*(Límites!$C$6-Límites!$B$6)*Clientes!U63*12+AJ30*Clientes!U63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AK63*(Energía!AB63-Clientes!V63*Límites!$D$6*12)+AK52*(Límites!$D$6-Límites!$C$6)*Clientes!V63*12+AK41*(Límites!$C$6-Límites!$B$6)*Clientes!V63*12+AK30*Clientes!V63*Límites!$B$6*12)*(1-$C63)*1000","v":0},{"$f":"+(AL63*(Energía!AC63-Clientes!W63*Límites!$D$6*12)+AL52*(Límites!$D$6-Límites!$C$6)*Clientes!W63*12+AL41*(Límites!$C$6-Límites!$B$6)*Clientes!W63*12+AL30*Clientes!W63*Límites!$B$6*12)*(1-$C63)*1000","v":0},0,{"$f":"+Potencia!T63*$AN63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!U63*$AO63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!V63*$AP63*12*1000*(1-$C63)","v":0},{"$f":"+Potencia!W63*$AQ63*12*1000*(1-$C63)","v":0},0]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H146","v":"Cruz Roja"},{"$f":"+IF(B64=0,0,VLOOKUP(B64,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,1,null,{"$f":"+($J64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+$J31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+$J31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+$J31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+($J64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+$J53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+$J42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+$J31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!U64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$K64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!T64*$K64*12*1000*(1-$C64)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI64*(Energía!Z64-Clientes!T64*Límites!$D$6*12)+AI53*(Límites!$D$6-Límites!$C$6)*Clientes!T64*12+AI42*(Límites!$C$6-Límites!$B$6)*Clientes!T64*12+AI31*Clientes!T64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AJ64*(Energía!AA64-Clientes!U64*Límites!$D$6*12)+AJ53*(Límites!$D$6-Límites!$C$6)*Clientes!U64*12+AJ42*(Límites!$C$6-Límites!$B$6)*Clientes!U64*12+AJ31*Clientes!U64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AK64*(Energía!AB64-Clientes!V64*Límites!$D$6*12)+AK53*(Límites!$D$6-Límites!$C$6)*Clientes!V64*12+AK42*(Límites!$C$6-Límites!$B$6)*Clientes!V64*12+AK31*Clientes!V64*Límites!$B$6*12)*(1-$C64)*1000","v":0},{"$f":"+(AL64*(Energía!AC64-Clientes!W64*Límites!$D$6*12)+AL53*(Límites!$D$6-Límites!$C$6)*Clientes!W64*12+AL42*(Límites!$C$6-Límites!$B$6)*Clientes!W64*12+AL31*Clientes!W64*Límites!$B$6*12)*(1-$C64)*1000","v":0},0,{"$f":"+Potencia!T64*$AN64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!U64*$AO64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!V64*$AP64*12*1000*(1-$C64)","v":0},{"$f":"+Potencia!W64*$AQ64*12*1000*(1-$C64)","v":0},0]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!H147","v":0},{"$f":"+IF(B65=0,0,VLOOKUP(B65,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M66:M75)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T65*$K65*12*1000*(1-$C65)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT66:AT75)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!H148","v":"Regular"},{"$f":"+IF(B66=0,0,VLOOKUP(B66,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J65","v":0},{"$f":"+K65","v":0},null,{"$f":"+($J66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+$J55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+$J44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+$J33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+$J22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*$J33+Clientes!U66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*$J33+Clientes!V66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},{"$f":"+($J66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*$J55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*$J44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*$J33+Clientes!W66*Límites!$B$6*12*$J22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!U66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$K66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!T66*$K66*12*1000*(1-$C66)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI66*(Energía!Z66-Clientes!T66*Límites!$E$6*12)+AI55*(Límites!$E$6-Límites!$D$6)*Clientes!T66*12+AI44*(Límites!$D$6-Límites!$C$6)*Clientes!T66*12+AI33*(Límites!$C$6-Límites!$B$6)*Clientes!T66*12+AI22*Clientes!T66*Límites!$B$6*12)*(1-$C66)*1000","v":0},{"$f":"+(AJ66*(Energía!AA66-Clientes!U66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U66*12*AJ55+(Límites!$D$6-Límites!$C$6)*Clientes!U66*12*AJ44+(Límites!$C$6-Límites!$B$6)*Clientes!U66*12*AJ33+Clientes!U66*Límites!$B$6*12*AJ22)*(1-$C66)*1000","v":0},{"$f":"+(AK66*(Energía!AB66-Clientes!V66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V66*12*AK55+(Límites!$D$6-Límites!$C$6)*Clientes!V66*12*AK44+(Límites!$C$6-Límites!$B$6)*Clientes!V66*12*AK33+Clientes!V66*Límites!$B$6*12*AK22)*(1-$C66)*1000","v":0},{"$f":"+(AL66*(Energía!AC66-Clientes!W66*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W66*12*AL55+(Límites!$D$6-Límites!$C$6)*Clientes!W66*12*AL44+(Límites!$C$6-Límites!$B$6)*Clientes!W66*12*AL33+Clientes!W66*Límites!$B$6*12*AL22)*(1-$C66)*1000","v":0},0,{"$f":"+Potencia!T66*$AN66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!U66*$AO66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!V66*$AP66*12*1000*(1-$C66)","v":0},{"$f":"+Potencia!W66*$AQ66*12*1000*(1-$C66)","v":0},0]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!H149","v":"Agro"},{"$f":"+IF(B67=0,0,VLOOKUP(B67,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J66","v":0},0,null,{"$f":"+($J67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*$J34+Clientes!T67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*$J34+Clientes!U67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*$J34+Clientes!V67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},{"$f":"+($J67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*$J56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*$J45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*$J34+Clientes!W67*Límites!$B$6*12*$J23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!U67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$K67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!T67*$K67*12*1000*(1-$C67)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI67*(Energía!Z67-Clientes!T67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T67*12*AI56+(Límites!$D$6-Límites!$C$6)*Clientes!T67*12*AI45+(Límites!$C$6-Límites!$B$6)*Clientes!T67*12*AI34+Clientes!T67*Límites!$B$6*12*AI23)*(1-$C67)*1000","v":0},{"$f":"+(AJ67*(Energía!AA67-Clientes!U67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U67*12*AJ56+(Límites!$D$6-Límites!$C$6)*Clientes!U67*12*AJ45+(Límites!$C$6-Límites!$B$6)*Clientes!U67*12*AJ34+Clientes!U67*Límites!$B$6*12*AJ23)*(1-$C67)*1000","v":0},{"$f":"+(AK67*(Energía!AB67-Clientes!V67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V67*12*AK56+(Límites!$D$6-Límites!$C$6)*Clientes!V67*12*AK45+(Límites!$C$6-Límites!$B$6)*Clientes!V67*12*AK34+Clientes!V67*Límites!$B$6*12*AK23)*(1-$C67)*1000","v":0},{"$f":"+(AL67*(Energía!AC67-Clientes!W67*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W67*12*AL56+(Límites!$D$6-Límites!$C$6)*Clientes!W67*12*AL45+(Límites!$C$6-Límites!$B$6)*Clientes!W67*12*AL34+Clientes!W67*Límites!$B$6*12*AL23)*(1-$C67)*1000","v":0},0,{"$f":"+Potencia!T67*$AN67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!U67*$AO67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!V67*$AP67*12*1000*(1-$C67)","v":0},{"$f":"+Potencia!W67*$AQ67*12*1000*(1-$C67)","v":0},0]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!H150","v":"Jub. 1"},{"$f":"+IF(B68=0,0,VLOOKUP(B68,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*$J35+Clientes!T68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*$J35+Clientes!U68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*$J35+Clientes!V68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},{"$f":"+($J68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*$J57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*$J46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*$J35+Clientes!W68*Límites!$B$6*12*$J24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!U68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$K68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!T68*$K68*12*1000*(1-$C68)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI68*(Energía!Z68-Clientes!T68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T68*12*AI57+(Límites!$D$6-Límites!$C$6)*Clientes!T68*12*AI46+(Límites!$C$6-Límites!$B$6)*Clientes!T68*12*AI35+Clientes!T68*Límites!$B$6*12*AI24)*(1-$C68)*1000","v":0},{"$f":"+(AJ68*(Energía!AA68-Clientes!U68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U68*12*AJ57+(Límites!$D$6-Límites!$C$6)*Clientes!U68*12*AJ46+(Límites!$C$6-Límites!$B$6)*Clientes!U68*12*AJ35+Clientes!U68*Límites!$B$6*12*AJ24)*(1-$C68)*1000","v":0},{"$f":"+(AK68*(Energía!AB68-Clientes!V68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V68*12*AK57+(Límites!$D$6-Límites!$C$6)*Clientes!V68*12*AK46+(Límites!$C$6-Límites!$B$6)*Clientes!V68*12*AK35+Clientes!V68*Límites!$B$6*12*AK24)*(1-$C68)*1000","v":0},{"$f":"+(AL68*(Energía!AC68-Clientes!W68*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W68*12*AL57+(Límites!$D$6-Límites!$C$6)*Clientes!W68*12*AL46+(Límites!$C$6-Límites!$B$6)*Clientes!W68*12*AL35+Clientes!W68*Límites!$B$6*12*AL24)*(1-$C68)*1000","v":0},0,{"$f":"+Potencia!T68*$AN68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!U68*$AO68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!V68*$AP68*12*1000*(1-$C68)","v":0},{"$f":"+Potencia!W68*$AQ68*12*1000*(1-$C68)","v":0},0]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!H151","v":"Jub. 2"},{"$f":"+IF(B69=0,0,VLOOKUP(B69,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*$J36+Clientes!T69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*$J36+Clientes!U69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*$J36+Clientes!V69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},{"$f":"+($J69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*$J58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*$J47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*$J36+Clientes!W69*Límites!$B$6*12*$J25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!U69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$K69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!T69*$K69*12*1000*(1-$C69)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI69*(Energía!Z69-Clientes!T69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T69*12*AI58+(Límites!$D$6-Límites!$C$6)*Clientes!T69*12*AI47+(Límites!$C$6-Límites!$B$6)*Clientes!T69*12*AI36+Clientes!T69*Límites!$B$6*12*AI25)*(1-$C69)*1000","v":0},{"$f":"+(AJ69*(Energía!AA69-Clientes!U69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U69*12*AJ58+(Límites!$D$6-Límites!$C$6)*Clientes!U69*12*AJ47+(Límites!$C$6-Límites!$B$6)*Clientes!U69*12*AJ36+Clientes!U69*Límites!$B$6*12*AJ25)*(1-$C69)*1000","v":0},{"$f":"+(AK69*(Energía!AB69-Clientes!V69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V69*12*AK58+(Límites!$D$6-Límites!$C$6)*Clientes!V69*12*AK47+(Límites!$C$6-Límites!$B$6)*Clientes!V69*12*AK36+Clientes!V69*Límites!$B$6*12*AK25)*(1-$C69)*1000","v":0},{"$f":"+(AL69*(Energía!AC69-Clientes!W69*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W69*12*AL58+(Límites!$D$6-Límites!$C$6)*Clientes!W69*12*AL47+(Límites!$C$6-Límites!$B$6)*Clientes!W69*12*AL36+Clientes!W69*Límites!$B$6*12*AL25)*(1-$C69)*1000","v":0},0,{"$f":"+Potencia!T69*$AN69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!U69*$AO69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!V69*$AP69*12*1000*(1-$C69)","v":0},{"$f":"+Potencia!W69*$AQ69*12*1000*(1-$C69)","v":0},0]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!H152","v":"Político"},{"$f":"+IF(B70=0,0,VLOOKUP(B70,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*$J37+Clientes!T70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*$J37+Clientes!U70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*$J37+Clientes!V70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},{"$f":"+($J70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*$J59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*$J48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*$J37+Clientes!W70*Límites!$B$6*12*$J26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!U70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$K70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!T70*$K70*12*1000*(1-$C70)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI70*(Energía!Z70-Clientes!T70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T70*12*AI59+(Límites!$D$6-Límites!$C$6)*Clientes!T70*12*AI48+(Límites!$C$6-Límites!$B$6)*Clientes!T70*12*AI37+Clientes!T70*Límites!$B$6*12*AI26)*(1-$C70)*1000","v":0},{"$f":"+(AJ70*(Energía!AA70-Clientes!U70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U70*12*AJ59+(Límites!$D$6-Límites!$C$6)*Clientes!U70*12*AJ48+(Límites!$C$6-Límites!$B$6)*Clientes!U70*12*AJ37+Clientes!U70*Límites!$B$6*12*AJ26)*(1-$C70)*1000","v":0},{"$f":"+(AK70*(Energía!AB70-Clientes!V70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V70*12*AK59+(Límites!$D$6-Límites!$C$6)*Clientes!V70*12*AK48+(Límites!$C$6-Límites!$B$6)*Clientes!V70*12*AK37+Clientes!V70*Límites!$B$6*12*AK26)*(1-$C70)*1000","v":0},{"$f":"+(AL70*(Energía!AC70-Clientes!W70*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W70*12*AL59+(Límites!$D$6-Límites!$C$6)*Clientes!W70*12*AL48+(Límites!$C$6-Límites!$B$6)*Clientes!W70*12*AL37+Clientes!W70*Límites!$B$6*12*AL26)*(1-$C70)*1000","v":0},0,{"$f":"+Potencia!T70*$AN70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!U70*$AO70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!V70*$AP70*12*1000*(1-$C70)","v":0},{"$f":"+Potencia!W70*$AQ70*12*1000*(1-$C70)","v":0},0]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!H153","v":"x1"},{"$f":"+IF(B71=0,0,VLOOKUP(B71,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G70","v":0},1,null,0,0,null,{"$f":"+($J71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*$J38+Clientes!T71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*$J38+Clientes!U71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*$J38+Clientes!V71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},{"$f":"+($J71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*$J60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*$J49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*$J38+Clientes!W71*Límites!$B$6*12*$J27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!U71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$K71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!T71*$K71*12*1000*(1-$C71)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI71*(Energía!Z71-Clientes!T71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T71*12*AI60+(Límites!$D$6-Límites!$C$6)*Clientes!T71*12*AI49+(Límites!$C$6-Límites!$B$6)*Clientes!T71*12*AI38+Clientes!T71*Límites!$B$6*12*AI27)*(1-$C71)*1000","v":0},{"$f":"+(AJ71*(Energía!AA71-Clientes!U71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U71*12*AJ60+(Límites!$D$6-Límites!$C$6)*Clientes!U71*12*AJ49+(Límites!$C$6-Límites!$B$6)*Clientes!U71*12*AJ38+Clientes!U71*Límites!$B$6*12*AJ27)*(1-$C71)*1000","v":0},{"$f":"+(AK71*(Energía!AB71-Clientes!V71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V71*12*AK60+(Límites!$D$6-Límites!$C$6)*Clientes!V71*12*AK49+(Límites!$C$6-Límites!$B$6)*Clientes!V71*12*AK38+Clientes!V71*Límites!$B$6*12*AK27)*(1-$C71)*1000","v":0},{"$f":"+(AL71*(Energía!AC71-Clientes!W71*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W71*12*AL60+(Límites!$D$6-Límites!$C$6)*Clientes!W71*12*AL49+(Límites!$C$6-Límites!$B$6)*Clientes!W71*12*AL38+Clientes!W71*Límites!$B$6*12*AL27)*(1-$C71)*1000","v":0},0,{"$f":"+Potencia!T71*$AN71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!U71*$AO71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!V71*$AP71*12*1000*(1-$C71)","v":0},{"$f":"+Potencia!W71*$AQ71*12*1000*(1-$C71)","v":0},0]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!H154","v":"x2"},{"$f":"+IF(B72=0,0,VLOOKUP(B72,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*$J39+Clientes!T72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*$J39+Clientes!U72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*$J39+Clientes!V72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},{"$f":"+($J72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*$J61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*$J50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*$J39+Clientes!W72*Límites!$B$6*12*$J28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!U72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$K72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!T72*$K72*12*1000*(1-$C72)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI72*(Energía!Z72-Clientes!T72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T72*12*AI61+(Límites!$D$6-Límites!$C$6)*Clientes!T72*12*AI50+(Límites!$C$6-Límites!$B$6)*Clientes!T72*12*AI39+Clientes!T72*Límites!$B$6*12*AI28)*(1-$C72)*1000","v":0},{"$f":"+(AJ72*(Energía!AA72-Clientes!U72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U72*12*AJ61+(Límites!$D$6-Límites!$C$6)*Clientes!U72*12*AJ50+(Límites!$C$6-Límites!$B$6)*Clientes!U72*12*AJ39+Clientes!U72*Límites!$B$6*12*AJ28)*(1-$C72)*1000","v":0},{"$f":"+(AK72*(Energía!AB72-Clientes!V72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V72*12*AK61+(Límites!$D$6-Límites!$C$6)*Clientes!V72*12*AK50+(Límites!$C$6-Límites!$B$6)*Clientes!V72*12*AK39+Clientes!V72*Límites!$B$6*12*AK28)*(1-$C72)*1000","v":0},{"$f":"+(AL72*(Energía!AC72-Clientes!W72*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W72*12*AL61+(Límites!$D$6-Límites!$C$6)*Clientes!W72*12*AL50+(Límites!$C$6-Límites!$B$6)*Clientes!W72*12*AL39+Clientes!W72*Límites!$B$6*12*AL28)*(1-$C72)*1000","v":0},0,{"$f":"+Potencia!T72*$AN72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!U72*$AO72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!V72*$AP72*12*1000*(1-$C72)","v":0},{"$f":"+Potencia!W72*$AQ72*12*1000*(1-$C72)","v":0},0]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!H155","v":"Discap."},{"$f":"+IF(B73=0,0,VLOOKUP(B73,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*$J40+Clientes!T73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*$J40+Clientes!U73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*$J40+Clientes!V73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},{"$f":"+($J73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*$J62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*$J51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*$J40+Clientes!W73*Límites!$B$6*12*$J29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!U73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$K73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!T73*$K73*12*1000*(1-$C73)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI73*(Energía!Z73-Clientes!T73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T73*12*AI62+(Límites!$D$6-Límites!$C$6)*Clientes!T73*12*AI51+(Límites!$C$6-Límites!$B$6)*Clientes!T73*12*AI40+Clientes!T73*Límites!$B$6*12*AI29)*(1-$C73)*1000","v":0},{"$f":"+(AJ73*(Energía!AA73-Clientes!U73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U73*12*AJ62+(Límites!$D$6-Límites!$C$6)*Clientes!U73*12*AJ51+(Límites!$C$6-Límites!$B$6)*Clientes!U73*12*AJ40+Clientes!U73*Límites!$B$6*12*AJ29)*(1-$C73)*1000","v":0},{"$f":"+(AK73*(Energía!AB73-Clientes!V73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V73*12*AK62+(Límites!$D$6-Límites!$C$6)*Clientes!V73*12*AK51+(Límites!$C$6-Límites!$B$6)*Clientes!V73*12*AK40+Clientes!V73*Límites!$B$6*12*AK29)*(1-$C73)*1000","v":0},{"$f":"+(AL73*(Energía!AC73-Clientes!W73*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W73*12*AL62+(Límites!$D$6-Límites!$C$6)*Clientes!W73*12*AL51+(Límites!$C$6-Límites!$B$6)*Clientes!W73*12*AL40+Clientes!W73*Límites!$B$6*12*AL29)*(1-$C73)*1000","v":0},0,{"$f":"+Potencia!T73*$AN73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!U73*$AO73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!V73*$AP73*12*1000*(1-$C73)","v":0},{"$f":"+Potencia!W73*$AQ73*12*1000*(1-$C73)","v":0},0]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H156","v":"Discapacitados 601-más"},{"$f":"+IF(B74=0,0,VLOOKUP(B74,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*$J41+Clientes!T74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*$J41+Clientes!U74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*$J41+Clientes!V74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},{"$f":"+($J74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*$J63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*$J52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*$J41+Clientes!W74*Límites!$B$6*12*$J30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!U74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$K74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!T74*$K74*12*1000*(1-$C74)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI74*(Energía!Z74-Clientes!T74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T74*12*AI63+(Límites!$D$6-Límites!$C$6)*Clientes!T74*12*AI52+(Límites!$C$6-Límites!$B$6)*Clientes!T74*12*AI41+Clientes!T74*Límites!$B$6*12*AI30)*(1-$C74)*1000","v":0},{"$f":"+(AJ74*(Energía!AA74-Clientes!U74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U74*12*AJ63+(Límites!$D$6-Límites!$C$6)*Clientes!U74*12*AJ52+(Límites!$C$6-Límites!$B$6)*Clientes!U74*12*AJ41+Clientes!U74*Límites!$B$6*12*AJ30)*(1-$C74)*1000","v":0},{"$f":"+(AK74*(Energía!AB74-Clientes!V74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V74*12*AK63+(Límites!$D$6-Límites!$C$6)*Clientes!V74*12*AK52+(Límites!$C$6-Límites!$B$6)*Clientes!V74*12*AK41+Clientes!V74*Límites!$B$6*12*AK30)*(1-$C74)*1000","v":0},{"$f":"+(AL74*(Energía!AC74-Clientes!W74*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W74*12*AL63+(Límites!$D$6-Límites!$C$6)*Clientes!W74*12*AL52+(Límites!$C$6-Límites!$B$6)*Clientes!W74*12*AL41+Clientes!W74*Límites!$B$6*12*AL30)*(1-$C74)*1000","v":0},0,{"$f":"+Potencia!T74*$AN74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!U74*$AO74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!V74*$AP74*12*1000*(1-$C74)","v":0},{"$f":"+Potencia!W74*$AQ74*12*1000*(1-$C74)","v":0},0]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H157","v":"Cruz Roja"},{"$f":"+IF(B75=0,0,VLOOKUP(B75,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*$J42+Clientes!T75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*$J42+Clientes!U75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*$J42+Clientes!V75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},{"$f":"+($J75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*$J64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*$J53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*$J42+Clientes!W75*Límites!$B$6*12*$J31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!U75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$K75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!T75*$K75*12*1000*(1-$C75)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI75*(Energía!Z75-Clientes!T75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!T75*12*AI64+(Límites!$D$6-Límites!$C$6)*Clientes!T75*12*AI53+(Límites!$C$6-Límites!$B$6)*Clientes!T75*12*AI42+Clientes!T75*Límites!$B$6*12*AI31)*(1-$C75)*1000","v":0},{"$f":"+(AJ75*(Energía!AA75-Clientes!U75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!U75*12*AJ64+(Límites!$D$6-Límites!$C$6)*Clientes!U75*12*AJ53+(Límites!$C$6-Límites!$B$6)*Clientes!U75*12*AJ42+Clientes!U75*Límites!$B$6*12*AJ31)*(1-$C75)*1000","v":0},{"$f":"+(AK75*(Energía!AB75-Clientes!V75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!V75*12*AK64+(Límites!$D$6-Límites!$C$6)*Clientes!V75*12*AK53+(Límites!$C$6-Límites!$B$6)*Clientes!V75*12*AK42+Clientes!V75*Límites!$B$6*12*AK31)*(1-$C75)*1000","v":0},{"$f":"+(AL75*(Energía!AC75-Clientes!W75*Límites!$E$6*12)+(Límites!$E$6-Límites!$D$6)*Clientes!W75*12*AL64+(Límites!$D$6-Límites!$C$6)*Clientes!W75*12*AL53+(Límites!$C$6-Límites!$B$6)*Clientes!W75*12*AL42+Clientes!W75*Límites!$B$6*12*AL31)*(1-$C75)*1000","v":0},0,{"$f":"+Potencia!T75*$AN75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!U75*$AO75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!V75*$AP75*12*1000*(1-$C75)","v":0},{"$f":"+Potencia!W75*$AQ75*12*1000*(1-$C75)","v":0},0]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!H158","v":0},{"$f":"+IF(B76=0,0,VLOOKUP(B76,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,0,null,0,null,null,{"$f":"+SUM(M77:M79)","v":0},0,0,0,0,61202.929763133041,63539.185267663539,65990.796324036986,68549.338982006084,61202.929763133041,null,{"$f":"IF(M76=0,0,$E76*$F$3*$G76/M76)","v":0},{"$f":"IF(N76=0,0,$E76*$G$3*$G76/N76)","v":0},{"$f":"IF(O76=0,0,$E76*$H$3*$G76/O76)","v":0},{"$f":"IF(P76=0,0,$E76*$I$3*$G76/P76)","v":0},{"$f":"IF(Q76=0,0,$E76*$F$3*$G76/Q76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*$H76/R76)","v":0},{"$f":"IF(S76=0,0,$E76*$G$3*$H76/S76)","v":0},{"$f":"IF(T76=0,0,$E76*$H$3*$H76/T76)","v":0},{"$f":"IF(U76=0,0,$E76*$I$3*$H76/U76)","v":0},{"$f":"IF(R76=0,0,$E76*$F$3*$H76/R76)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT77:AT79)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!H159","v":0},{"$f":"+IF(B77=0,0,VLOOKUP(B77,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E76","v":0},null,0,1,null,0,1,null,{"$f":"+$J77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+$J77*Energía!AC77*(1-$C77)*1000","v":0},0,{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":61202.929763133041},{"$f":"+Potencia!U77*$K77*12*1000*(1-$C77)","v":63539.185267663539},{"$f":"+Potencia!V77*$K77*12*1000*(1-$C77)","v":65990.796324036986},{"$f":"+Potencia!W77*$K77*12*1000*(1-$C77)","v":68549.338982006084},{"$f":"+Potencia!T77*$K77*12*1000*(1-$C77)","v":61202.929763133041},null,{"$f":"IF(M77=0,0,$E77*$F$3*$G77/M76)","v":0},{"$f":"IF(N77=0,0,$E77*$F$3*$G77/N76)","v":0},{"$f":"IF(O77=0,0,$E77*$F$3*$G77/O76)","v":0},{"$f":"IF(P77=0,0,$E77*$F$3*$G77/P76)","v":0},{"$f":"IF(Q77=0,0,$E77*$F$3*$G77/Q76)","v":0},{"$f":"IF(R77=0,0,$E77*$F$3*$H77/R76)","v":0},{"$f":"IF(S77=0,0,$E77*$F$3*$H77/S76)","v":0},{"$f":"IF(T77=0,0,$E77*$F$3*$H77/T76)","v":0},{"$f":"IF(U77=0,0,$E77*$F$3*$H77/U76)","v":0},{"$f":"IF(R77=0,0,$E77*$F$3*$H77/R76)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI77*Energía!Z77*(1-$C77)*1000","v":0},{"$f":"+AJ77*Energía!AA77*(1-$C77)*1000","v":0},{"$f":"+AK77*Energía!AB77*(1-$C77)*1000","v":0},{"$f":"+AL77*Energía!AC77*(1-$C77)*1000","v":0},0,{"$f":"+Potencia!T77*$AN77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!U77*$AO77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!V77*$AP77*12*1000*(1-$C77)","v":0},{"$f":"+Potencia!W77*$AQ77*12*1000*(1-$C77)","v":0},{"$f":"+AY77","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!H160","v":0},{"$f":"+IF(B78=0,0,VLOOKUP(B78,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":0},null,0,0,null,0,0,null,{"$f":"+$J78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+$J78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+M78","v":0},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!U78*$K78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$K78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$K78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!T78*$K78*12*1000*(1-$C78)","v":0},null,{"$f":"IF(M78=0,0,$E78*$F$3*$G78/$M$76)","v":0},{"$f":"IF(N78=0,0,$E78*$F$3*$G78/$N$76)","v":0},{"$f":"IF(O78=0,0,$E78*$F$3*$G78/$O$76)","v":0},{"$f":"IF(P78=0,0,$E78*$F$3*$G78/$P$76)","v":0},{"$f":"IF(Q78=0,0,$E78*$F$3*$G78/$Q$76)","v":0},{"$f":"IF(R78=0,0,$E78*$F$3*$H78/$R$76)","v":0},{"$f":"IF(S78=0,0,$E78*$F$3*$H78/$S$76)","v":0},{"$f":"IF(T78=0,0,$E78*$F$3*$H78/$T$76)","v":0},{"$f":"IF(U78=0,0,$E78*$F$3*$H78/$U$76)","v":0},{"$f":"IF(R78=0,0,$E78*$F$3*$H78/$R$76)","v":0},null,{"$f":"+$J78*X78","v":0},{"$f":"+$J78*Y78","v":0},{"$f":"+$J78*Z78","v":0},{"$f":"+$J78*AA78","v":0},{"$f":"+$J78*AB78","v":0},{"$f":"+AC78*$K78","v":0},{"$f":"+AD78*$K78","v":0},{"$f":"+AE78*$K78","v":0},{"$f":"+AF78*$K78","v":0},{"$f":"+AC78*$K78","v":0},null,{"$f":"+AI78*Energía!Z78*(1-$C78)*1000","v":0},{"$f":"+AJ78*Energía!AA78*(1-$C78)*1000","v":0},{"$f":"+AK78*Energía!AB78*(1-$C78)*1000","v":0},{"$f":"+AL78*Energía!AC78*(1-$C78)*1000","v":0},{"$f":"+AT78","v":0},{"$f":"+Potencia!T78*$AN78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!U78*$AO78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!V78*$AP78*12*1000*(1-$C78)","v":0},{"$f":"+Potencia!W78*$AQ78*12*1000*(1-$C78)","v":0},{"$f":"+AY78","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H161","v":0},{"$f":"+IF(B79=0,0,VLOOKUP(B79,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+$E$76","v":0},null,0,0,null,0,0,null,{"$f":"+$J79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+$J79*Energía!AC79*(1-$C79)*1000","v":0},0,{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!U79*$K79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$K79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$K79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!T79*$K79*12*1000*(1-$C79)","v":0},null,{"$f":"IF(M79=0,0,$E79*$F$3*$G79/$M$76)","v":0},{"$f":"IF(N79=0,0,$E79*$F$3*$G79/$N$76)","v":0},{"$f":"IF(O79=0,0,$E79*$F$3*$G79/$O$76)","v":0},{"$f":"IF(P79=0,0,$E79*$F$3*$G79/$P$76)","v":0},{"$f":"IF(Q79=0,0,$E79*$F$3*$G79/$Q$76)","v":0},{"$f":"IF(R79=0,0,$E79*$F$3*$H79/$R$76)","v":0},{"$f":"IF(S79=0,0,$E79*$F$3*$H79/$S$76)","v":0},{"$f":"IF(T79=0,0,$E79*$F$3*$H79/$T$76)","v":0},{"$f":"IF(U79=0,0,$E79*$F$3*$H79/$U$76)","v":0},{"$f":"IF(R79=0,0,$E79*$F$3*$H79/$R$76)","v":0},null,{"$f":"+$J79*X79","v":0},{"$f":"+$J79*Y79","v":0},{"$f":"+$J79*Z79","v":0},{"$f":"+$J79*AA79","v":0},{"$f":"+$J79*AB79","v":0},{"$f":"+AC79*$K79","v":0},{"$f":"+AD79*$K79","v":0},{"$f":"+AE79*$K79","v":0},{"$f":"+AF79*$K79","v":0},0,null,{"$f":"+AI79*Energía!Z79*(1-$C79)*1000","v":0},{"$f":"+AJ79*Energía!AA79*(1-$C79)*1000","v":0},{"$f":"+AK79*Energía!AB79*(1-$C79)*1000","v":0},{"$f":"+AL79*Energía!AC79*(1-$C79)*1000","v":0},0,{"$f":"+Potencia!T79*$AN79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!U79*$AO79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!V79*$AP79*12*1000*(1-$C79)","v":0},{"$f":"+Potencia!W79*$AQ79*12*1000*(1-$C79)","v":0},0]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!H162","v":0},{"$f":"+IF(B80=0,0,VLOOKUP(B80,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,null,null,{"$f":"+SUM(M81,M92,M103,M114,M125)","v":0},0,0,0,0,4049340.1751317726,4205260.07957251,4369194.8081029309,4540454.0495553464,{"$f":"+Potencia!T80*$K80*12*1000*(1-$C80)","v":0},null,{"$f":"IF(M80=0,0,$E80*$F$3*$G80/$Q$80)","v":0},{"$f":"IF(N80=0,0,$E80*$G$3*$G80/$N$80)","v":0},{"$f":"IF(O80=0,0,$E80*$H$3*$G80/$O$80)","v":0},{"$f":"IF(P80=0,0,$E80*$I$3*$G80/$P$80)","v":0},{"$f":"IF(Q80=0,0,$E80*$F$3*$G80/$Q$80)","v":0},{"$f":"IF(R80=0,0,$E80*$F$3*$H80/$R$80)","v":0},{"$f":"IF(S80=0,0,$E80*$G$3*$H80/$S$80)","v":0},{"$f":"IF(T80=0,0,$E80*$H$3*$H80/$T$80)","v":0},{"$f":"IF(U80=0,0,$E80*$I$3*$H80/$U$80)","v":0},{"$f":"IF(R80=0,0,$E80*$F$3*$H80/$R$80)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"+AC80*$K80","v":0},null,{"$f":"+SUM(AT81,AT92,AT103,AT114,AT125)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!H163","v":0},{"$f":"+IF(B81=0,0,VLOOKUP(B81,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0},null,{"$f":"+G80","v":0},1,null,0,1,null,{"$f":"+SUM(M82:M91)","v":0},{"$f":"+SUM(N82:N91)","v":0},{"$f":"+SUM(O82:O91)","v":0},{"$f":"+SUM(P82:P91)","v":0},{"$f":"+SUM(Q82:Q91)","v":0},1512617.9529199677,1570847.4600171281,1632070.8253059874,1696029.1393061923,1512617.9529199677,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT82:AT91)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!H164","v":"Regular"},{"$f":"+IF(B82=0,0,VLOOKUP(B82,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J81","v":0},{"$f":"+K81","v":1},null,{"$f":"+$J82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+$J82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+M82","v":0},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":1497001.2714111039},{"$f":"+Potencia!U82*$K82*12*1000*(1-$C82)","v":1554628.9860510719},{"$f":"+Potencia!V82*$K82*12*1000*(1-$C82)","v":1615219.6007347312},{"$f":"+Potencia!W82*$K82*12*1000*(1-$C82)","v":1678516.8614646082},{"$f":"+Potencia!T82*$K82*12*1000*(1-$C82)","v":1497001.2714111039},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI82*Energía!Z82*(1-$C82)*1000","v":0},{"$f":"+AJ82*Energía!AA82*(1-$C82)*1000","v":0},{"$f":"+AK82*Energía!AB82*(1-$C82)*1000","v":0},{"$f":"+AL82*Energía!AC82*(1-$C82)*1000","v":0},{"$f":"+AT82","v":0},{"$f":"+Potencia!T82*$AN82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!U82*$AO82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!V82*$AP82*12*1000*(1-$C82)","v":0},{"$f":"+Potencia!W82*$AQ82*12*1000*(1-$C82)","v":0},0]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!H165","v":"Agro"},{"$f":"+IF(B83=0,0,VLOOKUP(B83,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J82","v":0},1,null,{"$f":"+$J83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+$J83*Energía!AC83*(1-$C83)*1000","v":0},0,{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":15489.583763761979},{"$f":"+Potencia!U83*$K83*12*1000*(1-$C83)","v":16086.478479761268},{"$f":"+Potencia!V83*$K83*12*1000*(1-$C83)","v":16714.07938813938},{"$f":"+Potencia!W83*$K83*12*1000*(1-$C83)","v":17369.752617899543},{"$f":"+Potencia!T83*$K83*12*1000*(1-$C83)","v":15489.583763761979},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI83*Energía!Z83*(1-$C83)*1000","v":0},{"$f":"+AJ83*Energía!AA83*(1-$C83)*1000","v":0},{"$f":"+AK83*Energía!AB83*(1-$C83)*1000","v":0},{"$f":"+AL83*Energía!AC83*(1-$C83)*1000","v":0},0,{"$f":"+Potencia!T83*$AN83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!U83*$AO83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!V83*$AP83*12*1000*(1-$C83)","v":0},{"$f":"+Potencia!W83*$AQ83*12*1000*(1-$C83)","v":0},0]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!H166","v":"Jub. 1"},{"$f":"+IF(B84=0,0,VLOOKUP(B84,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,{"$f":"+G83","v":0},1,null,0,1,null,{"$f":"+$J84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+$J84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!U84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$K84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!T84*$K84*12*1000*(1-$C84)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI84*Energía!Z84*(1-$C84)*1000","v":0},{"$f":"+AJ84*Energía!AA84*(1-$C84)*1000","v":0},{"$f":"+AK84*Energía!AB84*(1-$C84)*1000","v":0},{"$f":"+AL84*Energía!AC84*(1-$C84)*1000","v":0},0,{"$f":"+Potencia!T84*$AN84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!U84*$AO84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!V84*$AP84*12*1000*(1-$C84)","v":0},{"$f":"+Potencia!W84*$AQ84*12*1000*(1-$C84)","v":0},0]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!H167","v":"Jub. 2"},{"$f":"+IF(B85=0,0,VLOOKUP(B85,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+$J85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+$J85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!U85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$K85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!T85*$K85*12*1000*(1-$C85)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI85*((Energía!Z85-Clientes!T85*Límites!$B$14*12)+Clientes!T85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+AJ85*((Energía!AA85-Clientes!U85*Límites!$B$14*12)+Clientes!U85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+AK85*((Energía!AB85-Clientes!V85*Límites!$B$14*12)+Clientes!V85*Límites!$B$14*12*(1-$C85))*1000","v":0},{"$f":"+AL85*((Energía!AC85-Clientes!W85*Límites!$B$14*12)+Clientes!W85*Límites!$B$14*12*(1-$C85))*1000","v":0},0,{"$f":"+Potencia!T85*$AN85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!U85*$AO85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!V85*$AP85*12*1000*(1-$C85)","v":0},{"$f":"+Potencia!W85*$AQ85*12*1000*(1-$C85)","v":0},0]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!H168","v":"Político"},{"$f":"+IF(B86=0,0,VLOOKUP(B86,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,1,null,{"$f":"+$J86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+$J86*Energía!AC86*(1-$C86)*1000","v":0},0,{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":127.09774510178626},{"$f":"+Potencia!U86*$K86*12*1000*(1-$C86)","v":131.99548629507552},{"$f":"+Potencia!V86*$K86*12*1000*(1-$C86)","v":137.14518311683938},{"$f":"+Potencia!W86*$K86*12*1000*(1-$C86)","v":142.52522368455845},{"$f":"+Potencia!T86*$K86*12*1000*(1-$C86)","v":127.09774510178626},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI86*Energía!Z86*(1-$C86)*1000","v":0},{"$f":"+AJ86*Energía!AA86*(1-$C86)*1000","v":0},{"$f":"+AK86*Energía!AB86*(1-$C86)*1000","v":0},{"$f":"+AL86*Energía!AC86*(1-$C86)*1000","v":0},0,{"$f":"+Potencia!T86*$AN86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!U86*$AO86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!V86*$AP86*12*1000*(1-$C86)","v":0},{"$f":"+Potencia!W86*$AQ86*12*1000*(1-$C86)","v":0},0]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!H169","v":"x1"},{"$f":"+IF(B87=0,0,VLOOKUP(B87,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E86","v":0},null,0,1,null,0,1,null,{"$f":"+$J87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+$J87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!U87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$K87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!T87*$K87*12*1000*(1-$C87)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI87*Energía!Z87*(1-$C87)*1000","v":0},{"$f":"+AJ87*Energía!AA87*(1-$C87)*1000","v":0},{"$f":"+AK87*Energía!AB87*(1-$C87)*1000","v":0},{"$f":"+AL87*Energía!AC87*(1-$C87)*1000","v":0},0,{"$f":"+Potencia!T87*$AN87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!U87*$AO87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!V87*$AP87*12*1000*(1-$C87)","v":0},{"$f":"+Potencia!W87*$AQ87*12*1000*(1-$C87)","v":0},0]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!H170","v":"x2"},{"$f":"+IF(B88=0,0,VLOOKUP(B88,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+$J88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+$J88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!U88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$K88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!T88*$K88*12*1000*(1-$C88)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI88*((Energía!Z88-Clientes!T88*Límites!$B$16*12)+Clientes!T88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AJ88*((Energía!AA88-Clientes!U88*Límites!$B$16*12)+Clientes!U88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AK88*((Energía!AB88-Clientes!V88*Límites!$B$16*12)+Clientes!V88*Límites!$B$16*12*(1-$C88))*1000","v":0},{"$f":"+AL88*((Energía!AC88-Clientes!W88*Límites!$B$16*12)+Clientes!W88*Límites!$B$16*12*(1-$C88))*1000","v":0},0,{"$f":"+Potencia!T88*$AN88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!U88*$AO88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!V88*$AP88*12*1000*(1-$C88)","v":0},{"$f":"+Potencia!W88*$AQ88*12*1000*(1-$C88)","v":0},0]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!H171","v":"Discap."},{"$f":"+IF(B89=0,0,VLOOKUP(B89,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+$J89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+$J89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!U89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$K89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!T89*$K89*12*1000*(1-$C89)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI89*Energía!Z89*(1-$C89)*1000","v":0},{"$f":"+AJ89*Energía!AA89*(1-$C89)*1000","v":0},{"$f":"+AK89*Energía!AB89*(1-$C89)*1000","v":0},{"$f":"+AL89*Energía!AC89*(1-$C89)*1000","v":0},0,{"$f":"+Potencia!T89*$AN89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!U89*$AO89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!V89*$AP89*12*1000*(1-$C89)","v":0},{"$f":"+Potencia!W89*$AQ89*12*1000*(1-$C89)","v":0},0]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H172","v":"Discapacitados 601-más"},{"$f":"+IF(B90=0,0,VLOOKUP(B90,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+$J90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+$J90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!U90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$K90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!T90*$K90*12*1000*(1-$C90)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI90*((Energía!Z90-Clientes!T90*Límites!$B$15*12)+Clientes!T90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AJ90*((Energía!AA90-Clientes!U90*Límites!$B$15*12)+Clientes!U90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AK90*((Energía!AB90-Clientes!V90*Límites!$B$15*12)+Clientes!V90*Límites!$B$15*12*(1-$C90))*1000","v":0},{"$f":"+AL90*((Energía!AC90-Clientes!W90*Límites!$B$15*12)+Clientes!W90*Límites!$B$15*12*(1-$C90))*1000","v":0},0,{"$f":"+Potencia!T90*$AN90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!U90*$AO90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!V90*$AP90*12*1000*(1-$C90)","v":0},{"$f":"+Potencia!W90*$AQ90*12*1000*(1-$C90)","v":0},0]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!H173","v":"Cruz Roja"},{"$f":"+IF(B91=0,0,VLOOKUP(B91,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,1,null,{"$f":"+$J91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+$J91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!U91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$K91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!T91*$K91*12*1000*(1-$C91)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI91*Energía!Z91*(1-$C91)*1000","v":0},{"$f":"+AJ91*Energía!AA91*(1-$C91)*1000","v":0},{"$f":"+AK91*Energía!AB91*(1-$C91)*1000","v":0},{"$f":"+AL91*Energía!AC91*(1-$C91)*1000","v":0},0,{"$f":"+Potencia!T91*$AN91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!U91*$AO91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!V91*$AP91*12*1000*(1-$C91)","v":0},{"$f":"+Potencia!W91*$AQ91*12*1000*(1-$C91)","v":0},0]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H174","v":0},{"$f":"+IF(B92=0,0,VLOOKUP(B92,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+SUM(M93:M102)","v":0},{"$f":"+SUM(N93:N102)","v":0},{"$f":"+SUM(O93:O102)","v":0},{"$f":"+SUM(P93:P102)","v":0},{"$f":"+SUM(Q93:Q102)","v":0},1297420.4180783352,1347383.4285477628,1399914.5084856448,1454792.8729216375,1297420.4180783352,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT93:AT102)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!H175","v":"Regular"},{"$f":"+IF(B93=0,0,VLOOKUP(B93,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J92","v":0},{"$f":"+K92","v":1},null,{"$f":"+($J93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+$J82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+$J82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+$J82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+($J93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+$J82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},0,{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":1290014.2509030469},{"$f":"+Potencia!U93*$K93*12*1000*(1-$C93)","v":1339691.8629963684},{"$f":"+Potencia!V93*$K93*12*1000*(1-$C93)","v":1391922.8627437365},{"$f":"+Potencia!W93*$K93*12*1000*(1-$C93)","v":1446487.7245300759},{"$f":"+Potencia!T93*$K93*12*1000*(1-$C93)","v":1290014.2509030469},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI93*(Energía!Z93-Clientes!T93*Límites!$B$7*12)+AI82*Clientes!T93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+(AJ93*(Energía!AA93-Clientes!U93*Límites!$B$7*12)+AJ82*Clientes!U93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+(AK93*(Energía!AB93-Clientes!V93*Límites!$B$7*12)+AK82*Clientes!V93*Límites!$B$7*12)*(1-$C93)*1000","v":0},{"$f":"+(AL93*(Energía!AC93-Clientes!W93*Límites!$B$7*12)+AL82*Clientes!W93*Límites!$B$7*12)*(1-$C93)*1000","v":0},0,{"$f":"+Potencia!T93*$AN93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!U93*$AO93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!V93*$AP93*12*1000*(1-$C93)","v":0},{"$f":"+Potencia!W93*$AQ93*12*1000*(1-$C93)","v":0},0]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!H176","v":"Agro"},{"$f":"+IF(B94=0,0,VLOOKUP(B94,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J93","v":0},1,null,{"$f":"+($J94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+$J83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+$J83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+$J83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+($J94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+$J83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},0,{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":6819.096638389643},{"$f":"+Potencia!U94*$K94*12*1000*(1-$C94)","v":7081.872114698167},{"$f":"+Potencia!V94*$K94*12*1000*(1-$C94)","v":7358.165610368711},{"$f":"+Potencia!W94*$K94*12*1000*(1-$C94)","v":7646.8175964472393},{"$f":"+Potencia!T94*$K94*12*1000*(1-$C94)","v":6819.096638389643},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI94*(Energía!Z94-Clientes!T94*Límites!$B$7*12)+AI83*Clientes!T94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+(AJ94*(Energía!AA94-Clientes!U94*Límites!$B$7*12)+AJ83*Clientes!U94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+(AK94*(Energía!AB94-Clientes!V94*Límites!$B$7*12)+AK83*Clientes!V94*Límites!$B$7*12)*(1-$C94)*1000","v":0},{"$f":"+(AL94*(Energía!AC94-Clientes!W94*Límites!$B$7*12)+AL83*Clientes!W94*Límites!$B$7*12)*(1-$C94)*1000","v":0},0,{"$f":"+Potencia!T94*$AN94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!U94*$AO94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!V94*$AP94*12*1000*(1-$C94)","v":0},{"$f":"+Potencia!W94*$AQ94*12*1000*(1-$C94)","v":0},0]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!H177","v":"Jub. 1"},{"$f":"+IF(B95=0,0,VLOOKUP(B95,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+$J84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+$J84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+$J84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+($J95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+$J84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!U95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$K95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!T95*$K95*12*1000*(1-$C95)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI95*(Energía!Z95-Clientes!T95*Límites!$B$7*12)+AI84*Clientes!T95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AJ95*(Energía!AA95-Clientes!U95*Límites!$B$7*12)+AJ84*Clientes!U95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AK95*(Energía!AB95-Clientes!V95*Límites!$B$7*12)+AK84*Clientes!V95*Límites!$B$7*12)*(1-$C95)*1000","v":0},{"$f":"+(AL95*(Energía!AC95-Clientes!W95*Límites!$B$7*12)+AL84*Clientes!W95*Límites!$B$7*12)*(1-$C95)*1000","v":0},0,{"$f":"+Potencia!T95*$AN95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!U95*$AO95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!V95*$AP95*12*1000*(1-$C95)","v":0},{"$f":"+Potencia!W95*$AQ95*12*1000*(1-$C95)","v":0},0]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!H178","v":"Jub. 2"},{"$f":"+IF(B96=0,0,VLOOKUP(B96,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+$J85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+$J85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+$J85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+($J96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+$J85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!U96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$K96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!T96*$K96*12*1000*(1-$C96)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI96*(Energía!Z96-Clientes!T96*Límites!$B$7*12)+AI85*Clientes!T96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+(AJ96*(Energía!AA96-Clientes!U96*Límites!$B$7*12)+AJ85*Clientes!U96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+(AK96*(Energía!AB96-Clientes!V96*Límites!$B$7*12)+AK85*Clientes!V96*Límites!$B$7*12)*(1-$C96)*1000","v":0},{"$f":"+(AL96*(Energía!AC96-Clientes!W96*Límites!$B$7*12)+AL85*Clientes!W96*Límites!$B$7*12)*(1-$C96)*1000","v":0},0,{"$f":"+Potencia!T96*$AN96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!U96*$AO96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!V96*$AP96*12*1000*(1-$C96)","v":0},{"$f":"+Potencia!W96*$AQ96*12*1000*(1-$C96)","v":0},0]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!H179","v":"Político"},{"$f":"+IF(B97=0,0,VLOOKUP(B97,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,1,null,{"$f":"+($J97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+$J86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+$J86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+$J86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+($J97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+$J86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":587.0705368987268},{"$f":"+Potencia!U97*$K97*12*1000*(1-$C97)","v":609.69343669630098},{"$f":"+Potencia!V97*$K97*12*1000*(1-$C97)","v":633.48013153968657},{"$f":"+Potencia!W97*$K97*12*1000*(1-$C97)","v":658.33079511438905},{"$f":"+Potencia!T97*$K97*12*1000*(1-$C97)","v":587.0705368987268},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI97*(Energía!Z97-Clientes!T97*Límites!$B$7*12)+AI86*Clientes!T97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+(AJ97*(Energía!AA97-Clientes!U97*Límites!$B$7*12)+AJ86*Clientes!U97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+(AK97*(Energía!AB97-Clientes!V97*Límites!$B$7*12)+AK86*Clientes!V97*Límites!$B$7*12)*(1-$C97)*1000","v":0},{"$f":"+(AL97*(Energía!AC97-Clientes!W97*Límites!$B$7*12)+AL86*Clientes!W97*Límites!$B$7*12)*(1-$C97)*1000","v":0},0,{"$f":"+Potencia!T97*$AN97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!U97*$AO97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!V97*$AP97*12*1000*(1-$C97)","v":0},{"$f":"+Potencia!W97*$AQ97*12*1000*(1-$C97)","v":0},0]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!H180","v":"x1"},{"$f":"+IF(B98=0,0,VLOOKUP(B98,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+($J98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+$J87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+$J87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+$J87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+($J98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+$J87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!U98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$K98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!T98*$K98*12*1000*(1-$C98)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI98*(Energía!Z98-Clientes!T98*Límites!$B$7*12)+AI87*Clientes!T98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AJ98*(Energía!AA98-Clientes!U98*Límites!$B$7*12)+AJ87*Clientes!U98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AK98*(Energía!AB98-Clientes!V98*Límites!$B$7*12)+AK87*Clientes!V98*Límites!$B$7*12)*(1-$C98)*1000","v":0},{"$f":"+(AL98*(Energía!AC98-Clientes!W98*Límites!$B$7*12)+AL87*Clientes!W98*Límites!$B$7*12)*(1-$C98)*1000","v":0},0,{"$f":"+Potencia!T98*$AN98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!U98*$AO98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!V98*$AP98*12*1000*(1-$C98)","v":0},{"$f":"+Potencia!W98*$AQ98*12*1000*(1-$C98)","v":0},0]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!H181","v":"x2"},{"$f":"+IF(B99=0,0,VLOOKUP(B99,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+($J99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+$J88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+$J88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+$J88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+($J99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+$J88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!U99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$K99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!T99*$K99*12*1000*(1-$C99)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI99*(Energía!Z99-Clientes!T99*Límites!$B$7*12)+AI88*Clientes!T99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AJ99*(Energía!AA99-Clientes!U99*Límites!$B$7*12)+AJ88*Clientes!U99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AK99*(Energía!AB99-Clientes!V99*Límites!$B$7*12)+AK88*Clientes!V99*Límites!$B$7*12)*(1-$C99)*1000","v":0},{"$f":"+(AL99*(Energía!AC99-Clientes!W99*Límites!$B$7*12)+AL88*Clientes!W99*Límites!$B$7*12)*(1-$C99)*1000","v":0},0,{"$f":"+Potencia!T99*$AN99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!U99*$AO99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!V99*$AP99*12*1000*(1-$C99)","v":0},{"$f":"+Potencia!W99*$AQ99*12*1000*(1-$C99)","v":0},0]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!H182","v":"Discap."},{"$f":"+IF(B100=0,0,VLOOKUP(B100,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,{"$f":"+G99","v":0},1,null,0,1,null,{"$f":"+($J100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+$J89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+$J89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+$J89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+($J100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+$J89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!U100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$K100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!T100*$K100*12*1000*(1-$C100)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI100*(Energía!Z100-Clientes!T100*Límites!$B$7*12)+AI89*Clientes!T100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AJ100*(Energía!AA100-Clientes!U100*Límites!$B$7*12)+AJ89*Clientes!U100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AK100*(Energía!AB100-Clientes!V100*Límites!$B$7*12)+AK89*Clientes!V100*Límites!$B$7*12)*(1-$C100)*1000","v":0},{"$f":"+(AL100*(Energía!AC100-Clientes!W100*Límites!$B$7*12)+AL89*Clientes!W100*Límites!$B$7*12)*(1-$C100)*1000","v":0},0,{"$f":"+Potencia!T100*$AN100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!U100*$AO100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!V100*$AP100*12*1000*(1-$C100)","v":0},{"$f":"+Potencia!W100*$AQ100*12*1000*(1-$C100)","v":0},0]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H183","v":"Discapacitados 601-más"},{"$f":"+IF(B101=0,0,VLOOKUP(B101,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+$J90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+$J90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+$J90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+($J101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+$J90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!U101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$K101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!T101*$K101*12*1000*(1-$C101)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI101*(Energía!Z101-Clientes!T101*Límites!$B$7*12)+AI90*Clientes!T101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AJ101*(Energía!AA101-Clientes!U101*Límites!$B$7*12)+AJ90*Clientes!U101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AK101*(Energía!AB101-Clientes!V101*Límites!$B$7*12)+AK90*Clientes!V101*Límites!$B$7*12)*(1-$C101)*1000","v":0},{"$f":"+(AL101*(Energía!AC101-Clientes!W101*Límites!$B$7*12)+AL90*Clientes!W101*Límites!$B$7*12)*(1-$C101)*1000","v":0},0,{"$f":"+Potencia!T101*$AN101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!U101*$AO101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!V101*$AP101*12*1000*(1-$C101)","v":0},{"$f":"+Potencia!W101*$AQ101*12*1000*(1-$C101)","v":0},0]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!H184","v":"Cruz Roja"},{"$f":"+IF(B102=0,0,VLOOKUP(B102,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,1,null,{"$f":"+($J102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+$J91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+$J91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+$J91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+($J102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+$J91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!U102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$K102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!T102*$K102*12*1000*(1-$C102)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI102*(Energía!Z102-Clientes!T102*Límites!$B$7*12)+AI91*Clientes!T102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AJ102*(Energía!AA102-Clientes!U102*Límites!$B$7*12)+AJ91*Clientes!U102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AK102*(Energía!AB102-Clientes!V102*Límites!$B$7*12)+AK91*Clientes!V102*Límites!$B$7*12)*(1-$C102)*1000","v":0},{"$f":"+(AL102*(Energía!AC102-Clientes!W102*Límites!$B$7*12)+AL91*Clientes!W102*Límites!$B$7*12)*(1-$C102)*1000","v":0},0,{"$f":"+Potencia!T102*$AN102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!U102*$AO102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!V102*$AP102*12*1000*(1-$C102)","v":0},{"$f":"+Potencia!W102*$AQ102*12*1000*(1-$C102)","v":0},0]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H185","v":0},{"$f":"+IF(B103=0,0,VLOOKUP(B103,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+SUM(M104:M113)","v":0},{"$f":"+SUM(N104:N113)","v":0},{"$f":"+SUM(O104:O113)","v":0},{"$f":"+SUM(P104:P113)","v":0},{"$f":"+SUM(Q104:Q113)","v":0},505468.82787226222,524934.72496583837,545399.69407800504,566778.65316436451,505468.82787226222,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT104:AT113)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!H186","v":"Regular"},{"$f":"+IF(B104=0,0,VLOOKUP(B104,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J103","v":0},{"$f":"+K103","v":1},null,{"$f":"+($J104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+$J82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+$J82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+$J82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+($J104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+$J82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},0,{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":502490.50404537702},{"$f":"+Potencia!U104*$K104*12*1000*(1-$C104)","v":521841.63073699048},{"$f":"+Potencia!V104*$K104*12*1000*(1-$C104)","v":542185.92528696707},{"$f":"+Potencia!W104*$K104*12*1000*(1-$C104)","v":563438.81208935636},{"$f":"+Potencia!T104*$K104*12*1000*(1-$C104)","v":502490.50404537702},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI104*(Energía!Z104-Clientes!T104*Límites!$C$7*12)+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T104*12+AI82*Clientes!T104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+(AJ104*(Energía!AA104-Clientes!U104*Límites!$C$7*12)+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U104*12+AJ82*Clientes!U104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+(AK104*(Energía!AB104-Clientes!V104*Límites!$C$7*12)+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V104*12+AK82*Clientes!V104*Límites!$B$7*12)*(1-$C104)*1000","v":0},{"$f":"+(AL104*(Energía!AC104-Clientes!W104*Límites!$C$7*12)+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W104*12+AL82*Clientes!W104*Límites!$B$7*12)*(1-$C104)*1000","v":0},0,{"$f":"+Potencia!T104*$AN104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!U104*$AO104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!V104*$AP104*12*1000*(1-$C104)","v":0},{"$f":"+Potencia!W104*$AQ104*12*1000*(1-$C104)","v":0},0]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!H187","v":"Agro"},{"$f":"+IF(B105=0,0,VLOOKUP(B105,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J104","v":0},1,null,{"$f":"+($J105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+$J83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+$J83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+$J83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+($J105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+$J83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},0,{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":2978.323826885191},{"$f":"+Potencia!U105*$K105*12*1000*(1-$C105)","v":3093.094228847935},{"$f":"+Potencia!V105*$K105*12*1000*(1-$C105)","v":3213.7687910379359},{"$f":"+Potencia!W105*$K105*12*1000*(1-$C105)","v":3339.8410750081525},{"$f":"+Potencia!T105*$K105*12*1000*(1-$C105)","v":2978.323826885191},null,{"$f":"IF(M105=0,0,$E105*$F$3*$G105/$Q$80)*0+X103","v":0},{"$f":"IF(N105=0,0,$E105*$F$3*$G105/$Q$80)*0+Y103","v":0},0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI105*(Energía!Z105-Clientes!T105*Límites!$C$7*12)+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T105*12+AI83*Clientes!T105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+(AJ105*(Energía!AA105-Clientes!U105*Límites!$C$7*12)+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U105*12+AJ83*Clientes!U105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+(AK105*(Energía!AB105-Clientes!V105*Límites!$C$7*12)+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V105*12+AK83*Clientes!V105*Límites!$B$7*12)*(1-$C105)*1000","v":0},{"$f":"+(AL105*(Energía!AC105-Clientes!W105*Límites!$C$7*12)+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W105*12+AL83*Clientes!W105*Límites!$B$7*12)*(1-$C105)*1000","v":0},0,{"$f":"+Potencia!T105*$AN105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!U105*$AO105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!V105*$AP105*12*1000*(1-$C105)","v":0},{"$f":"+Potencia!W105*$AQ105*12*1000*(1-$C105)","v":0},0]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!H188","v":"Jub. 1"},{"$f":"+IF(B106=0,0,VLOOKUP(B106,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+$J84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+$J84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+$J84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+($J106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+$J84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!U106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$K106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!T106*$K106*12*1000*(1-$C106)","v":0},null,{"$f":"IF(M106=0,0,$E106*$F$3*$G106/$Q$80)","v":0},{"$f":"IF(N106=0,0,$E106*$G$3*$G106/$N$80)","v":0},{"$f":"IF(O106=0,0,$E106*$H$3*$G106/$O$80)","v":0},{"$f":"IF(P106=0,0,$E106*$I$3*$G106/$P$80)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI106*(Energía!Z106-Clientes!T106*Límites!$C$7*12)+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T106*12+AI84*Clientes!T106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AJ106*(Energía!AA106-Clientes!U106*Límites!$C$7*12)+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U106*12+AJ84*Clientes!U106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AK106*(Energía!AB106-Clientes!V106*Límites!$C$7*12)+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V106*12+AK84*Clientes!V106*Límites!$B$7*12)*(1-$C106)*1000","v":0},{"$f":"+(AL106*(Energía!AC106-Clientes!W106*Límites!$C$7*12)+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W106*12+AL84*Clientes!W106*Límites!$B$7*12)*(1-$C106)*1000","v":0},0,{"$f":"+Potencia!T106*$AN106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!U106*$AO106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!V106*$AP106*12*1000*(1-$C106)","v":0},{"$f":"+Potencia!W106*$AQ106*12*1000*(1-$C106)","v":0},0]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!H189","v":"Jub. 2"},{"$f":"+IF(B107=0,0,VLOOKUP(B107,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+$J85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+$J85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+$J85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+($J107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+$J85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!U107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$K107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!T107*$K107*12*1000*(1-$C107)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI107*(Energía!Z107-Clientes!T107*Límites!$C$7*12)+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T107*12+AI85*Clientes!T107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AJ107*(Energía!AA107-Clientes!U107*Límites!$C$7*12)+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U107*12+AJ85*Clientes!U107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AK107*(Energía!AB107-Clientes!V107*Límites!$C$7*12)+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V107*12+AK85*Clientes!V107*Límites!$B$7*12)*(1-$C107)*1000","v":0},{"$f":"+(AL107*(Energía!AC107-Clientes!W107*Límites!$C$7*12)+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W107*12+AL85*Clientes!W107*Límites!$B$7*12)*(1-$C107)*1000","v":0},0,{"$f":"+Potencia!T107*$AN107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!U107*$AO107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!V107*$AP107*12*1000*(1-$C107)","v":0},{"$f":"+Potencia!W107*$AQ107*12*1000*(1-$C107)","v":0},0]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!H190","v":"Político"},{"$f":"+IF(B108=0,0,VLOOKUP(B108,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,1,null,{"$f":"+($J108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+$J86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+$J86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+$J86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+($J108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+$J86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!U108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$K108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!T108*$K108*12*1000*(1-$C108)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI108*(Energía!Z108-Clientes!T108*Límites!$C$7*12)+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T108*12+AI86*Clientes!T108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AJ108*(Energía!AA108-Clientes!U108*Límites!$C$7*12)+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U108*12+AJ86*Clientes!U108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AK108*(Energía!AB108-Clientes!V108*Límites!$C$7*12)+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V108*12+AK86*Clientes!V108*Límites!$B$7*12)*(1-$C108)*1000","v":0},{"$f":"+(AL108*(Energía!AC108-Clientes!W108*Límites!$C$7*12)+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W108*12+AL86*Clientes!W108*Límites!$B$7*12)*(1-$C108)*1000","v":0},0,{"$f":"+Potencia!T108*$AN108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!U108*$AO108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!V108*$AP108*12*1000*(1-$C108)","v":0},{"$f":"+Potencia!W108*$AQ108*12*1000*(1-$C108)","v":0},0]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!H191","v":"x1"},{"$f":"+IF(B109=0,0,VLOOKUP(B109,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+($J109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+$J87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+$J87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+$J87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+($J109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+$J87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!U109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$K109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!T109*$K109*12*1000*(1-$C109)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI109*(Energía!Z109-Clientes!T109*Límites!$C$7*12)+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T109*12+AI87*Clientes!T109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AJ109*(Energía!AA109-Clientes!U109*Límites!$C$7*12)+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U109*12+AJ87*Clientes!U109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AK109*(Energía!AB109-Clientes!V109*Límites!$C$7*12)+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V109*12+AK87*Clientes!V109*Límites!$B$7*12)*(1-$C109)*1000","v":0},{"$f":"+(AL109*(Energía!AC109-Clientes!W109*Límites!$C$7*12)+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W109*12+AL87*Clientes!W109*Límites!$B$7*12)*(1-$C109)*1000","v":0},0,{"$f":"+Potencia!T109*$AN109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!U109*$AO109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!V109*$AP109*12*1000*(1-$C109)","v":0},{"$f":"+Potencia!W109*$AQ109*12*1000*(1-$C109)","v":0},0]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!H192","v":"x2"},{"$f":"+IF(B110=0,0,VLOOKUP(B110,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+($J110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+$J88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+$J88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+$J88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+($J110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+$J88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!U110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$K110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!T110*$K110*12*1000*(1-$C110)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI110*(Energía!Z110-Clientes!T110*Límites!$C$7*12)+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T110*12+AI88*Clientes!T110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AJ110*(Energía!AA110-Clientes!U110*Límites!$C$7*12)+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U110*12+AJ88*Clientes!U110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AK110*(Energía!AB110-Clientes!V110*Límites!$C$7*12)+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V110*12+AK88*Clientes!V110*Límites!$B$7*12)*(1-$C110)*1000","v":0},{"$f":"+(AL110*(Energía!AC110-Clientes!W110*Límites!$C$7*12)+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W110*12+AL88*Clientes!W110*Límites!$B$7*12)*(1-$C110)*1000","v":0},0,{"$f":"+Potencia!T110*$AN110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!U110*$AO110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!V110*$AP110*12*1000*(1-$C110)","v":0},{"$f":"+Potencia!W110*$AQ110*12*1000*(1-$C110)","v":0},0]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!H193","v":"Discap."},{"$f":"+IF(B111=0,0,VLOOKUP(B111,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+$J89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+$J89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+$J89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+($J111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+$J89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!U111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$K111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!T111*$K111*12*1000*(1-$C111)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI111*(Energía!Z111-Clientes!T111*Límites!$C$7*12)+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T111*12+AI89*Clientes!T111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AJ111*(Energía!AA111-Clientes!U111*Límites!$C$7*12)+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U111*12+AJ89*Clientes!U111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AK111*(Energía!AB111-Clientes!V111*Límites!$C$7*12)+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V111*12+AK89*Clientes!V111*Límites!$B$7*12)*(1-$C111)*1000","v":0},{"$f":"+(AL111*(Energía!AC111-Clientes!W111*Límites!$C$7*12)+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W111*12+AL89*Clientes!W111*Límites!$B$7*12)*(1-$C111)*1000","v":0},0,{"$f":"+Potencia!T111*$AN111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!U111*$AO111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!V111*$AP111*12*1000*(1-$C111)","v":0},{"$f":"+Potencia!W111*$AQ111*12*1000*(1-$C111)","v":0},0]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H194","v":"Discapacitados 601-más"},{"$f":"+IF(B112=0,0,VLOOKUP(B112,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+$J90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+$J90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+$J90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+($J112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+$J90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!U112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$K112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!T112*$K112*12*1000*(1-$C112)","v":0},null,0,0,0,0,{"$f":"IF(Q112=0,0,$E112*$F$3*$G112/$Q$80)","v":0},{"$f":"IF(R112=0,0,$E112*$F$3*$H112/$R$80)","v":0},{"$f":"IF(S112=0,0,$E112*$G$3*$H112/$S$80)","v":0},{"$f":"IF(T112=0,0,$E112*$H$3*$H112/$T$80)","v":0},{"$f":"IF(U112=0,0,$E112*$I$3*$H112/$U$80)","v":0},{"$f":"IF(R112=0,0,$E112*$F$3*$H112/$R$80)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI112*(Energía!Z112-Clientes!T112*Límites!$C$7*12)+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T112*12+AI90*Clientes!T112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AJ112*(Energía!AA112-Clientes!U112*Límites!$C$7*12)+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U112*12+AJ90*Clientes!U112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AK112*(Energía!AB112-Clientes!V112*Límites!$C$7*12)+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V112*12+AK90*Clientes!V112*Límites!$B$7*12)*(1-$C112)*1000","v":0},{"$f":"+(AL112*(Energía!AC112-Clientes!W112*Límites!$C$7*12)+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W112*12+AL90*Clientes!W112*Límites!$B$7*12)*(1-$C112)*1000","v":0},0,{"$f":"+Potencia!T112*$AN112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!U112*$AO112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!V112*$AP112*12*1000*(1-$C112)","v":0},{"$f":"+Potencia!W112*$AQ112*12*1000*(1-$C112)","v":0},0]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!H195","v":"Cruz Roja"},{"$f":"+IF(B113=0,0,VLOOKUP(B113,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,1,null,{"$f":"+($J113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+$J91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+$J91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+$J91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+($J113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+$J91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!U113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$K113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!T113*$K113*12*1000*(1-$C113)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI113*(Energía!Z113-Clientes!T113*Límites!$C$7*12)+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T113*12+AI91*Clientes!T113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AJ113*(Energía!AA113-Clientes!U113*Límites!$C$7*12)+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U113*12+AJ91*Clientes!U113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AK113*(Energía!AB113-Clientes!V113*Límites!$C$7*12)+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V113*12+AK91*Clientes!V113*Límites!$B$7*12)*(1-$C113)*1000","v":0},{"$f":"+(AL113*(Energía!AC113-Clientes!W113*Límites!$C$7*12)+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W113*12+AL91*Clientes!W113*Límites!$B$7*12)*(1-$C113)*1000","v":0},0,{"$f":"+Potencia!T113*$AN113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!U113*$AO113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!V113*$AP113*12*1000*(1-$C113)","v":0},{"$f":"+Potencia!W113*$AQ113*12*1000*(1-$C113)","v":0},0]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!H196","v":0},{"$f":"+IF(B114=0,0,VLOOKUP(B114,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+SUM(M115:M124)","v":0},{"$f":"+SUM(N115:N124)","v":0},{"$f":"+SUM(O115:O124)","v":0},{"$f":"+SUM(P115:P124)","v":0},{"$f":"+SUM(Q115:Q124)","v":0},733832.97626120714,762094.46604178089,791809.78023329366,822853.38416315231,733832.97626120714,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT115:AT124)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!H197","v":"Regular"},{"$f":"+IF(B115=0,0,VLOOKUP(B115,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J114","v":0},{"$f":"+K114","v":1},null,{"$f":"+($J115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+$J82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+$J82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+$J82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+($J115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+$J82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},0,{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":724231.044232446},{"$f":"+Potencia!U115*$K115*12*1000*(1-$C115)","v":752122.52132715529},{"$f":"+Potencia!V115*$K115*12*1000*(1-$C115)","v":781448.78818496678},{"$f":"+Potencia!W115*$K115*12*1000*(1-$C115)","v":812085.94285955455},{"$f":"+Potencia!T115*$K115*12*1000*(1-$C115)","v":724231.044232446},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI115*(Energía!Z115-Clientes!T115*Límites!$D$7*12)+AI104*(Límites!$D$7-Límites!$C$7)*Clientes!T115*12+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T115*12+AI82*Clientes!T115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+(AJ115*(Energía!AA115-Clientes!U115*Límites!$D$7*12)+AJ104*(Límites!$D$7-Límites!$C$7)*Clientes!U115*12+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U115*12+AJ82*Clientes!U115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+(AK115*(Energía!AB115-Clientes!V115*Límites!$D$7*12)+AK104*(Límites!$D$7-Límites!$C$7)*Clientes!V115*12+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V115*12+AK82*Clientes!V115*Límites!$B$7*12)*(1-$C115)*1000","v":0},{"$f":"+(AL115*(Energía!AC115-Clientes!W115*Límites!$D$7*12)+AL104*(Límites!$D$7-Límites!$C$7)*Clientes!W115*12+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W115*12+AL82*Clientes!W115*Límites!$B$7*12)*(1-$C115)*1000","v":0},0,{"$f":"+Potencia!T115*$AN115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!U115*$AO115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!V115*$AP115*12*1000*(1-$C115)","v":0},{"$f":"+Potencia!W115*$AQ115*12*1000*(1-$C115)","v":0},0]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!H198","v":"Agro"},{"$f":"+IF(B116=0,0,VLOOKUP(B116,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,{"$f":"+G115","v":0},1,null,{"$f":"+J115","v":0},1,null,{"$f":"+($J116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+$J83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+$J83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+$J83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+($J116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+$J83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":9601.9320287611354},{"$f":"+Potencia!U116*$K116*12*1000*(1-$C116)","v":9971.9447146255807},{"$f":"+Potencia!V116*$K116*12*1000*(1-$C116)","v":10360.992048326936},{"$f":"+Potencia!W116*$K116*12*1000*(1-$C116)","v":10767.441303597712},{"$f":"+Potencia!T116*$K116*12*1000*(1-$C116)","v":9601.9320287611354},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI116*(Energía!Z116-Clientes!T116*Límites!$D$7*12)+AI105*(Límites!$D$7-Límites!$C$7)*Clientes!T116*12+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T116*12+AI83*Clientes!T116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+(AJ116*(Energía!AA116-Clientes!U116*Límites!$D$7*12)+AJ105*(Límites!$D$7-Límites!$C$7)*Clientes!U116*12+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U116*12+AJ83*Clientes!U116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+(AK116*(Energía!AB116-Clientes!V116*Límites!$D$7*12)+AK105*(Límites!$D$7-Límites!$C$7)*Clientes!V116*12+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V116*12+AK83*Clientes!V116*Límites!$B$7*12)*(1-$C116)*1000","v":0},{"$f":"+(AL116*(Energía!AC116-Clientes!W116*Límites!$D$7*12)+AL105*(Límites!$D$7-Límites!$C$7)*Clientes!W116*12+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W116*12+AL83*Clientes!W116*Límites!$B$7*12)*(1-$C116)*1000","v":0},0,{"$f":"+Potencia!T116*$AN116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!U116*$AO116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!V116*$AP116*12*1000*(1-$C116)","v":0},{"$f":"+Potencia!W116*$AQ116*12*1000*(1-$C116)","v":0},0]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!H199","v":"Jub. 1"},{"$f":"+IF(B117=0,0,VLOOKUP(B117,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+$J84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+$J84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+$J84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+($J117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+$J84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!U117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$K117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!T117*$K117*12*1000*(1-$C117)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI117*(Energía!Z117-Clientes!T117*Límites!$D$7*12)+AI106*(Límites!$D$7-Límites!$C$7)*Clientes!T117*12+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T117*12+AI84*Clientes!T117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AJ117*(Energía!AA117-Clientes!U117*Límites!$D$7*12)+AJ106*(Límites!$D$7-Límites!$C$7)*Clientes!U117*12+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U117*12+AJ84*Clientes!U117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AK117*(Energía!AB117-Clientes!V117*Límites!$D$7*12)+AK106*(Límites!$D$7-Límites!$C$7)*Clientes!V117*12+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V117*12+AK84*Clientes!V117*Límites!$B$7*12)*(1-$C117)*1000","v":0},{"$f":"+(AL117*(Energía!AC117-Clientes!W117*Límites!$D$7*12)+AL106*(Límites!$D$7-Límites!$C$7)*Clientes!W117*12+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W117*12+AL84*Clientes!W117*Límites!$B$7*12)*(1-$C117)*1000","v":0},0,{"$f":"+Potencia!T117*$AN117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!U117*$AO117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!V117*$AP117*12*1000*(1-$C117)","v":0},{"$f":"+Potencia!W117*$AQ117*12*1000*(1-$C117)","v":0},0]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!H200","v":"Jub. 2"},{"$f":"+IF(B118=0,0,VLOOKUP(B118,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+$J85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+$J85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+$J85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+($J118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+$J85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!U118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$K118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!T118*$K118*12*1000*(1-$C118)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI118*(Energía!Z118-Clientes!T118*Límites!$D$7*12)+AI107*(Límites!$D$7-Límites!$C$7)*Clientes!T118*12+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T118*12+AI85*Clientes!T118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AJ118*(Energía!AA118-Clientes!U118*Límites!$D$7*12)+AJ107*(Límites!$D$7-Límites!$C$7)*Clientes!U118*12+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U118*12+AJ85*Clientes!U118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AK118*(Energía!AB118-Clientes!V118*Límites!$D$7*12)+AK107*(Límites!$D$7-Límites!$C$7)*Clientes!V118*12+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V118*12+AK85*Clientes!V118*Límites!$B$7*12)*(1-$C118)*1000","v":0},{"$f":"+(AL118*(Energía!AC118-Clientes!W118*Límites!$D$7*12)+AL107*(Límites!$D$7-Límites!$C$7)*Clientes!W118*12+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W118*12+AL85*Clientes!W118*Límites!$B$7*12)*(1-$C118)*1000","v":0},0,{"$f":"+Potencia!T118*$AN118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!U118*$AO118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!V118*$AP118*12*1000*(1-$C118)","v":0},{"$f":"+Potencia!W118*$AQ118*12*1000*(1-$C118)","v":0},0]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!H201","v":"Político"},{"$f":"+IF(B119=0,0,VLOOKUP(B119,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,1,null,{"$f":"+($J119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+$J86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+$J86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+$J86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+($J119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+$J86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!U119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$K119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!T119*$K119*12*1000*(1-$C119)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI119*(Energía!Z119-Clientes!T119*Límites!$D$7*12)+AI108*(Límites!$D$7-Límites!$C$7)*Clientes!T119*12+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T119*12+AI86*Clientes!T119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AJ119*(Energía!AA119-Clientes!U119*Límites!$D$7*12)+AJ108*(Límites!$D$7-Límites!$C$7)*Clientes!U119*12+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U119*12+AJ86*Clientes!U119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AK119*(Energía!AB119-Clientes!V119*Límites!$D$7*12)+AK108*(Límites!$D$7-Límites!$C$7)*Clientes!V119*12+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V119*12+AK86*Clientes!V119*Límites!$B$7*12)*(1-$C119)*1000","v":0},{"$f":"+(AL119*(Energía!AC119-Clientes!W119*Límites!$D$7*12)+AL108*(Límites!$D$7-Límites!$C$7)*Clientes!W119*12+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W119*12+AL86*Clientes!W119*Límites!$B$7*12)*(1-$C119)*1000","v":0},0,{"$f":"+Potencia!T119*$AN119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!U119*$AO119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!V119*$AP119*12*1000*(1-$C119)","v":0},{"$f":"+Potencia!W119*$AQ119*12*1000*(1-$C119)","v":0},0]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!H202","v":"x1"},{"$f":"+IF(B120=0,0,VLOOKUP(B120,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+($J120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+$J87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+$J87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+$J87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+($J120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+$J87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!U120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$K120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!T120*$K120*12*1000*(1-$C120)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI120*(Energía!Z120-Clientes!T120*Límites!$D$7*12)+AI109*(Límites!$D$7-Límites!$C$7)*Clientes!T120*12+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T120*12+AI87*Clientes!T120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AJ120*(Energía!AA120-Clientes!U120*Límites!$D$7*12)+AJ109*(Límites!$D$7-Límites!$C$7)*Clientes!U120*12+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U120*12+AJ87*Clientes!U120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AK120*(Energía!AB120-Clientes!V120*Límites!$D$7*12)+AK109*(Límites!$D$7-Límites!$C$7)*Clientes!V120*12+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V120*12+AK87*Clientes!V120*Límites!$B$7*12)*(1-$C120)*1000","v":0},{"$f":"+(AL120*(Energía!AC120-Clientes!W120*Límites!$D$7*12)+AL109*(Límites!$D$7-Límites!$C$7)*Clientes!W120*12+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W120*12+AL87*Clientes!W120*Límites!$B$7*12)*(1-$C120)*1000","v":0},0,{"$f":"+Potencia!T120*$AN120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!U120*$AO120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!V120*$AP120*12*1000*(1-$C120)","v":0},{"$f":"+Potencia!W120*$AQ120*12*1000*(1-$C120)","v":0},0]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!H203","v":"x2"},{"$f":"+IF(B121=0,0,VLOOKUP(B121,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,1,null,{"$f":"+($J121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+$J88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+$J88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+$J88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+($J121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+$J88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!U121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$K121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!T121*$K121*12*1000*(1-$C121)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI121*(Energía!Z121-Clientes!T121*Límites!$D$7*12)+AI110*(Límites!$D$7-Límites!$C$7)*Clientes!T121*12+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T121*12+AI88*Clientes!T121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AJ121*(Energía!AA121-Clientes!U121*Límites!$D$7*12)+AJ110*(Límites!$D$7-Límites!$C$7)*Clientes!U121*12+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U121*12+AJ88*Clientes!U121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AK121*(Energía!AB121-Clientes!V121*Límites!$D$7*12)+AK110*(Límites!$D$7-Límites!$C$7)*Clientes!V121*12+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V121*12+AK88*Clientes!V121*Límites!$B$7*12)*(1-$C121)*1000","v":0},{"$f":"+(AL121*(Energía!AC121-Clientes!W121*Límites!$D$7*12)+AL110*(Límites!$D$7-Límites!$C$7)*Clientes!W121*12+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W121*12+AL88*Clientes!W121*Límites!$B$7*12)*(1-$C121)*1000","v":0},0,{"$f":"+Potencia!T121*$AN121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!U121*$AO121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!V121*$AP121*12*1000*(1-$C121)","v":0},{"$f":"+Potencia!W121*$AQ121*12*1000*(1-$C121)","v":0},0]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!H204","v":"Discap."},{"$f":"+IF(B122=0,0,VLOOKUP(B122,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+$J89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+$J89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+$J89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+($J122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+$J89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!U122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$K122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!T122*$K122*12*1000*(1-$C122)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI122*(Energía!Z122-Clientes!T122*Límites!$D$7*12)+AI111*(Límites!$D$7-Límites!$C$7)*Clientes!T122*12+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T122*12+AI89*Clientes!T122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AJ122*(Energía!AA122-Clientes!U122*Límites!$D$7*12)+AJ111*(Límites!$D$7-Límites!$C$7)*Clientes!U122*12+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U122*12+AJ89*Clientes!U122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AK122*(Energía!AB122-Clientes!V122*Límites!$D$7*12)+AK111*(Límites!$D$7-Límites!$C$7)*Clientes!V122*12+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V122*12+AK89*Clientes!V122*Límites!$B$7*12)*(1-$C122)*1000","v":0},{"$f":"+(AL122*(Energía!AC122-Clientes!W122*Límites!$D$7*12)+AL111*(Límites!$D$7-Límites!$C$7)*Clientes!W122*12+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W122*12+AL89*Clientes!W122*Límites!$B$7*12)*(1-$C122)*1000","v":0},0,{"$f":"+Potencia!T122*$AN122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!U122*$AO122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!V122*$AP122*12*1000*(1-$C122)","v":0},{"$f":"+Potencia!W122*$AQ122*12*1000*(1-$C122)","v":0},0]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H205","v":"Discapacitados 601-más"},{"$f":"+IF(B123=0,0,VLOOKUP(B123,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,1,null,{"$f":"+($J123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+$J90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+$J90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+$J90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+($J123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+$J90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!U123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$K123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!T123*$K123*12*1000*(1-$C123)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI123*(Energía!Z123-Clientes!T123*Límites!$D$7*12)+AI112*(Límites!$D$7-Límites!$C$7)*Clientes!T123*12+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T123*12+AI90*Clientes!T123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AJ123*(Energía!AA123-Clientes!U123*Límites!$D$7*12)+AJ112*(Límites!$D$7-Límites!$C$7)*Clientes!U123*12+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U123*12+AJ90*Clientes!U123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AK123*(Energía!AB123-Clientes!V123*Límites!$D$7*12)+AK112*(Límites!$D$7-Límites!$C$7)*Clientes!V123*12+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V123*12+AK90*Clientes!V123*Límites!$B$7*12)*(1-$C123)*1000","v":0},{"$f":"+(AL123*(Energía!AC123-Clientes!W123*Límites!$D$7*12)+AL112*(Límites!$D$7-Límites!$C$7)*Clientes!W123*12+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W123*12+AL90*Clientes!W123*Límites!$B$7*12)*(1-$C123)*1000","v":0},0,{"$f":"+Potencia!T123*$AN123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!U123*$AO123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!V123*$AP123*12*1000*(1-$C123)","v":0},{"$f":"+Potencia!W123*$AQ123*12*1000*(1-$C123)","v":0},0]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!H206","v":"Cruz Roja"},{"$f":"+IF(B124=0,0,VLOOKUP(B124,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,1,null,{"$f":"+($J124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+$J91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+$J91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+$J91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+($J124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+$J91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!U124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$K124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!T124*$K124*12*1000*(1-$C124)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI124*(Energía!Z124-Clientes!T124*Límites!$D$7*12)+AI113*(Límites!$D$7-Límites!$C$7)*Clientes!T124*12+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T124*12+AI91*Clientes!T124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AJ124*(Energía!AA124-Clientes!U124*Límites!$D$7*12)+AJ113*(Límites!$D$7-Límites!$C$7)*Clientes!U124*12+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U124*12+AJ91*Clientes!U124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AK124*(Energía!AB124-Clientes!V124*Límites!$D$7*12)+AK113*(Límites!$D$7-Límites!$C$7)*Clientes!V124*12+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V124*12+AK91*Clientes!V124*Límites!$B$7*12)*(1-$C124)*1000","v":0},{"$f":"+(AL124*(Energía!AC124-Clientes!W124*Límites!$D$7*12)+AL113*(Límites!$D$7-Límites!$C$7)*Clientes!W124*12+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W124*12+AL91*Clientes!W124*Límites!$B$7*12)*(1-$C124)*1000","v":0},0,{"$f":"+Potencia!T124*$AN124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!U124*$AO124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!V124*$AP124*12*1000*(1-$C124)","v":0},{"$f":"+Potencia!W124*$AQ124*12*1000*(1-$C124)","v":0},0]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!H207","v":0},{"$f":"+IF(B125=0,0,VLOOKUP(B125,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M126:M135)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T125*$K125*12*1000*(1-$C125)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT126:AT135)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!H208","v":"Regular"},{"$f":"+IF(B126=0,0,VLOOKUP(B126,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J125","v":0},{"$f":"+K125","v":0},null,{"$f":"+($J126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+$J82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+$J82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+$J82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+($J126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+$J115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+$J104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+$J93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+$J82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!U126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$K126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!T126*$K126*12*1000*(1-$C126)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI126*(Energía!Z126-Clientes!T126*Límites!$E$7*12)+AI115*(Límites!$E$7-Límites!$D$7)*Clientes!T126*12+AI104*(Límites!$D$7-Límites!$C$7)*Clientes!T126*12+AI93*(Límites!$C$7-Límites!$B$7)*Clientes!T126*12+AI82*Clientes!T126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AJ126*(Energía!AA126-Clientes!U126*Límites!$E$7*12)+AJ115*(Límites!$E$7-Límites!$D$7)*Clientes!U126*12+AJ104*(Límites!$D$7-Límites!$C$7)*Clientes!U126*12+AJ93*(Límites!$C$7-Límites!$B$7)*Clientes!U126*12+AJ82*Clientes!U126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AK126*(Energía!AB126-Clientes!V126*Límites!$E$7*12)+AK115*(Límites!$E$7-Límites!$D$7)*Clientes!V126*12+AK104*(Límites!$D$7-Límites!$C$7)*Clientes!V126*12+AK93*(Límites!$C$7-Límites!$B$7)*Clientes!V126*12+AK82*Clientes!V126*Límites!$B$7*12)*(1-$C126)*1000","v":0},{"$f":"+(AL126*(Energía!AC126-Clientes!W126*Límites!$E$7*12)+AL115*(Límites!$E$7-Límites!$D$7)*Clientes!W126*12+AL104*(Límites!$D$7-Límites!$C$7)*Clientes!W126*12+AL93*(Límites!$C$7-Límites!$B$7)*Clientes!W126*12+AL82*Clientes!W126*Límites!$B$7*12)*(1-$C126)*1000","v":0},0,{"$f":"+Potencia!T126*$AN126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!U126*$AO126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!V126*$AP126*12*1000*(1-$C126)","v":0},{"$f":"+Potencia!W126*$AQ126*12*1000*(1-$C126)","v":0},0]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!H209","v":"Agro"},{"$f":"+IF(B127=0,0,VLOOKUP(B127,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,{"$f":"+J126","v":0},0,null,{"$f":"+($J127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+$J83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+$J83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+$J83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+($J127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+$J116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+$J105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+$J94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+$J83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!U127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$K127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!T127*$K127*12*1000*(1-$C127)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI127*(Energía!Z127-Clientes!T127*Límites!$E$7*12)+AI116*(Límites!$E$7-Límites!$D$7)*Clientes!T127*12+AI105*(Límites!$D$7-Límites!$C$7)*Clientes!T127*12+AI94*(Límites!$C$7-Límites!$B$7)*Clientes!T127*12+AI83*Clientes!T127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AJ127*(Energía!AA127-Clientes!U127*Límites!$E$7*12)+AJ116*(Límites!$E$7-Límites!$D$7)*Clientes!U127*12+AJ105*(Límites!$D$7-Límites!$C$7)*Clientes!U127*12+AJ94*(Límites!$C$7-Límites!$B$7)*Clientes!U127*12+AJ83*Clientes!U127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AK127*(Energía!AB127-Clientes!V127*Límites!$E$7*12)+AK116*(Límites!$E$7-Límites!$D$7)*Clientes!V127*12+AK105*(Límites!$D$7-Límites!$C$7)*Clientes!V127*12+AK94*(Límites!$C$7-Límites!$B$7)*Clientes!V127*12+AK83*Clientes!V127*Límites!$B$7*12)*(1-$C127)*1000","v":0},{"$f":"+(AL127*(Energía!AC127-Clientes!W127*Límites!$E$7*12)+AL116*(Límites!$E$7-Límites!$D$7)*Clientes!W127*12+AL105*(Límites!$D$7-Límites!$C$7)*Clientes!W127*12+AL94*(Límites!$C$7-Límites!$B$7)*Clientes!W127*12+AL83*Clientes!W127*Límites!$B$7*12)*(1-$C127)*1000","v":0},0,{"$f":"+Potencia!T127*$AN127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!U127*$AO127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!V127*$AP127*12*1000*(1-$C127)","v":0},{"$f":"+Potencia!W127*$AQ127*12*1000*(1-$C127)","v":0},0]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!H210","v":"Jub. 1"},{"$f":"+IF(B128=0,0,VLOOKUP(B128,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+$J84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+$J84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+$J84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+($J128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+$J117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+$J106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+$J95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+$J84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!U128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$K128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!T128*$K128*12*1000*(1-$C128)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI128*(Energía!Z128-Clientes!T128*Límites!$E$7*12)+AI117*(Límites!$E$7-Límites!$D$7)*Clientes!T128*12+AI106*(Límites!$D$7-Límites!$C$7)*Clientes!T128*12+AI95*(Límites!$C$7-Límites!$B$7)*Clientes!T128*12+AI84*Clientes!T128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AJ128*(Energía!AA128-Clientes!U128*Límites!$E$7*12)+AJ117*(Límites!$E$7-Límites!$D$7)*Clientes!U128*12+AJ106*(Límites!$D$7-Límites!$C$7)*Clientes!U128*12+AJ95*(Límites!$C$7-Límites!$B$7)*Clientes!U128*12+AJ84*Clientes!U128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AK128*(Energía!AB128-Clientes!V128*Límites!$E$7*12)+AK117*(Límites!$E$7-Límites!$D$7)*Clientes!V128*12+AK106*(Límites!$D$7-Límites!$C$7)*Clientes!V128*12+AK95*(Límites!$C$7-Límites!$B$7)*Clientes!V128*12+AK84*Clientes!V128*Límites!$B$7*12)*(1-$C128)*1000","v":0},{"$f":"+(AL128*(Energía!AC128-Clientes!W128*Límites!$E$7*12)+AL117*(Límites!$E$7-Límites!$D$7)*Clientes!W128*12+AL106*(Límites!$D$7-Límites!$C$7)*Clientes!W128*12+AL95*(Límites!$C$7-Límites!$B$7)*Clientes!W128*12+AL84*Clientes!W128*Límites!$B$7*12)*(1-$C128)*1000","v":0},0,{"$f":"+Potencia!T128*$AN128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!U128*$AO128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!V128*$AP128*12*1000*(1-$C128)","v":0},{"$f":"+Potencia!W128*$AQ128*12*1000*(1-$C128)","v":0},0]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!H211","v":"Jub. 2"},{"$f":"+IF(B129=0,0,VLOOKUP(B129,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+$J85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+$J85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+$J85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+($J129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+$J118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+$J107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+$J96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+$J85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!U129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$K129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!T129*$K129*12*1000*(1-$C129)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI129*(Energía!Z129-Clientes!T129*Límites!$E$7*12)+AI118*(Límites!$E$7-Límites!$D$7)*Clientes!T129*12+AI107*(Límites!$D$7-Límites!$C$7)*Clientes!T129*12+AI96*(Límites!$C$7-Límites!$B$7)*Clientes!T129*12+AI85*Clientes!T129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AJ129*(Energía!AA129-Clientes!U129*Límites!$E$7*12)+AJ118*(Límites!$E$7-Límites!$D$7)*Clientes!U129*12+AJ107*(Límites!$D$7-Límites!$C$7)*Clientes!U129*12+AJ96*(Límites!$C$7-Límites!$B$7)*Clientes!U129*12+AJ85*Clientes!U129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AK129*(Energía!AB129-Clientes!V129*Límites!$E$7*12)+AK118*(Límites!$E$7-Límites!$D$7)*Clientes!V129*12+AK107*(Límites!$D$7-Límites!$C$7)*Clientes!V129*12+AK96*(Límites!$C$7-Límites!$B$7)*Clientes!V129*12+AK85*Clientes!V129*Límites!$B$7*12)*(1-$C129)*1000","v":0},{"$f":"+(AL129*(Energía!AC129-Clientes!W129*Límites!$E$7*12)+AL118*(Límites!$E$7-Límites!$D$7)*Clientes!W129*12+AL107*(Límites!$D$7-Límites!$C$7)*Clientes!W129*12+AL96*(Límites!$C$7-Límites!$B$7)*Clientes!W129*12+AL85*Clientes!W129*Límites!$B$7*12)*(1-$C129)*1000","v":0},0,{"$f":"+Potencia!T129*$AN129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!U129*$AO129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!V129*$AP129*12*1000*(1-$C129)","v":0},{"$f":"+Potencia!W129*$AQ129*12*1000*(1-$C129)","v":0},0]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!H212","v":"Político"},{"$f":"+IF(B130=0,0,VLOOKUP(B130,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+$J86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+$J86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+$J86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+($J130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+$J119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+$J108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+$J97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+$J86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!U130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$K130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!T130*$K130*12*1000*(1-$C130)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI130*(Energía!Z130-Clientes!T130*Límites!$E$7*12)+AI119*(Límites!$E$7-Límites!$D$7)*Clientes!T130*12+AI108*(Límites!$D$7-Límites!$C$7)*Clientes!T130*12+AI97*(Límites!$C$7-Límites!$B$7)*Clientes!T130*12+AI86*Clientes!T130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AJ130*(Energía!AA130-Clientes!U130*Límites!$E$7*12)+AJ119*(Límites!$E$7-Límites!$D$7)*Clientes!U130*12+AJ108*(Límites!$D$7-Límites!$C$7)*Clientes!U130*12+AJ97*(Límites!$C$7-Límites!$B$7)*Clientes!U130*12+AJ86*Clientes!U130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AK130*(Energía!AB130-Clientes!V130*Límites!$E$7*12)+AK119*(Límites!$E$7-Límites!$D$7)*Clientes!V130*12+AK108*(Límites!$D$7-Límites!$C$7)*Clientes!V130*12+AK97*(Límites!$C$7-Límites!$B$7)*Clientes!V130*12+AK86*Clientes!V130*Límites!$B$7*12)*(1-$C130)*1000","v":0},{"$f":"+(AL130*(Energía!AC130-Clientes!W130*Límites!$E$7*12)+AL119*(Límites!$E$7-Límites!$D$7)*Clientes!W130*12+AL108*(Límites!$D$7-Límites!$C$7)*Clientes!W130*12+AL97*(Límites!$C$7-Límites!$B$7)*Clientes!W130*12+AL86*Clientes!W130*Límites!$B$7*12)*(1-$C130)*1000","v":0},0,{"$f":"+Potencia!T130*$AN130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!U130*$AO130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!V130*$AP130*12*1000*(1-$C130)","v":0},{"$f":"+Potencia!W130*$AQ130*12*1000*(1-$C130)","v":0},0]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!H213","v":"x1"},{"$f":"+IF(B131=0,0,VLOOKUP(B131,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+$J87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+$J87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+$J87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+($J131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+$J120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+$J109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+$J98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+$J87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!U131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$K131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!T131*$K131*12*1000*(1-$C131)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI131*(Energía!Z131-Clientes!T131*Límites!$E$7*12)+AI120*(Límites!$E$7-Límites!$D$7)*Clientes!T131*12+AI109*(Límites!$D$7-Límites!$C$7)*Clientes!T131*12+AI98*(Límites!$C$7-Límites!$B$7)*Clientes!T131*12+AI87*Clientes!T131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AJ131*(Energía!AA131-Clientes!U131*Límites!$E$7*12)+AJ120*(Límites!$E$7-Límites!$D$7)*Clientes!U131*12+AJ109*(Límites!$D$7-Límites!$C$7)*Clientes!U131*12+AJ98*(Límites!$C$7-Límites!$B$7)*Clientes!U131*12+AJ87*Clientes!U131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AK131*(Energía!AB131-Clientes!V131*Límites!$E$7*12)+AK120*(Límites!$E$7-Límites!$D$7)*Clientes!V131*12+AK109*(Límites!$D$7-Límites!$C$7)*Clientes!V131*12+AK98*(Límites!$C$7-Límites!$B$7)*Clientes!V131*12+AK87*Clientes!V131*Límites!$B$7*12)*(1-$C131)*1000","v":0},{"$f":"+(AL131*(Energía!AC131-Clientes!W131*Límites!$E$7*12)+AL120*(Límites!$E$7-Límites!$D$7)*Clientes!W131*12+AL109*(Límites!$D$7-Límites!$C$7)*Clientes!W131*12+AL98*(Límites!$C$7-Límites!$B$7)*Clientes!W131*12+AL87*Clientes!W131*Límites!$B$7*12)*(1-$C131)*1000","v":0},0,{"$f":"+Potencia!T131*$AN131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!U131*$AO131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!V131*$AP131*12*1000*(1-$C131)","v":0},{"$f":"+Potencia!W131*$AQ131*12*1000*(1-$C131)","v":0},0]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!H214","v":"x2"},{"$f":"+IF(B132=0,0,VLOOKUP(B132,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G131","v":0},1,null,0,0,null,{"$f":"+($J132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+$J88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+$J88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+$J88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+($J132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+$J121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+$J110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+$J99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+$J88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!U132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$K132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!T132*$K132*12*1000*(1-$C132)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI132*(Energía!Z132-Clientes!T132*Límites!$E$7*12)+AI121*(Límites!$E$7-Límites!$D$7)*Clientes!T132*12+AI110*(Límites!$D$7-Límites!$C$7)*Clientes!T132*12+AI99*(Límites!$C$7-Límites!$B$7)*Clientes!T132*12+AI88*Clientes!T132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AJ132*(Energía!AA132-Clientes!U132*Límites!$E$7*12)+AJ121*(Límites!$E$7-Límites!$D$7)*Clientes!U132*12+AJ110*(Límites!$D$7-Límites!$C$7)*Clientes!U132*12+AJ99*(Límites!$C$7-Límites!$B$7)*Clientes!U132*12+AJ88*Clientes!U132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AK132*(Energía!AB132-Clientes!V132*Límites!$E$7*12)+AK121*(Límites!$E$7-Límites!$D$7)*Clientes!V132*12+AK110*(Límites!$D$7-Límites!$C$7)*Clientes!V132*12+AK99*(Límites!$C$7-Límites!$B$7)*Clientes!V132*12+AK88*Clientes!V132*Límites!$B$7*12)*(1-$C132)*1000","v":0},{"$f":"+(AL132*(Energía!AC132-Clientes!W132*Límites!$E$7*12)+AL121*(Límites!$E$7-Límites!$D$7)*Clientes!W132*12+AL110*(Límites!$D$7-Límites!$C$7)*Clientes!W132*12+AL99*(Límites!$C$7-Límites!$B$7)*Clientes!W132*12+AL88*Clientes!W132*Límites!$B$7*12)*(1-$C132)*1000","v":0},0,{"$f":"+Potencia!T132*$AN132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!U132*$AO132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!V132*$AP132*12*1000*(1-$C132)","v":0},{"$f":"+Potencia!W132*$AQ132*12*1000*(1-$C132)","v":0},0]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!H215","v":"Discap."},{"$f":"+IF(B133=0,0,VLOOKUP(B133,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+$J89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+$J89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+$J89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+($J133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+$J122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+$J111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+$J100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+$J89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!U133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$K133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!T133*$K133*12*1000*(1-$C133)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI133*(Energía!Z133-Clientes!T133*Límites!$E$7*12)+AI122*(Límites!$E$7-Límites!$D$7)*Clientes!T133*12+AI111*(Límites!$D$7-Límites!$C$7)*Clientes!T133*12+AI100*(Límites!$C$7-Límites!$B$7)*Clientes!T133*12+AI89*Clientes!T133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AJ133*(Energía!AA133-Clientes!U133*Límites!$E$7*12)+AJ122*(Límites!$E$7-Límites!$D$7)*Clientes!U133*12+AJ111*(Límites!$D$7-Límites!$C$7)*Clientes!U133*12+AJ100*(Límites!$C$7-Límites!$B$7)*Clientes!U133*12+AJ89*Clientes!U133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AK133*(Energía!AB133-Clientes!V133*Límites!$E$7*12)+AK122*(Límites!$E$7-Límites!$D$7)*Clientes!V133*12+AK111*(Límites!$D$7-Límites!$C$7)*Clientes!V133*12+AK100*(Límites!$C$7-Límites!$B$7)*Clientes!V133*12+AK89*Clientes!V133*Límites!$B$7*12)*(1-$C133)*1000","v":0},{"$f":"+(AL133*(Energía!AC133-Clientes!W133*Límites!$E$7*12)+AL122*(Límites!$E$7-Límites!$D$7)*Clientes!W133*12+AL111*(Límites!$D$7-Límites!$C$7)*Clientes!W133*12+AL100*(Límites!$C$7-Límites!$B$7)*Clientes!W133*12+AL89*Clientes!W133*Límites!$B$7*12)*(1-$C133)*1000","v":0},0,{"$f":"+Potencia!T133*$AN133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!U133*$AO133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!V133*$AP133*12*1000*(1-$C133)","v":0},{"$f":"+Potencia!W133*$AQ133*12*1000*(1-$C133)","v":0},0]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H216","v":"Discapacitados 601-más"},{"$f":"+IF(B134=0,0,VLOOKUP(B134,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+$J90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+$J90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+$J90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+($J134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+$J123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+$J112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+$J101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+$J90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!U134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$K134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!T134*$K134*12*1000*(1-$C134)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI134*(Energía!Z134-Clientes!T134*Límites!$E$7*12)+AI123*(Límites!$E$7-Límites!$D$7)*Clientes!T134*12+AI112*(Límites!$D$7-Límites!$C$7)*Clientes!T134*12+AI101*(Límites!$C$7-Límites!$B$7)*Clientes!T134*12+AI90*Clientes!T134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AJ134*(Energía!AA134-Clientes!U134*Límites!$E$7*12)+AJ123*(Límites!$E$7-Límites!$D$7)*Clientes!U134*12+AJ112*(Límites!$D$7-Límites!$C$7)*Clientes!U134*12+AJ101*(Límites!$C$7-Límites!$B$7)*Clientes!U134*12+AJ90*Clientes!U134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AK134*(Energía!AB134-Clientes!V134*Límites!$E$7*12)+AK123*(Límites!$E$7-Límites!$D$7)*Clientes!V134*12+AK112*(Límites!$D$7-Límites!$C$7)*Clientes!V134*12+AK101*(Límites!$C$7-Límites!$B$7)*Clientes!V134*12+AK90*Clientes!V134*Límites!$B$7*12)*(1-$C134)*1000","v":0},{"$f":"+(AL134*(Energía!AC134-Clientes!W134*Límites!$E$7*12)+AL123*(Límites!$E$7-Límites!$D$7)*Clientes!W134*12+AL112*(Límites!$D$7-Límites!$C$7)*Clientes!W134*12+AL101*(Límites!$C$7-Límites!$B$7)*Clientes!W134*12+AL90*Clientes!W134*Límites!$B$7*12)*(1-$C134)*1000","v":0},0,{"$f":"+Potencia!T134*$AN134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!U134*$AO134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!V134*$AP134*12*1000*(1-$C134)","v":0},{"$f":"+Potencia!W134*$AQ134*12*1000*(1-$C134)","v":0},0]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!H217","v":"Cruz Roja"},{"$f":"+IF(B135=0,0,VLOOKUP(B135,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+$J91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+$J91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+$J91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+($J135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+$J124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+$J113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+$J102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+$J91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!U135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$K135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!T135*$K135*12*1000*(1-$C135)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI135*(Energía!Z135-Clientes!T135*Límites!$E$7*12)+AI124*(Límites!$E$7-Límites!$D$7)*Clientes!T135*12+AI113*(Límites!$D$7-Límites!$C$7)*Clientes!T135*12+AI102*(Límites!$C$7-Límites!$B$7)*Clientes!T135*12+AI91*Clientes!T135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AJ135*(Energía!AA135-Clientes!U135*Límites!$E$7*12)+AJ124*(Límites!$E$7-Límites!$D$7)*Clientes!U135*12+AJ113*(Límites!$D$7-Límites!$C$7)*Clientes!U135*12+AJ102*(Límites!$C$7-Límites!$B$7)*Clientes!U135*12+AJ91*Clientes!U135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AK135*(Energía!AB135-Clientes!V135*Límites!$E$7*12)+AK124*(Límites!$E$7-Límites!$D$7)*Clientes!V135*12+AK113*(Límites!$D$7-Límites!$C$7)*Clientes!V135*12+AK102*(Límites!$C$7-Límites!$B$7)*Clientes!V135*12+AK91*Clientes!V135*Límites!$B$7*12)*(1-$C135)*1000","v":0},{"$f":"+(AL135*(Energía!AC135-Clientes!W135*Límites!$E$7*12)+AL124*(Límites!$E$7-Límites!$D$7)*Clientes!W135*12+AL113*(Límites!$D$7-Límites!$C$7)*Clientes!W135*12+AL102*(Límites!$C$7-Límites!$B$7)*Clientes!W135*12+AL91*Clientes!W135*Límites!$B$7*12)*(1-$C135)*1000","v":0},0,{"$f":"+Potencia!T135*$AN135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!U135*$AO135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!V135*$AP135*12*1000*(1-$C135)","v":0},{"$f":"+Potencia!W135*$AQ135*12*1000*(1-$C135)","v":0},0]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!H218","v":0},{"$f":"+IF(B136=0,0,VLOOKUP(B136,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M137,M148,M159,M170,M181)","v":7483178.3208860904},7730181.8584534954,7982674.3143819738,8242310.6501376852,7483178.3208860904,0,0,0,0,{"$f":"+Potencia!T136*$K136*12*1000*(1-$C136)","v":0},null,{"$f":"IF(M136=0,0,$E136*$F$3*$G136/$Q$136)","v":0},{"$f":"IF(N136=0,0,$E136*$G$3*$G136/$N$136)","v":0},{"$f":"IF(O136=0,0,$E136*$H$3*$G136/$O$136)","v":0},{"$f":"IF(P136=0,0,$E136*$I$3*$G136/$P$136)","v":0},{"$f":"IF(Q136=0,0,$E136*$F$3*$G136/$Q$136)","v":0},{"$f":"IF(R136=0,0,$E136*$F$3*$H136/$R$136)","v":0},{"$f":"IF(S136=0,0,$E136*$G$3*$H136/$S$136)","v":0},{"$f":"IF(T136=0,0,$E136*$H$3*$H136/$T$136)","v":0},{"$f":"IF(U136=0,0,$E136*$I$3*$H136/$U$136)","v":0},{"$f":"IF(R136=0,0,$E136*$F$3*$H136/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT137,AT148,AT159,AT170,AT181)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!H219","v":0},{"$f":"+IF(B137=0,0,VLOOKUP(B137,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E136","v":0},null,{"$f":"+G136","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+SUM(M138:M147)","v":2072452.8144808162},2136699.9289470594,2201830.6071576276,2268494.4526059492,2072452.8144808162,0,0,0,0,{"$f":"+Potencia!T137*$K137*12*1000*(1-$C137)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R137=0,0,$E137*$F$3*$H137/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT138:AT147)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!H220","v":"Regular"},{"$f":"+IF(B138=0,0,VLOOKUP(B138,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J137","v":3.9389224429246389E-3},{"$f":"+K137","v":0},null,{"$f":"+$J138*Energía!Z138*(1-$C138)*1000","v":1674991.7061193814},{"$f":"+$J138*Energía!AA138*(1-$C138)*1000","v":1727110.0578166344},{"$f":"+$J138*Energía!AB138*(1-$C138)*1000","v":1779999.2349574619},{"$f":"+$J138*Energía!AC138*(1-$C138)*1000","v":1834166.2640108678},{"$f":"+M138","v":1674991.7061193814},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!U138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$K138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!T138*$K138*12*1000*(1-$C138)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R138=0,0,$E138*$F$3*$H138/R138)","v":0},null,0,0,0,{"$f":"+$J138*AA138","v":0},0,0,0,0,0,0,null,{"$f":"+AI138*Energía!Z138*(1-$C138)*1000","v":0},{"$f":"+AJ138*Energía!AA138*(1-$C138)*1000","v":0},{"$f":"+AK138*Energía!AB138*(1-$C138)*1000","v":0},{"$f":"+AL138*Energía!AC138*(1-$C138)*1000","v":0},{"$f":"+AT138","v":0},{"$f":"+Potencia!T138*$AN138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!U138*$AO138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!V138*$AP138*12*1000*(1-$C138)","v":0},{"$f":"+Potencia!W138*$AQ138*12*1000*(1-$C138)","v":0},0]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!H221","v":"Agro"},{"$f":"+IF(B139=0,0,VLOOKUP(B139,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J138","v":3.9389224429246389E-3},0,null,{"$f":"+$J139*Energía!Z139*(1-$C139)*1000","v":749.64250790361859},{"$f":"+$J139*Energía!AA139*(1-$C139)*1000","v":779.31103698037646},{"$f":"+$J139*Energía!AB139*(1-$C139)*1000","v":810.55364595837193},{"$f":"+$J139*Energía!AC139*(1-$C139)*1000","v":843.23046182621317},749.64250790361859,{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!U139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$K139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!T139*$K139*12*1000*(1-$C139)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI139*Energía!Z139*(1-$C139)*1000","v":0},{"$f":"+AJ139*Energía!AA139*(1-$C139)*1000","v":0},{"$f":"+AK139*Energía!AB139*(1-$C139)*1000","v":0},{"$f":"+AL139*Energía!AC139*(1-$C139)*1000","v":0},0,{"$f":"+Potencia!T139*$AN139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!U139*$AO139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!V139*$AP139*12*1000*(1-$C139)","v":0},{"$f":"+Potencia!W139*$AQ139*12*1000*(1-$C139)","v":0},0]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!H222","v":"Jub. 1"},{"$f":"+IF(B140=0,0,VLOOKUP(B140,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+$J140*Energía!Z140*(1-$C140)*1000","v":393795.49232990085},{"$f":"+$J140*Energía!AA140*(1-$C140)*1000","v":405805.29049105215},{"$f":"+$J140*Energía!AB140*(1-$C140)*1000","v":417925.56324803841},{"$f":"+$J140*Energía!AC140*(1-$C140)*1000","v":430297.92484014458},393795.49232990085,{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!U140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$K140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!T140*$K140*12*1000*(1-$C140)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI140*Energía!Z140*(1-$C140)*1000","v":0},{"$f":"+AJ140*Energía!AA140*(1-$C140)*1000","v":0},{"$f":"+AK140*Energía!AB140*(1-$C140)*1000","v":0},{"$f":"+AL140*Energía!AC140*(1-$C140)*1000","v":0},0,{"$f":"+Potencia!T140*$AN140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!U140*$AO140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!V140*$AP140*12*1000*(1-$C140)","v":0},{"$f":"+Potencia!W140*$AQ140*12*1000*(1-$C140)","v":0},0]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!H223","v":"Jub. 2"},{"$f":"+IF(B141=0,0,VLOOKUP(B141,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+$J141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+$J141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!U141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$K141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!T141*$K141*12*1000*(1-$C141)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI141*((Energía!Z141-Clientes!T141*Límites!$B$14*12)+Clientes!T141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AJ141*((Energía!AA141-Clientes!U141*Límites!$B$14*12)+Clientes!U141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AK141*((Energía!AB141-Clientes!V141*Límites!$B$14*12)+Clientes!V141*Límites!$B$14*12*(1-$C141))*1000","v":0},{"$f":"+AL141*((Energía!AC141-Clientes!W141*Límites!$B$14*12)+Clientes!W141*Límites!$B$14*12*(1-$C141))*1000","v":0},0,{"$f":"+Potencia!T141*$AN141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!U141*$AO141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!V141*$AP141*12*1000*(1-$C141)","v":0},{"$f":"+Potencia!W141*$AQ141*12*1000*(1-$C141)","v":0},0]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!H224","v":"Político"},{"$f":"+IF(B142=0,0,VLOOKUP(B142,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+$J142*Energía!Z142*(1-$C142)*1000","v":15.807576979852175},{"$f":"+$J142*Energía!AA142*(1-$C142)*1000","v":16.438677557148921},{"$f":"+$J142*Energía!AB142*(1-$C142)*1000","v":17.10345199373749},{"$f":"+$J142*Energía!AC142*(1-$C142)*1000","v":17.798986914604374},15.807576979852175,{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!U142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$K142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!T142*$K142*12*1000*(1-$C142)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI142*Energía!Z142*(1-$C142)*1000","v":0},{"$f":"+AJ142*Energía!AA142*(1-$C142)*1000","v":0},{"$f":"+AK142*Energía!AB142*(1-$C142)*1000","v":0},{"$f":"+AL142*Energía!AC142*(1-$C142)*1000","v":0},0,{"$f":"+Potencia!T142*$AN142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!U142*$AO142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!V142*$AP142*12*1000*(1-$C142)","v":0},{"$f":"+Potencia!W142*$AQ142*12*1000*(1-$C142)","v":0},{"$f":"+AY142","v":0}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!H225","v":"x1"},{"$f":"+IF(B143=0,0,VLOOKUP(B143,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+$J143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+$J143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!U143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$K143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!T143*$K143*12*1000*(1-$C143)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+$J143*X143","v":0},0,0,0,0,{"$f":"+AC143*$K143","v":0},0,0,0,0,null,{"$f":"+AI143*Energía!Z143*(1-$C143)*1000","v":0},{"$f":"+AJ143*Energía!AA143*(1-$C143)*1000","v":0},{"$f":"+AK143*Energía!AB143*(1-$C143)*1000","v":0},{"$f":"+AL143*Energía!AC143*(1-$C143)*1000","v":0},0,{"$f":"+Potencia!T143*$AN143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!U143*$AO143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!V143*$AP143*12*1000*(1-$C143)","v":0},{"$f":"+Potencia!W143*$AQ143*12*1000*(1-$C143)","v":0},0]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!H226","v":"x2"},{"$f":"+IF(B144=0,0,VLOOKUP(B144,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+$J144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+$J144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!U144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$K144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!T144*$K144*12*1000*(1-$C144)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,{"$f":"+AC144*$K144","v":0},null,{"$f":"+AI144*((Energía!Z144-Clientes!T144*Límites!$B$16*12)+Clientes!T144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AJ144*((Energía!AA144-Clientes!U144*Límites!$B$16*12)+Clientes!U144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AK144*((Energía!AB144-Clientes!V144*Límites!$B$16*12)+Clientes!V144*Límites!$B$16*12*(1-$C144))*1000","v":0},{"$f":"+AL144*((Energía!AC144-Clientes!W144*Límites!$B$16*12)+Clientes!W144*Límites!$B$16*12*(1-$C144))*1000","v":0},0,{"$f":"+Potencia!T144*$AN144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!U144*$AO144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!V144*$AP144*12*1000*(1-$C144)","v":0},{"$f":"+Potencia!W144*$AQ144*12*1000*(1-$C144)","v":0},0]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!H227","v":"Discap."},{"$f":"+IF(B145=0,0,VLOOKUP(B145,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+$J145*Energía!Z145*(1-$C145)*1000","v":2900.1659466506826},{"$f":"+$J145*Energía!AA145*(1-$C145)*1000","v":2988.8309248349747},{"$f":"+$J145*Energía!AB145*(1-$C145)*1000","v":3078.1518541753494},{"$f":"+$J145*Energía!AC145*(1-$C145)*1000","v":3169.2343061961292},2900.1659466506826,{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!U145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$K145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!T145*$K145*12*1000*(1-$C145)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI145*Energía!Z145*(1-$C145)*1000","v":0},{"$f":"+AJ145*Energía!AA145*(1-$C145)*1000","v":0},{"$f":"+AK145*Energía!AB145*(1-$C145)*1000","v":0},{"$f":"+AL145*Energía!AC145*(1-$C145)*1000","v":0},0,{"$f":"+Potencia!T145*$AN145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!U145*$AO145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!V145*$AP145*12*1000*(1-$C145)","v":0},{"$f":"+Potencia!W145*$AQ145*12*1000*(1-$C145)","v":0},0]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H228","v":"Discapacitados 601-más"},{"$f":"+IF(B146=0,0,VLOOKUP(B146,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+$J146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+$J146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!U146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$K146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!T146*$K146*12*1000*(1-$C146)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI146*((Energía!Z146-Clientes!T146*Límites!$B$15*12)+Clientes!T146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AJ146*((Energía!AA146-Clientes!U146*Límites!$B$15*12)+Clientes!U146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AK146*((Energía!AB146-Clientes!V146*Límites!$B$15*12)+Clientes!V146*Límites!$B$15*12*(1-$C146))*1000","v":0},{"$f":"+AL146*((Energía!AC146-Clientes!W146*Límites!$B$15*12)+Clientes!W146*Límites!$B$15*12*(1-$C146))*1000","v":0},0,{"$f":"+Potencia!T146*$AN146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!U146*$AO146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!V146*$AP146*12*1000*(1-$C146)","v":0},{"$f":"+Potencia!W146*$AQ146*12*1000*(1-$C146)","v":0},0]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!H229","v":"Cruz Roja"},{"$f":"+IF(B147=0,0,VLOOKUP(B147,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+$J147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+$J147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!U147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$K147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!T147*$K147*12*1000*(1-$C147)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI147*Energía!Z147*(1-$C147)*1000","v":0},{"$f":"+AJ147*Energía!AA147*(1-$C147)*1000","v":0},{"$f":"+AK147*Energía!AB147*(1-$C147)*1000","v":0},{"$f":"+AL147*Energía!AC147*(1-$C147)*1000","v":0},0,{"$f":"+Potencia!T147*$AN147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!U147*$AO147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!V147*$AP147*12*1000*(1-$C147)","v":0},{"$f":"+Potencia!W147*$AQ147*12*1000*(1-$C147)","v":0},0]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!H230","v":0},{"$f":"+IF(B148=0,0,VLOOKUP(B148,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+SUM(M149:M158)","v":2124679.7863462879},2192531.0079517579,2261272.7722182623,2331598.8096042667,2124679.7863462879,0,0,0,0,{"$f":"+Potencia!T148*$K148*12*1000*(1-$C148)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R148=0,0,$E148*$F$3*$H148/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT149:AT158)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!H231","v":"Regular"},{"$f":"+IF(B149=0,0,VLOOKUP(B149,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J148","v":3.9389224429246389E-3},{"$f":"+K148","v":0},null,{"$f":"+($J149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+$J138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":1677194.1030252716},{"$f":"+($J149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+$J138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":1731416.6132068564},{"$f":"+($J149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+$J138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":1786373.1725649454},{"$f":"+($J149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+$J138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":1842608.5630024169},{"$f":"+M149","v":1677194.1030252716},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!U149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$K149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!T149*$K149*12*1000*(1-$C149)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI149*(Energía!Z149-Clientes!T149*Límites!$B$8*12)+AI138*Clientes!T149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+(AJ149*(Energía!AA149-Clientes!U149*Límites!$B$8*12)+AJ138*Clientes!U149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+(AK149*(Energía!AB149-Clientes!V149*Límites!$B$8*12)+AK138*Clientes!V149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+(AL149*(Energía!AC149-Clientes!W149*Límites!$B$8*12)+AL138*Clientes!W149*Límites!$B$8*12)*(1-$C149)*1000","v":0},{"$f":"+AT149","v":0},{"$f":"+Potencia!T149*$AN149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!U149*$AO149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!V149*$AP149*12*1000*(1-$C149)","v":0},{"$f":"+Potencia!W149*$AQ149*12*1000*(1-$C149)","v":0},0]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!H232","v":"Agro"},{"$f":"+IF(B150=0,0,VLOOKUP(B150,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J149","v":3.9389224429246389E-3},0,null,{"$f":"+($J150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+$J139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":2164.5719418468288},{"$f":"+($J150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+$J139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":2248.5667017308701},{"$f":"+($J150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+$J139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":2336.9597825844862},{"$f":"+($J150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+$J139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":2429.3362992533689},2164.5719418468288,{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!U150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$K150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!T150*$K150*12*1000*(1-$C150)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI150*(Energía!Z150-Clientes!T150*Límites!$B$8*12)+AI139*Clientes!T150*Límites!$B$8*12)*(1-$C150)*1000","v":0},{"$f":"+(AJ150*(Energía!AA150-Clientes!U150*Límites!$B$8*12)+AJ139*Clientes!U150*Límites!$B$8*12)*(1-$C150)*1000","v":0},{"$f":"+(AK150*(Energía!AB150-Clientes!V150*Límites!$B$8*12)+AK139*Clientes!V150*Límites!$B$8*12)*(1-$C150)*1000","v":0},{"$f":"+(AL150*(Energía!AC150-Clientes!W150*Límites!$B$8*12)+AL139*Clientes!W150*Límites!$B$8*12)*(1-$C150)*1000","v":0},0,{"$f":"+Potencia!T150*$AN150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!U150*$AO150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!V150*$AP150*12*1000*(1-$C150)","v":0},{"$f":"+Potencia!W150*$AQ150*12*1000*(1-$C150)","v":0},0]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!H233","v":"Jub. 1"},{"$f":"+IF(B151=0,0,VLOOKUP(B151,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+($J151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+$J140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":342411.62223067624},{"$f":"+($J151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+$J140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":352953.96930432785},{"$f":"+($J151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+$J140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":363520.31183459319},{"$f":"+($J151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+$J140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":374262.4208079151},342411.62223067624,{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!U151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$K151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!T151*$K151*12*1000*(1-$C151)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI151*(Energía!Z151-Clientes!T151*Límites!$B$8*12)+AI140*Clientes!T151*Límites!$B$8*12)*(1-$C151)*1000","v":0},{"$f":"+(AJ151*(Energía!AA151-Clientes!U151*Límites!$B$8*12)+AJ140*Clientes!U151*Límites!$B$8*12)*(1-$C151)*1000","v":0},{"$f":"+(AK151*(Energía!AB151-Clientes!V151*Límites!$B$8*12)+AK140*Clientes!V151*Límites!$B$8*12)*(1-$C151)*1000","v":0},{"$f":"+(AL151*(Energía!AC151-Clientes!W151*Límites!$B$8*12)+AL140*Clientes!W151*Límites!$B$8*12)*(1-$C151)*1000","v":0},0,{"$f":"+Potencia!T151*$AN151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!U151*$AO151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!V151*$AP151*12*1000*(1-$C151)","v":0},{"$f":"+Potencia!W151*$AQ151*12*1000*(1-$C151)","v":0},0]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!H234","v":"Jub. 2"},{"$f":"+IF(B152=0,0,VLOOKUP(B152,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":99334.759676806832},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":102226.32903133909},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":105245.60374250628},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*$J152*1000)","v":108388.63629149647},99334.759676806832,{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!U152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$K152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!T152*$K152*12*1000*(1-$C152)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!T152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!Z152-Clientes!T152*(Límites!$B$14*12-0.01*12)))*AI152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!U152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AA152-Clientes!U152*(Límites!$B$14*12-0.01*12)))*AJ152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!V152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AB152-Clientes!V152*(Límites!$B$14*12-0.01*12)))*AK152*1000)","v":0},{"$f":"+IF(Límites!$C$8<Límites!$B$14,0,(Clientes!W152*(Límites!$B$14*12-0.01*12)*(1-$C152)+(Energía!AC152-Clientes!W152*(Límites!$B$14*12-0.01*12)))*AL152*1000)","v":0},0,{"$f":"+Potencia!T152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!U152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!V152*$AN152*12*1000*(1-$C152)","v":0},{"$f":"+Potencia!W152*$AN152*12*1000*(1-$C152)","v":0},0]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!H235","v":"Político"},{"$f":"+IF(B153=0,0,VLOOKUP(B153,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,{"$f":"+G152","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+($J153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+$J142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":87.613117369191627},{"$f":"+($J153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+$J142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":91.013178350657839},{"$f":"+($J153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+$J142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":94.591291279334925},{"$f":"+($J153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+$J142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":98.330665209376818},87.613117369191627,{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!U153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$K153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!T153*$K153*12*1000*(1-$C153)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI153*(Energía!Z153-Clientes!T153*Límites!$B$8*12)+AI142*Clientes!T153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+(AJ153*(Energía!AA153-Clientes!U153*Límites!$B$8*12)+AJ142*Clientes!U153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+(AK153*(Energía!AB153-Clientes!V153*Límites!$B$8*12)+AK142*Clientes!V153*Límites!$B$8*12)*(1-$C153)*1000","v":0},{"$f":"+(AL153*(Energía!AC153-Clientes!W153*Límites!$B$8*12)+AL142*Clientes!W153*Límites!$B$8*12)*(1-$C153)*1000","v":0},0,{"$f":"+Potencia!T153*$AN153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!U153*$AO153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!V153*$AP153*12*1000*(1-$C153)","v":0},{"$f":"+Potencia!W153*$AQ153*12*1000*(1-$C153)","v":0},0]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!H236","v":"x1"},{"$f":"+IF(B154=0,0,VLOOKUP(B154,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+($J154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+$J143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+$J143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+$J143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+($J154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+$J143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!U154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$K154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!T154*$K154*12*1000*(1-$C154)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI154*(Energía!Z154-Clientes!T154*Límites!$B$8*12)+AI143*Clientes!T154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AJ154*(Energía!AA154-Clientes!U154*Límites!$B$8*12)+AJ143*Clientes!U154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AK154*(Energía!AB154-Clientes!V154*Límites!$B$8*12)+AK143*Clientes!V154*Límites!$B$8*12)*(1-$C154)*1000","v":0},{"$f":"+(AL154*(Energía!AC154-Clientes!W154*Límites!$B$8*12)+AL143*Clientes!W154*Límites!$B$8*12)*(1-$C154)*1000","v":0},0,{"$f":"+Potencia!T154*$AN154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!U154*$AO154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!V154*$AP154*12*1000*(1-$C154)","v":0},{"$f":"+Potencia!W154*$AQ154*12*1000*(1-$C154)","v":0},0]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!H237","v":"x2"},{"$f":"+IF(B155=0,0,VLOOKUP(B155,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+($J155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+$J144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+$J144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+$J144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+($J155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+$J144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!U155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$K155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!T155*$K155*12*1000*(1-$C155)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI155*(Energía!Z155-Clientes!T155*Límites!$B$8*12)+AI144*Clientes!T155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AJ155*(Energía!AA155-Clientes!U155*Límites!$B$8*12)+AJ144*Clientes!U155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AK155*(Energía!AB155-Clientes!V155*Límites!$B$8*12)+AK144*Clientes!V155*Límites!$B$8*12)*(1-$C155)*1000","v":0},{"$f":"+(AL155*(Energía!AC155-Clientes!W155*Límites!$B$8*12)+AL144*Clientes!W155*Límites!$B$8*12)*(1-$C155)*1000","v":0},0,{"$f":"+Potencia!T155*$AN155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!U155*$AO155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!V155*$AP155*12*1000*(1-$C155)","v":0},{"$f":"+Potencia!W155*$AQ155*12*1000*(1-$C155)","v":0},0]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!H238","v":"Discap."},{"$f":"+IF(B156=0,0,VLOOKUP(B156,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+($J156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+$J145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":3487.1163543172647},{"$f":"+($J156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+$J145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":3594.5165291525127},{"$f":"+($J156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+$J145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":3702.1330023534783},{"$f":"+($J156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+$J145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":3811.5225379755211},3487.1163543172647,{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!U156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$K156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!T156*$K156*12*1000*(1-$C156)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI156*(Energía!Z156-Clientes!T156*Límites!$B$8*12)+AI145*Clientes!T156*Límites!$B$8*12)*(1-$C156)*1000","v":0},{"$f":"+(AJ156*(Energía!AA156-Clientes!U156*Límites!$B$8*12)+AJ145*Clientes!U156*Límites!$B$8*12)*(1-$C156)*1000","v":0},{"$f":"+(AK156*(Energía!AB156-Clientes!V156*Límites!$B$8*12)+AK145*Clientes!V156*Límites!$B$8*12)*(1-$C156)*1000","v":0},{"$f":"+(AL156*(Energía!AC156-Clientes!W156*Límites!$B$8*12)+AL145*Clientes!W156*Límites!$B$8*12)*(1-$C156)*1000","v":0},0,{"$f":"+Potencia!T156*$AN156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!U156*$AO156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!V156*$AP156*12*1000*(1-$C156)","v":0},{"$f":"+Potencia!W156*$AQ156*12*1000*(1-$C156)","v":0},0]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H239","v":"Discapacitados 601-más"},{"$f":"+IF(B157=0,0,VLOOKUP(B157,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+($J157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+$J146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+$J146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+$J146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+($J157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+$J146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!U157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$K157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!T157*$K157*12*1000*(1-$C157)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI157*(Energía!Z157-Clientes!T157*Límites!$B$8*12)+AI146*Clientes!T157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AJ157*(Energía!AA157-Clientes!U157*Límites!$B$8*12)+AJ146*Clientes!U157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AK157*(Energía!AB157-Clientes!V157*Límites!$B$8*12)+AK146*Clientes!V157*Límites!$B$8*12)*(1-$C157)*1000","v":0},{"$f":"+(AL157*(Energía!AC157-Clientes!W157*Límites!$B$8*12)+AL146*Clientes!W157*Límites!$B$8*12)*(1-$C157)*1000","v":0},0,{"$f":"+Potencia!T157*$AN157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!U157*$AO157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!V157*$AP157*12*1000*(1-$C157)","v":0},{"$f":"+Potencia!W157*$AQ157*12*1000*(1-$C157)","v":0},0]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!H240","v":"Cruz Roja"},{"$f":"+IF(B158=0,0,VLOOKUP(B158,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+($J158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+$J147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+$J147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+$J147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+($J158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+$J147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!U158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$K158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!T158*$K158*12*1000*(1-$C158)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI158*(Energía!Z158-Clientes!T158*Límites!$B$8*12)+AI147*Clientes!T158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AJ158*(Energía!AA158-Clientes!U158*Límites!$B$8*12)+AJ147*Clientes!U158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AK158*(Energía!AB158-Clientes!V158*Límites!$B$8*12)+AK147*Clientes!V158*Límites!$B$8*12)*(1-$C158)*1000","v":0},{"$f":"+(AL158*(Energía!AC158-Clientes!W158*Límites!$B$8*12)+AL147*Clientes!W158*Límites!$B$8*12)*(1-$C158)*1000","v":0},0,{"$f":"+Potencia!T158*$AN158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!U158*$AO158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!V158*$AP158*12*1000*(1-$C158)","v":0},{"$f":"+Potencia!W158*$AQ158*12*1000*(1-$C158)","v":0},0]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!H241","v":0},{"$f":"+IF(B159=0,0,VLOOKUP(B159,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+SUM(M160:M169)","v":3286045.720058986},3400950.9215546777,3519570.9350060835,3642217.3879274689,3286045.720058986,0,0,0,0,{"$f":"+Potencia!T159*$K159*12*1000*(1-$C159)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R159=0,0,$E159*$F$3*$H159/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT160:AT169)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!H242","v":"Regular"},{"$f":"+IF(B160=0,0,VLOOKUP(B160,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J159","v":3.9389224429246389E-3},{"$f":"+K159","v":0},null,{"$f":"+($J160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+$J138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":3001738.4944089567},{"$f":"+($J160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+$J138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":3107984.2297093705},{"$f":"+($J160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+$J138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":3217759.5257132156},{"$f":"+($J160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+$J138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":3331313.9410325377},{"$f":"+M160","v":3001738.4944089567},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!U160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$K160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!T160*$K160*12*1000*(1-$C160)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI160*(Energía!Z160-Clientes!T160*Límites!$C$8*12)+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T160*12+AI138*Clientes!T160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+(AJ160*(Energía!AA160-Clientes!U160*Límites!$C$8*12)+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U160*12+AJ138*Clientes!U160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+(AK160*(Energía!AB160-Clientes!V160*Límites!$C$8*12)+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V160*12+AK138*Clientes!V160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+(AL160*(Energía!AC160-Clientes!W160*Límites!$C$8*12)+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W160*12+AL138*Clientes!W160*Límites!$B$8*12)*(1-$C160)*1000","v":0},{"$f":"+AT160","v":0},{"$f":"+Potencia!T160*$AN160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!U160*$AO160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!V160*$AP160*12*1000*(1-$C160)","v":0},{"$f":"+Potencia!W160*$AQ160*12*1000*(1-$C160)","v":0},0]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!H243","v":"Agro"},{"$f":"+IF(B161=0,0,VLOOKUP(B161,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J160","v":3.9389224429246389E-3},0,null,{"$f":"+($J161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+$J139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":12246.234809160112},{"$f":"+($J161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+$J139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":12718.743920028288},{"$f":"+($J161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+$J139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":13215.900066898816},{"$f":"+($J161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+$J139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":13735.338249813492},12246.234809160112,{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!U161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$K161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!T161*$K161*12*1000*(1-$C161)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI161*(Energía!Z161-Clientes!T161*Límites!$C$8*12)+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T161*12+AI139*Clientes!T161*Límites!$B$8*12)*(1-$C161)*1000","v":0},{"$f":"+(AJ161*(Energía!AA161-Clientes!U161*Límites!$C$8*12)+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U161*12+AJ139*Clientes!U161*Límites!$B$8*12)*(1-$C161)*1000","v":0},{"$f":"+(AK161*(Energía!AB161-Clientes!V161*Límites!$C$8*12)+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V161*12+AK139*Clientes!V161*Límites!$B$8*12)*(1-$C161)*1000","v":0},{"$f":"+(AL161*(Energía!AC161-Clientes!W161*Límites!$C$8*12)+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W161*12+AL139*Clientes!W161*Límites!$B$8*12)*(1-$C161)*1000","v":0},0,{"$f":"+Potencia!T161*$AN161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!U161*$AO161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!V161*$AP161*12*1000*(1-$C161)","v":0},{"$f":"+Potencia!W161*$AQ161*12*1000*(1-$C161)","v":0},0]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!H244","v":"Jub. 1"},{"$f":"+IF(B162=0,0,VLOOKUP(B162,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+($J162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+$J140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+$J140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+$J140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+($J162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+$J140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!U162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$K162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!T162*$K162*12*1000*(1-$C162)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI162*(Energía!Z162-Clientes!T162*Límites!$C$8*12)+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T162*12+AI140*Clientes!T162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AJ162*(Energía!AA162-Clientes!U162*Límites!$C$8*12)+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U162*12+AJ140*Clientes!U162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AK162*(Energía!AB162-Clientes!V162*Límites!$C$8*12)+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V162*12+AK140*Clientes!V162*Límites!$B$8*12)*(1-$C162)*1000","v":0},{"$f":"+(AL162*(Energía!AC162-Clientes!W162*Límites!$C$8*12)+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W162*12+AL140*Clientes!W162*Límites!$B$8*12)*(1-$C162)*1000","v":0},0,{"$f":"+Potencia!T162*$AN162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!U162*$AO162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!V162*$AP162*12*1000*(1-$C162)","v":0},{"$f":"+Potencia!W162*$AQ162*12*1000*(1-$C162)","v":0},0]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!H245","v":"Jub. 2"},{"$f":"+IF(B163=0,0,VLOOKUP(B163,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!T163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!Z163-Clientes!T163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":271068.85524159425},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!U163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AA163-Clientes!U163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":279225.97280019737},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!V163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AB163-Clientes!V163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":287542.91457318194},{"$f":"+IF(Límites!$D$8<Límites!$B$14,0,(Clientes!W163*(Límites!$B$14*12-0.01*12)*(1-$C163)+(Energía!AC163-Clientes!W163*(Límites!$B$14*12-0.01*12)))*$J163*1000)","v":296083.95330876624},271068.85524159425,{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!U163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$K163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!T163*$K163*12*1000*(1-$C163)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI163*(Energía!Z163-Clientes!T163*Límites!$C$8*12)+AI152*(Límites!$C$8-Límites!$B$8)*Clientes!T163*12+AI141*Clientes!T163*Límites!$B$8*12)*(1-$C163)*1000","v":0},{"$f":"+(AJ163*(Energía!AA163-Clientes!U163*Límites!$C$8*12)+AJ152*(Límites!$C$8-Límites!$B$8)*Clientes!U163*12+AJ141*Clientes!U163*Límites!$B$8*12)*(1-$C163)*1000","v":0},{"$f":"+(AK163*(Energía!AB163-Clientes!V163*Límites!$C$8*12)+AK152*(Límites!$C$8-Límites!$B$8)*Clientes!V163*12+AK141*Clientes!V163*Límites!$B$8*12)*(1-$C163)*1000","v":0},{"$f":"+(AL163*(Energía!AC163-Clientes!W163*Límites!$C$8*12)+AL152*(Límites!$C$8-Límites!$B$8)*Clientes!W163*12+AL141*Clientes!W163*Límites!$B$8*12)*(1-$C163)*1000","v":0},{"$f":"+AT163","v":0},{"$f":"+Potencia!T163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!U163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!V163*$AN163*12*1000*(1-$C163)","v":0},{"$f":"+Potencia!W163*$AN163*12*1000*(1-$C163)","v":0},0]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!H246","v":"Político"},{"$f":"+IF(B164=0,0,VLOOKUP(B164,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+($J164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+$J142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":25.656417993236978},{"$f":"+($J164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+$J142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":26.65189806590811},{"$f":"+($J164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+$J142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":27.699502145554096},{"$f":"+($J164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+$J142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":28.794311988925742},25.656417993236978,{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!U164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$K164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!T164*$K164*12*1000*(1-$C164)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI164*(Energía!Z164-Clientes!T164*Límites!$C$8*12)+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T164*12+AI142*Clientes!T164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+(AJ164*(Energía!AA164-Clientes!U164*Límites!$C$8*12)+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U164*12+AJ142*Clientes!U164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+(AK164*(Energía!AB164-Clientes!V164*Límites!$C$8*12)+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V164*12+AK142*Clientes!V164*Límites!$B$8*12)*(1-$C164)*1000","v":0},{"$f":"+(AL164*(Energía!AC164-Clientes!W164*Límites!$C$8*12)+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W164*12+AL142*Clientes!W164*Límites!$B$8*12)*(1-$C164)*1000","v":0},0,{"$f":"+Potencia!T164*$AN164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!U164*$AO164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!V164*$AP164*12*1000*(1-$C164)","v":0},{"$f":"+Potencia!W164*$AQ164*12*1000*(1-$C164)","v":0},0]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!H247","v":"x1"},{"$f":"+IF(B165=0,0,VLOOKUP(B165,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+($J165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+$J143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+$J143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+$J143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+($J165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+$J143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!U165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$K165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!T165*$K165*12*1000*(1-$C165)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI165*(Energía!Z165-Clientes!T165*Límites!$C$8*12)+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T165*12+AI143*Clientes!T165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AJ165*(Energía!AA165-Clientes!U165*Límites!$C$8*12)+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U165*12+AJ143*Clientes!U165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AK165*(Energía!AB165-Clientes!V165*Límites!$C$8*12)+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V165*12+AK143*Clientes!V165*Límites!$B$8*12)*(1-$C165)*1000","v":0},{"$f":"+(AL165*(Energía!AC165-Clientes!W165*Límites!$C$8*12)+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W165*12+AL143*Clientes!W165*Límites!$B$8*12)*(1-$C165)*1000","v":0},0,{"$f":"+Potencia!T165*$AN165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!U165*$AO165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!V165*$AP165*12*1000*(1-$C165)","v":0},{"$f":"+Potencia!W165*$AQ165*12*1000*(1-$C165)","v":0},0]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!H248","v":"x2"},{"$f":"+IF(B166=0,0,VLOOKUP(B166,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+($J166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+$J144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+$J144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+$J144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+($J166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+$J144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!U166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$K166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!T166*$K166*12*1000*(1-$C166)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI166*(Energía!Z166-Clientes!T166*Límites!$C$8*12)+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T166*12+AI144*Clientes!T166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AJ166*(Energía!AA166-Clientes!U166*Límites!$C$8*12)+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U166*12+AJ144*Clientes!U166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AK166*(Energía!AB166-Clientes!V166*Límites!$C$8*12)+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V166*12+AK144*Clientes!V166*Límites!$B$8*12)*(1-$C166)*1000","v":0},{"$f":"+(AL166*(Energía!AC166-Clientes!W166*Límites!$C$8*12)+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W166*12+AL144*Clientes!W166*Límites!$B$8*12)*(1-$C166)*1000","v":0},0,{"$f":"+Potencia!T166*$AN166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!U166*$AO166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!V166*$AP166*12*1000*(1-$C166)","v":0},{"$f":"+Potencia!W166*$AQ166*12*1000*(1-$C166)","v":0},0]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!H249","v":"Discap."},{"$f":"+IF(B167=0,0,VLOOKUP(B167,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+($J167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+$J145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+$J145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+$J145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+($J167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+$J145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!U167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$K167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!T167*$K167*12*1000*(1-$C167)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI167*(Energía!Z167-Clientes!T167*Límites!$C$8*12)+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T167*12+AI145*Clientes!T167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+(AJ167*(Energía!AA167-Clientes!U167*Límites!$C$8*12)+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U167*12+AJ145*Clientes!U167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+(AK167*(Energía!AB167-Clientes!V167*Límites!$C$8*12)+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V167*12+AK145*Clientes!V167*Límites!$B$8*12)*(1-$C167)*1000","v":0},{"$f":"+(AL167*(Energía!AC167-Clientes!W167*Límites!$C$8*12)+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W167*12+AL145*Clientes!W167*Límites!$B$8*12)*(1-$C167)*1000","v":0},0,{"$f":"+Potencia!T167*$AN167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!U167*$AO167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!V167*$AP167*12*1000*(1-$C167)","v":0},{"$f":"+Potencia!W167*$AQ167*12*1000*(1-$C167)","v":0},0]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H250","v":"Discapacitados 601-más"},{"$f":"+IF(B168=0,0,VLOOKUP(B168,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,3.9389224429246389E-3,0,null,{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!T168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!Z168-Clientes!T168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":966.47918128131209},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!U168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AA168-Clientes!U168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":995.32322701510088},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!V168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AB168-Clientes!V168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":1024.8951506418007},{"$f":"+IF(Límites!$D$8<Límites!$B$15,0,(Clientes!W168*(Límites!$B$15*12-0.01*12)*(1-$C168)+(Energía!AC168-Clientes!W168*(Límites!$B$15*12-0.01*12)))*$J168*1000)","v":1055.3610243623198},966.47918128131209,{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!U168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$K168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!T168*$K168*12*1000*(1-$C168)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI168*(Energía!Z168-Clientes!T168*Límites!$C$8*12)+AI157*(Límites!$C$8-Límites!$B$8)*Clientes!T168*12+AI146*Clientes!T168*Límites!$B$8*12)*(1-$C168)*1000","v":0},{"$f":"+(AJ168*(Energía!AA168-Clientes!U168*Límites!$C$8*12)+AJ157*(Límites!$C$8-Límites!$B$8)*Clientes!U168*12+AJ146*Clientes!U168*Límites!$B$8*12)*(1-$C168)*1000","v":0},{"$f":"+(AK168*(Energía!AB168-Clientes!V168*Límites!$C$8*12)+AK157*(Límites!$C$8-Límites!$B$8)*Clientes!V168*12+AK146*Clientes!V168*Límites!$B$8*12)*(1-$C168)*1000","v":0},{"$f":"+(AL168*(Energía!AC168-Clientes!W168*Límites!$C$8*12)+AL157*(Límites!$C$8-Límites!$B$8)*Clientes!W168*12+AL146*Clientes!W168*Límites!$B$8*12)*(1-$C168)*1000","v":0},{"$f":"+AT168","v":0},{"$f":"+Potencia!T168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!U168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!V168*$AN168*12*1000*(1-$C168)","v":0},{"$f":"+Potencia!W168*$AN168*12*1000*(1-$C168)","v":0},0]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!H251","v":"Cruz Roja"},{"$f":"+IF(B169=0,0,VLOOKUP(B169,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G168","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+($J169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+$J147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+$J147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+$J147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+($J169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+$J147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!U169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$K169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!T169*$K169*12*1000*(1-$C169)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI169*(Energía!Z169-Clientes!T169*Límites!$C$8*12)+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T169*12+AI147*Clientes!T169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AJ169*(Energía!AA169-Clientes!U169*Límites!$C$8*12)+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U169*12+AJ147*Clientes!U169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AK169*(Energía!AB169-Clientes!V169*Límites!$C$8*12)+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V169*12+AK147*Clientes!V169*Límites!$B$8*12)*(1-$C169)*1000","v":0},{"$f":"+(AL169*(Energía!AC169-Clientes!W169*Límites!$C$8*12)+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W169*12+AL147*Clientes!W169*Límites!$B$8*12)*(1-$C169)*1000","v":0},0,{"$f":"+Potencia!T169*$AN169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!U169*$AO169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!V169*$AP169*12*1000*(1-$C169)","v":0},{"$f":"+Potencia!W169*$AQ169*12*1000*(1-$C169)","v":0},0]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!H252","v":0},{"$f":"+IF(B170=0,0,VLOOKUP(B170,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M171:M180)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T170*$K170*12*1000*(1-$C170)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R170=0,0,$E170*$F$3*$H170/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT171:AT180)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!H253","v":"Regular"},{"$f":"+IF(B171=0,0,VLOOKUP(B171,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J170","v":0},{"$f":"+K170","v":0},null,{"$f":"+($J171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+$J138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+$J138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+$J138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+($J171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+$J138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+M171","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!U171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$K171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!T171*$K171*12*1000*(1-$C171)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI171*(Energía!Z171-Clientes!T171*Límites!$D$8*12)+AI160*(Límites!$D$8-Límites!$C$8)*Clientes!T171*12+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T171*12+AI138*Clientes!T171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AJ171*(Energía!AA171-Clientes!U171*Límites!$D$8*12)+AJ160*(Límites!$D$8-Límites!$C$8)*Clientes!U171*12+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U171*12+AJ138*Clientes!U171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AK171*(Energía!AB171-Clientes!V171*Límites!$D$8*12)+AK160*(Límites!$D$8-Límites!$C$8)*Clientes!V171*12+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V171*12+AK138*Clientes!V171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+(AL171*(Energía!AC171-Clientes!W171*Límites!$D$8*12)+AL160*(Límites!$D$8-Límites!$C$8)*Clientes!W171*12+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W171*12+AL138*Clientes!W171*Límites!$B$8*12)*(1-$C171)*1000","v":0},{"$f":"+AT171","v":0},{"$f":"+Potencia!T171*$AN171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!U171*$AO171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!V171*$AP171*12*1000*(1-$C171)","v":0},{"$f":"+Potencia!W171*$AQ171*12*1000*(1-$C171)","v":0},0]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!H254","v":"Agro"},{"$f":"+IF(B172=0,0,VLOOKUP(B172,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J171","v":0},0,null,{"$f":"+($J172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+$J139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+$J139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+$J139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+($J172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+$J139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!U172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$K172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!T172*$K172*12*1000*(1-$C172)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI172*(Energía!Z172-Clientes!T172*Límites!$D$8*12)+AI161*(Límites!$D$8-Límites!$C$8)*Clientes!T172*12+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T172*12+AI139*Clientes!T172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AJ172*(Energía!AA172-Clientes!U172*Límites!$D$8*12)+AJ161*(Límites!$D$8-Límites!$C$8)*Clientes!U172*12+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U172*12+AJ139*Clientes!U172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AK172*(Energía!AB172-Clientes!V172*Límites!$D$8*12)+AK161*(Límites!$D$8-Límites!$C$8)*Clientes!V172*12+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V172*12+AK139*Clientes!V172*Límites!$B$8*12)*(1-$C172)*1000","v":0},{"$f":"+(AL172*(Energía!AC172-Clientes!W172*Límites!$D$8*12)+AL161*(Límites!$D$8-Límites!$C$8)*Clientes!W172*12+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W172*12+AL139*Clientes!W172*Límites!$B$8*12)*(1-$C172)*1000","v":0},0,{"$f":"+Potencia!T172*$AN172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!U172*$AO172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!V172*$AP172*12*1000*(1-$C172)","v":0},{"$f":"+Potencia!W172*$AQ172*12*1000*(1-$C172)","v":0},0]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!H255","v":"Jub. 1"},{"$f":"+IF(B173=0,0,VLOOKUP(B173,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+$J140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+$J140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+$J140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+($J173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+$J140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!U173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$K173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!T173*$K173*12*1000*(1-$C173)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI173*(Energía!Z173-Clientes!T173*Límites!$D$8*12)+AI162*(Límites!$D$8-Límites!$C$8)*Clientes!T173*12+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T173*12+AI140*Clientes!T173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AJ173*(Energía!AA173-Clientes!U173*Límites!$D$8*12)+AJ162*(Límites!$D$8-Límites!$C$8)*Clientes!U173*12+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U173*12+AJ140*Clientes!U173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AK173*(Energía!AB173-Clientes!V173*Límites!$D$8*12)+AK162*(Límites!$D$8-Límites!$C$8)*Clientes!V173*12+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V173*12+AK140*Clientes!V173*Límites!$B$8*12)*(1-$C173)*1000","v":0},{"$f":"+(AL173*(Energía!AC173-Clientes!W173*Límites!$D$8*12)+AL162*(Límites!$D$8-Límites!$C$8)*Clientes!W173*12+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W173*12+AL140*Clientes!W173*Límites!$B$8*12)*(1-$C173)*1000","v":0},0,{"$f":"+Potencia!T173*$AN173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!U173*$AO173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!V173*$AP173*12*1000*(1-$C173)","v":0},{"$f":"+Potencia!W173*$AQ173*12*1000*(1-$C173)","v":0},0]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!H256","v":"Jub. 2"},{"$f":"+IF(B174=0,0,VLOOKUP(B174,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+$J141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+$J141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+$J141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+($J174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+$J141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!U174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$K174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!T174*$K174*12*1000*(1-$C174)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI174*(Energía!Z174-Clientes!T174*Límites!$D$8*12)+AI163*(Límites!$D$8-Límites!$C$8)*Clientes!T174*12+AI152*(Límites!$C$8-Límites!$B$8)*Clientes!T174*12+AI141*Clientes!T174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AJ174*(Energía!AA174-Clientes!U174*Límites!$D$8*12)+AJ163*(Límites!$D$8-Límites!$C$8)*Clientes!U174*12+AJ152*(Límites!$C$8-Límites!$B$8)*Clientes!U174*12+AJ141*Clientes!U174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AK174*(Energía!AB174-Clientes!V174*Límites!$D$8*12)+AK163*(Límites!$D$8-Límites!$C$8)*Clientes!V174*12+AK152*(Límites!$C$8-Límites!$B$8)*Clientes!V174*12+AK141*Clientes!V174*Límites!$B$8*12)*(1-$C174)*1000","v":0},{"$f":"+(AL174*(Energía!AC174-Clientes!W174*Límites!$D$8*12)+AL163*(Límites!$D$8-Límites!$C$8)*Clientes!W174*12+AL152*(Límites!$C$8-Límites!$B$8)*Clientes!W174*12+AL141*Clientes!W174*Límites!$B$8*12)*(1-$C174)*1000","v":0},0,{"$f":"+Potencia!T174*$AN174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!U174*$AO174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!V174*$AP174*12*1000*(1-$C174)","v":0},{"$f":"+Potencia!W174*$AQ174*12*1000*(1-$C174)","v":0},0]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!H257","v":"Político"},{"$f":"+IF(B175=0,0,VLOOKUP(B175,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+$J142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+$J142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+$J142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+($J175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+$J142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!U175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$K175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!T175*$K175*12*1000*(1-$C175)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI175*(Energía!Z175-Clientes!T175*Límites!$D$8*12)+AI164*(Límites!$D$8-Límites!$C$8)*Clientes!T175*12+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T175*12+AI142*Clientes!T175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AJ175*(Energía!AA175-Clientes!U175*Límites!$D$8*12)+AJ164*(Límites!$D$8-Límites!$C$8)*Clientes!U175*12+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U175*12+AJ142*Clientes!U175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AK175*(Energía!AB175-Clientes!V175*Límites!$D$8*12)+AK164*(Límites!$D$8-Límites!$C$8)*Clientes!V175*12+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V175*12+AK142*Clientes!V175*Límites!$B$8*12)*(1-$C175)*1000","v":0},{"$f":"+(AL175*(Energía!AC175-Clientes!W175*Límites!$D$8*12)+AL164*(Límites!$D$8-Límites!$C$8)*Clientes!W175*12+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W175*12+AL142*Clientes!W175*Límites!$B$8*12)*(1-$C175)*1000","v":0},0,{"$f":"+Potencia!T175*$AN175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!U175*$AO175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!V175*$AP175*12*1000*(1-$C175)","v":0},{"$f":"+Potencia!W175*$AQ175*12*1000*(1-$C175)","v":0},0]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!H258","v":"x1"},{"$f":"+IF(B176=0,0,VLOOKUP(B176,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+$J143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+$J143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+$J143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+($J176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+$J143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!U176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$K176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!T176*$K176*12*1000*(1-$C176)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI176*(Energía!Z176-Clientes!T176*Límites!$D$8*12)+AI165*(Límites!$D$8-Límites!$C$8)*Clientes!T176*12+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T176*12+AI143*Clientes!T176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AJ176*(Energía!AA176-Clientes!U176*Límites!$D$8*12)+AJ165*(Límites!$D$8-Límites!$C$8)*Clientes!U176*12+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U176*12+AJ143*Clientes!U176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AK176*(Energía!AB176-Clientes!V176*Límites!$D$8*12)+AK165*(Límites!$D$8-Límites!$C$8)*Clientes!V176*12+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V176*12+AK143*Clientes!V176*Límites!$B$8*12)*(1-$C176)*1000","v":0},{"$f":"+(AL176*(Energía!AC176-Clientes!W176*Límites!$D$8*12)+AL165*(Límites!$D$8-Límites!$C$8)*Clientes!W176*12+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W176*12+AL143*Clientes!W176*Límites!$B$8*12)*(1-$C176)*1000","v":0},0,{"$f":"+Potencia!T176*$AN176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!U176*$AO176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!V176*$AP176*12*1000*(1-$C176)","v":0},{"$f":"+Potencia!W176*$AQ176*12*1000*(1-$C176)","v":0},0]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!H259","v":"x2"},{"$f":"+IF(B177=0,0,VLOOKUP(B177,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+$J144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+$J144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+$J144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+($J177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+$J144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!U177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$K177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!T177*$K177*12*1000*(1-$C177)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI177*(Energía!Z177-Clientes!T177*Límites!$D$8*12)+AI166*(Límites!$D$8-Límites!$C$8)*Clientes!T177*12+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T177*12+AI144*Clientes!T177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AJ177*(Energía!AA177-Clientes!U177*Límites!$D$8*12)+AJ166*(Límites!$D$8-Límites!$C$8)*Clientes!U177*12+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U177*12+AJ144*Clientes!U177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AK177*(Energía!AB177-Clientes!V177*Límites!$D$8*12)+AK166*(Límites!$D$8-Límites!$C$8)*Clientes!V177*12+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V177*12+AK144*Clientes!V177*Límites!$B$8*12)*(1-$C177)*1000","v":0},{"$f":"+(AL177*(Energía!AC177-Clientes!W177*Límites!$D$8*12)+AL166*(Límites!$D$8-Límites!$C$8)*Clientes!W177*12+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W177*12+AL144*Clientes!W177*Límites!$B$8*12)*(1-$C177)*1000","v":0},0,{"$f":"+Potencia!T177*$AN177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!U177*$AO177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!V177*$AP177*12*1000*(1-$C177)","v":0},{"$f":"+Potencia!W177*$AQ177*12*1000*(1-$C177)","v":0},0]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!H260","v":"Discap."},{"$f":"+IF(B178=0,0,VLOOKUP(B178,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+$J145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+$J145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+$J145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+($J178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+$J145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!U178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$K178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!T178*$K178*12*1000*(1-$C178)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI178*(Energía!Z178-Clientes!T178*Límites!$D$8*12)+AI167*(Límites!$D$8-Límites!$C$8)*Clientes!T178*12+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T178*12+AI145*Clientes!T178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AJ178*(Energía!AA178-Clientes!U178*Límites!$D$8*12)+AJ167*(Límites!$D$8-Límites!$C$8)*Clientes!U178*12+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U178*12+AJ145*Clientes!U178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AK178*(Energía!AB178-Clientes!V178*Límites!$D$8*12)+AK167*(Límites!$D$8-Límites!$C$8)*Clientes!V178*12+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V178*12+AK145*Clientes!V178*Límites!$B$8*12)*(1-$C178)*1000","v":0},{"$f":"+(AL178*(Energía!AC178-Clientes!W178*Límites!$D$8*12)+AL167*(Límites!$D$8-Límites!$C$8)*Clientes!W178*12+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W178*12+AL145*Clientes!W178*Límites!$B$8*12)*(1-$C178)*1000","v":0},0,{"$f":"+Potencia!T178*$AN178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!U178*$AO178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!V178*$AP178*12*1000*(1-$C178)","v":0},{"$f":"+Potencia!W178*$AQ178*12*1000*(1-$C178)","v":0},0]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H261","v":"Discapacitados 601-más"},{"$f":"+IF(B179=0,0,VLOOKUP(B179,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+$J146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+$J146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+$J146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+($J179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+$J146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!U179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$K179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!T179*$K179*12*1000*(1-$C179)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI179*(Energía!Z179-Clientes!T179*Límites!$D$8*12)+AI168*(Límites!$D$8-Límites!$C$8)*Clientes!T179*12+AI157*(Límites!$C$8-Límites!$B$8)*Clientes!T179*12+AI146*Clientes!T179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AJ179*(Energía!AA179-Clientes!U179*Límites!$D$8*12)+AJ168*(Límites!$D$8-Límites!$C$8)*Clientes!U179*12+AJ157*(Límites!$C$8-Límites!$B$8)*Clientes!U179*12+AJ146*Clientes!U179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AK179*(Energía!AB179-Clientes!V179*Límites!$D$8*12)+AK168*(Límites!$D$8-Límites!$C$8)*Clientes!V179*12+AK157*(Límites!$C$8-Límites!$B$8)*Clientes!V179*12+AK146*Clientes!V179*Límites!$B$8*12)*(1-$C179)*1000","v":0},{"$f":"+(AL179*(Energía!AC179-Clientes!W179*Límites!$D$8*12)+AL168*(Límites!$D$8-Límites!$C$8)*Clientes!W179*12+AL157*(Límites!$C$8-Límites!$B$8)*Clientes!W179*12+AL146*Clientes!W179*Límites!$B$8*12)*(1-$C179)*1000","v":0},0,{"$f":"+Potencia!T179*$AN179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!U179*$AO179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!V179*$AP179*12*1000*(1-$C179)","v":0},{"$f":"+Potencia!W179*$AQ179*12*1000*(1-$C179)","v":0},0]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!H262","v":"Cruz Roja"},{"$f":"+IF(B180=0,0,VLOOKUP(B180,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+$J147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+$J147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+$J147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+($J180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+$J147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!U180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$K180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!T180*$K180*12*1000*(1-$C180)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI180*(Energía!Z180-Clientes!T180*Límites!$D$8*12)+AI169*(Límites!$D$8-Límites!$C$8)*Clientes!T180*12+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T180*12+AI147*Clientes!T180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AJ180*(Energía!AA180-Clientes!U180*Límites!$D$8*12)+AJ169*(Límites!$D$8-Límites!$C$8)*Clientes!U180*12+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U180*12+AJ147*Clientes!U180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AK180*(Energía!AB180-Clientes!V180*Límites!$D$8*12)+AK169*(Límites!$D$8-Límites!$C$8)*Clientes!V180*12+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V180*12+AK147*Clientes!V180*Límites!$B$8*12)*(1-$C180)*1000","v":0},{"$f":"+(AL180*(Energía!AC180-Clientes!W180*Límites!$D$8*12)+AL169*(Límites!$D$8-Límites!$C$8)*Clientes!W180*12+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W180*12+AL147*Clientes!W180*Límites!$B$8*12)*(1-$C180)*1000","v":0},0,{"$f":"+Potencia!T180*$AN180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!U180*$AO180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!V180*$AP180*12*1000*(1-$C180)","v":0},{"$f":"+Potencia!W180*$AQ180*12*1000*(1-$C180)","v":0},0]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!H263","v":0},{"$f":"+IF(B181=0,0,VLOOKUP(B181,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M182:M191)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T181*$K181*12*1000*(1-$C181)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R181=0,0,$E181*$F$3*$H181/$R$136)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT182:AT191)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!H264","v":"Regular"},{"$f":"+IF(B182=0,0,VLOOKUP(B182,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J181","v":0},{"$f":"+K181","v":0},null,{"$f":"+($J182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+$J138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+$J138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+$J138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+($J182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+$J171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+$J160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+$J149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+$J138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+M182","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!U182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$K182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!T182*$K182*12*1000*(1-$C182)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI182*(Energía!Z182-Clientes!T182*Límites!$E$8*12)+AI171*(Límites!$E$8-Límites!$D$8)*Clientes!T182*12+AI160*(Límites!$D$8-Límites!$C$8)*Clientes!T182*12+AI149*(Límites!$C$8-Límites!$B$8)*Clientes!T182*12+AI138*Clientes!T182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AJ182*(Energía!AA182-Clientes!U182*Límites!$E$8*12)+AJ171*(Límites!$E$8-Límites!$D$8)*Clientes!U182*12+AJ160*(Límites!$D$8-Límites!$C$8)*Clientes!U182*12+AJ149*(Límites!$C$8-Límites!$B$8)*Clientes!U182*12+AJ138*Clientes!U182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AK182*(Energía!AB182-Clientes!V182*Límites!$E$8*12)+AK171*(Límites!$E$8-Límites!$D$8)*Clientes!V182*12+AK160*(Límites!$D$8-Límites!$C$8)*Clientes!V182*12+AK149*(Límites!$C$8-Límites!$B$8)*Clientes!V182*12+AK138*Clientes!V182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+(AL182*(Energía!AC182-Clientes!W182*Límites!$E$8*12)+AL171*(Límites!$E$8-Límites!$D$8)*Clientes!W182*12+AL160*(Límites!$D$8-Límites!$C$8)*Clientes!W182*12+AL149*(Límites!$C$8-Límites!$B$8)*Clientes!W182*12+AL138*Clientes!W182*Límites!$B$8*12)*(1-$C182)*1000","v":0},{"$f":"+AT182","v":0},{"$f":"+Potencia!T182*$AN182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!U182*$AO182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!V182*$AP182*12*1000*(1-$C182)","v":0},{"$f":"+Potencia!W182*$AQ182*12*1000*(1-$C182)","v":0},0]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!H265","v":"Agro"},{"$f":"+IF(B183=0,0,VLOOKUP(B183,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J182","v":0},0,null,{"$f":"+($J183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+$J139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+$J139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+$J139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+($J183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+$J172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+$J161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+$J150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+$J139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!U183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$K183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!T183*$K183*12*1000*(1-$C183)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI183*(Energía!Z183-Clientes!T183*Límites!$E$8*12)+AI172*(Límites!$E$8-Límites!$D$8)*Clientes!T183*12+AI161*(Límites!$D$8-Límites!$C$8)*Clientes!T183*12+AI150*(Límites!$C$8-Límites!$B$8)*Clientes!T183*12+AI139*Clientes!T183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AJ183*(Energía!AA183-Clientes!U183*Límites!$E$8*12)+AJ172*(Límites!$E$8-Límites!$D$8)*Clientes!U183*12+AJ161*(Límites!$D$8-Límites!$C$8)*Clientes!U183*12+AJ150*(Límites!$C$8-Límites!$B$8)*Clientes!U183*12+AJ139*Clientes!U183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AK183*(Energía!AB183-Clientes!V183*Límites!$E$8*12)+AK172*(Límites!$E$8-Límites!$D$8)*Clientes!V183*12+AK161*(Límites!$D$8-Límites!$C$8)*Clientes!V183*12+AK150*(Límites!$C$8-Límites!$B$8)*Clientes!V183*12+AK139*Clientes!V183*Límites!$B$8*12)*(1-$C183)*1000","v":0},{"$f":"+(AL183*(Energía!AC183-Clientes!W183*Límites!$E$8*12)+AL172*(Límites!$E$8-Límites!$D$8)*Clientes!W183*12+AL161*(Límites!$D$8-Límites!$C$8)*Clientes!W183*12+AL150*(Límites!$C$8-Límites!$B$8)*Clientes!W183*12+AL139*Clientes!W183*Límites!$B$8*12)*(1-$C183)*1000","v":0},0,{"$f":"+Potencia!T183*$AN183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!U183*$AO183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!V183*$AP183*12*1000*(1-$C183)","v":0},{"$f":"+Potencia!W183*$AQ183*12*1000*(1-$C183)","v":0},0]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!H266","v":"Jub. 1"},{"$f":"+IF(B184=0,0,VLOOKUP(B184,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+$J140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+$J140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+$J140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+($J184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+$J173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+$J162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+$J151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+$J140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!U184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$K184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!T184*$K184*12*1000*(1-$C184)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI184*(Energía!Z184-Clientes!T184*Límites!$E$8*12)+AI173*(Límites!$E$8-Límites!$D$8)*Clientes!T184*12+AI162*(Límites!$D$8-Límites!$C$8)*Clientes!T184*12+AI151*(Límites!$C$8-Límites!$B$8)*Clientes!T184*12+AI140*Clientes!T184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AJ184*(Energía!AA184-Clientes!U184*Límites!$E$8*12)+AJ173*(Límites!$E$8-Límites!$D$8)*Clientes!U184*12+AJ162*(Límites!$D$8-Límites!$C$8)*Clientes!U184*12+AJ151*(Límites!$C$8-Límites!$B$8)*Clientes!U184*12+AJ140*Clientes!U184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AK184*(Energía!AB184-Clientes!V184*Límites!$E$8*12)+AK173*(Límites!$E$8-Límites!$D$8)*Clientes!V184*12+AK162*(Límites!$D$8-Límites!$C$8)*Clientes!V184*12+AK151*(Límites!$C$8-Límites!$B$8)*Clientes!V184*12+AK140*Clientes!V184*Límites!$B$8*12)*(1-$C184)*1000","v":0},{"$f":"+(AL184*(Energía!AC184-Clientes!W184*Límites!$E$8*12)+AL173*(Límites!$E$8-Límites!$D$8)*Clientes!W184*12+AL162*(Límites!$D$8-Límites!$C$8)*Clientes!W184*12+AL151*(Límites!$C$8-Límites!$B$8)*Clientes!W184*12+AL140*Clientes!W184*Límites!$B$8*12)*(1-$C184)*1000","v":0},0,{"$f":"+Potencia!T184*$AN184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!U184*$AO184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!V184*$AP184*12*1000*(1-$C184)","v":0},{"$f":"+Potencia!W184*$AQ184*12*1000*(1-$C184)","v":0},0]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!H267","v":"Jub. 2"},{"$f":"+IF(B185=0,0,VLOOKUP(B185,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,{"$f":"+G184","v":1},0,null,0,0,null,{"$f":"+($J185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+$J141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+$J141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+$J141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+($J185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+$J174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+$J163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+$J152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+$J141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!U185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$K185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!T185*$K185*12*1000*(1-$C185)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI185*(Energía!Z185-Clientes!T185*Límites!$E$8*12)+AI174*(Límites!$E$8-Límites!$D$8)*Clientes!T185*12+AI163*(Límites!$D$8-Límites!$C$8)*Clientes!T185*12+AI152*(Límites!$C$8-Límites!$B$8)*Clientes!T185*12+AI141*Clientes!T185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AJ185*(Energía!AA185-Clientes!U185*Límites!$E$8*12)+AJ174*(Límites!$E$8-Límites!$D$8)*Clientes!U185*12+AJ163*(Límites!$D$8-Límites!$C$8)*Clientes!U185*12+AJ152*(Límites!$C$8-Límites!$B$8)*Clientes!U185*12+AJ141*Clientes!U185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AK185*(Energía!AB185-Clientes!V185*Límites!$E$8*12)+AK174*(Límites!$E$8-Límites!$D$8)*Clientes!V185*12+AK163*(Límites!$D$8-Límites!$C$8)*Clientes!V185*12+AK152*(Límites!$C$8-Límites!$B$8)*Clientes!V185*12+AK141*Clientes!V185*Límites!$B$8*12)*(1-$C185)*1000","v":0},{"$f":"+(AL185*(Energía!AC185-Clientes!W185*Límites!$E$8*12)+AL174*(Límites!$E$8-Límites!$D$8)*Clientes!W185*12+AL163*(Límites!$D$8-Límites!$C$8)*Clientes!W185*12+AL152*(Límites!$C$8-Límites!$B$8)*Clientes!W185*12+AL141*Clientes!W185*Límites!$B$8*12)*(1-$C185)*1000","v":0},0,{"$f":"+Potencia!T185*$AN185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!U185*$AO185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!V185*$AP185*12*1000*(1-$C185)","v":0},{"$f":"+Potencia!W185*$AQ185*12*1000*(1-$C185)","v":0},0]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!H268","v":"Político"},{"$f":"+IF(B186=0,0,VLOOKUP(B186,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+$J142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+$J142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+$J142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+($J186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+$J175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+$J164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+$J153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+$J142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!U186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$K186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!T186*$K186*12*1000*(1-$C186)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI186*(Energía!Z186-Clientes!T186*Límites!$E$8*12)+AI175*(Límites!$E$8-Límites!$D$8)*Clientes!T186*12+AI164*(Límites!$D$8-Límites!$C$8)*Clientes!T186*12+AI153*(Límites!$C$8-Límites!$B$8)*Clientes!T186*12+AI142*Clientes!T186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AJ186*(Energía!AA186-Clientes!U186*Límites!$E$8*12)+AJ175*(Límites!$E$8-Límites!$D$8)*Clientes!U186*12+AJ164*(Límites!$D$8-Límites!$C$8)*Clientes!U186*12+AJ153*(Límites!$C$8-Límites!$B$8)*Clientes!U186*12+AJ142*Clientes!U186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AK186*(Energía!AB186-Clientes!V186*Límites!$E$8*12)+AK175*(Límites!$E$8-Límites!$D$8)*Clientes!V186*12+AK164*(Límites!$D$8-Límites!$C$8)*Clientes!V186*12+AK153*(Límites!$C$8-Límites!$B$8)*Clientes!V186*12+AK142*Clientes!V186*Límites!$B$8*12)*(1-$C186)*1000","v":0},{"$f":"+(AL186*(Energía!AC186-Clientes!W186*Límites!$E$8*12)+AL175*(Límites!$E$8-Límites!$D$8)*Clientes!W186*12+AL164*(Límites!$D$8-Límites!$C$8)*Clientes!W186*12+AL153*(Límites!$C$8-Límites!$B$8)*Clientes!W186*12+AL142*Clientes!W186*Límites!$B$8*12)*(1-$C186)*1000","v":0},0,{"$f":"+Potencia!T186*$AN186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!U186*$AO186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!V186*$AP186*12*1000*(1-$C186)","v":0},{"$f":"+Potencia!W186*$AQ186*12*1000*(1-$C186)","v":0},0]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!H269","v":"x1"},{"$f":"+IF(B187=0,0,VLOOKUP(B187,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+$J143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+$J143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+$J143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+($J187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+$J176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+$J165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+$J154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+$J143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!U187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$K187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!T187*$K187*12*1000*(1-$C187)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI187*(Energía!Z187-Clientes!T187*Límites!$E$8*12)+AI176*(Límites!$E$8-Límites!$D$8)*Clientes!T187*12+AI165*(Límites!$D$8-Límites!$C$8)*Clientes!T187*12+AI154*(Límites!$C$8-Límites!$B$8)*Clientes!T187*12+AI143*Clientes!T187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AJ187*(Energía!AA187-Clientes!U187*Límites!$E$8*12)+AJ176*(Límites!$E$8-Límites!$D$8)*Clientes!U187*12+AJ165*(Límites!$D$8-Límites!$C$8)*Clientes!U187*12+AJ154*(Límites!$C$8-Límites!$B$8)*Clientes!U187*12+AJ143*Clientes!U187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AK187*(Energía!AB187-Clientes!V187*Límites!$E$8*12)+AK176*(Límites!$E$8-Límites!$D$8)*Clientes!V187*12+AK165*(Límites!$D$8-Límites!$C$8)*Clientes!V187*12+AK154*(Límites!$C$8-Límites!$B$8)*Clientes!V187*12+AK143*Clientes!V187*Límites!$B$8*12)*(1-$C187)*1000","v":0},{"$f":"+(AL187*(Energía!AC187-Clientes!W187*Límites!$E$8*12)+AL176*(Límites!$E$8-Límites!$D$8)*Clientes!W187*12+AL165*(Límites!$D$8-Límites!$C$8)*Clientes!W187*12+AL154*(Límites!$C$8-Límites!$B$8)*Clientes!W187*12+AL143*Clientes!W187*Límites!$B$8*12)*(1-$C187)*1000","v":0},0,{"$f":"+Potencia!T187*$AN187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!U187*$AO187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!V187*$AP187*12*1000*(1-$C187)","v":0},{"$f":"+Potencia!W187*$AQ187*12*1000*(1-$C187)","v":0},0]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!H270","v":"x2"},{"$f":"+IF(B188=0,0,VLOOKUP(B188,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+$J144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+$J144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+$J144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+($J188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+$J177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+$J166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+$J155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+$J144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!U188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$K188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!T188*$K188*12*1000*(1-$C188)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI188*(Energía!Z188-Clientes!T188*Límites!$E$8*12)+AI177*(Límites!$E$8-Límites!$D$8)*Clientes!T188*12+AI166*(Límites!$D$8-Límites!$C$8)*Clientes!T188*12+AI155*(Límites!$C$8-Límites!$B$8)*Clientes!T188*12+AI144*Clientes!T188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AJ188*(Energía!AA188-Clientes!U188*Límites!$E$8*12)+AJ177*(Límites!$E$8-Límites!$D$8)*Clientes!U188*12+AJ166*(Límites!$D$8-Límites!$C$8)*Clientes!U188*12+AJ155*(Límites!$C$8-Límites!$B$8)*Clientes!U188*12+AJ144*Clientes!U188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AK188*(Energía!AB188-Clientes!V188*Límites!$E$8*12)+AK177*(Límites!$E$8-Límites!$D$8)*Clientes!V188*12+AK166*(Límites!$D$8-Límites!$C$8)*Clientes!V188*12+AK155*(Límites!$C$8-Límites!$B$8)*Clientes!V188*12+AK144*Clientes!V188*Límites!$B$8*12)*(1-$C188)*1000","v":0},{"$f":"+(AL188*(Energía!AC188-Clientes!W188*Límites!$E$8*12)+AL177*(Límites!$E$8-Límites!$D$8)*Clientes!W188*12+AL166*(Límites!$D$8-Límites!$C$8)*Clientes!W188*12+AL155*(Límites!$C$8-Límites!$B$8)*Clientes!W188*12+AL144*Clientes!W188*Límites!$B$8*12)*(1-$C188)*1000","v":0},0,{"$f":"+Potencia!T188*$AN188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!U188*$AO188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!V188*$AP188*12*1000*(1-$C188)","v":0},{"$f":"+Potencia!W188*$AQ188*12*1000*(1-$C188)","v":0},0]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!H271","v":"Discap."},{"$f":"+IF(B189=0,0,VLOOKUP(B189,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+$J145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+$J145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+$J145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+($J189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+$J178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+$J167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+$J156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+$J145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!U189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$K189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!T189*$K189*12*1000*(1-$C189)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI189*(Energía!Z189-Clientes!T189*Límites!$E$8*12)+AI178*(Límites!$E$8-Límites!$D$8)*Clientes!T189*12+AI167*(Límites!$D$8-Límites!$C$8)*Clientes!T189*12+AI156*(Límites!$C$8-Límites!$B$8)*Clientes!T189*12+AI145*Clientes!T189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AJ189*(Energía!AA189-Clientes!U189*Límites!$E$8*12)+AJ178*(Límites!$E$8-Límites!$D$8)*Clientes!U189*12+AJ167*(Límites!$D$8-Límites!$C$8)*Clientes!U189*12+AJ156*(Límites!$C$8-Límites!$B$8)*Clientes!U189*12+AJ145*Clientes!U189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AK189*(Energía!AB189-Clientes!V189*Límites!$E$8*12)+AK178*(Límites!$E$8-Límites!$D$8)*Clientes!V189*12+AK167*(Límites!$D$8-Límites!$C$8)*Clientes!V189*12+AK156*(Límites!$C$8-Límites!$B$8)*Clientes!V189*12+AK145*Clientes!V189*Límites!$B$8*12)*(1-$C189)*1000","v":0},{"$f":"+(AL189*(Energía!AC189-Clientes!W189*Límites!$E$8*12)+AL178*(Límites!$E$8-Límites!$D$8)*Clientes!W189*12+AL167*(Límites!$D$8-Límites!$C$8)*Clientes!W189*12+AL156*(Límites!$C$8-Límites!$B$8)*Clientes!W189*12+AL145*Clientes!W189*Límites!$B$8*12)*(1-$C189)*1000","v":0},0,{"$f":"+Potencia!T189*$AN189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!U189*$AO189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!V189*$AP189*12*1000*(1-$C189)","v":0},{"$f":"+Potencia!W189*$AQ189*12*1000*(1-$C189)","v":0},0]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H272","v":"Discapacitados 601-más"},{"$f":"+IF(B190=0,0,VLOOKUP(B190,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+$J146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+$J146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+$J146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+($J190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+$J179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+$J168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+$J157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+$J146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!U190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$K190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!T190*$K190*12*1000*(1-$C190)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI190*(Energía!Z190-Clientes!T190*Límites!$E$8*12)+AI179*(Límites!$E$8-Límites!$D$8)*Clientes!T190*12+AI168*(Límites!$D$8-Límites!$C$8)*Clientes!T190*12+AI157*(Límites!$C$8-Límites!$B$8)*Clientes!T190*12+AI146*Clientes!T190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AJ190*(Energía!AA190-Clientes!U190*Límites!$E$8*12)+AJ179*(Límites!$E$8-Límites!$D$8)*Clientes!U190*12+AJ168*(Límites!$D$8-Límites!$C$8)*Clientes!U190*12+AJ157*(Límites!$C$8-Límites!$B$8)*Clientes!U190*12+AJ146*Clientes!U190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AK190*(Energía!AB190-Clientes!V190*Límites!$E$8*12)+AK179*(Límites!$E$8-Límites!$D$8)*Clientes!V190*12+AK168*(Límites!$D$8-Límites!$C$8)*Clientes!V190*12+AK157*(Límites!$C$8-Límites!$B$8)*Clientes!V190*12+AK146*Clientes!V190*Límites!$B$8*12)*(1-$C190)*1000","v":0},{"$f":"+(AL190*(Energía!AC190-Clientes!W190*Límites!$E$8*12)+AL179*(Límites!$E$8-Límites!$D$8)*Clientes!W190*12+AL168*(Límites!$D$8-Límites!$C$8)*Clientes!W190*12+AL157*(Límites!$C$8-Límites!$B$8)*Clientes!W190*12+AL146*Clientes!W190*Límites!$B$8*12)*(1-$C190)*1000","v":0},0,{"$f":"+Potencia!T190*$AN190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!U190*$AO190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!V190*$AP190*12*1000*(1-$C190)","v":0},{"$f":"+Potencia!W190*$AQ190*12*1000*(1-$C190)","v":0},0]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!H273","v":"Cruz Roja"},{"$f":"+IF(B191=0,0,VLOOKUP(B191,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+$J147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+$J147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+$J147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+($J191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+$J180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+$J169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+$J158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+$J147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!U191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$K191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!T191*$K191*12*1000*(1-$C191)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI191*(Energía!Z191-Clientes!T191*Límites!$E$8*12)+AI180*(Límites!$E$8-Límites!$D$8)*Clientes!T191*12+AI169*(Límites!$D$8-Límites!$C$8)*Clientes!T191*12+AI158*(Límites!$C$8-Límites!$B$8)*Clientes!T191*12+AI147*Clientes!T191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AJ191*(Energía!AA191-Clientes!U191*Límites!$E$8*12)+AJ180*(Límites!$E$8-Límites!$D$8)*Clientes!U191*12+AJ169*(Límites!$D$8-Límites!$C$8)*Clientes!U191*12+AJ158*(Límites!$C$8-Límites!$B$8)*Clientes!U191*12+AJ147*Clientes!U191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AK191*(Energía!AB191-Clientes!V191*Límites!$E$8*12)+AK180*(Límites!$E$8-Límites!$D$8)*Clientes!V191*12+AK169*(Límites!$D$8-Límites!$C$8)*Clientes!V191*12+AK158*(Límites!$C$8-Límites!$B$8)*Clientes!V191*12+AK147*Clientes!V191*Límites!$B$8*12)*(1-$C191)*1000","v":0},{"$f":"+(AL191*(Energía!AC191-Clientes!W191*Límites!$E$8*12)+AL180*(Límites!$E$8-Límites!$D$8)*Clientes!W191*12+AL169*(Límites!$D$8-Límites!$C$8)*Clientes!W191*12+AL158*(Límites!$C$8-Límites!$B$8)*Clientes!W191*12+AL147*Clientes!W191*Límites!$B$8*12)*(1-$C191)*1000","v":0},0,{"$f":"+Potencia!T191*$AN191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!U191*$AO191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!V191*$AP191*12*1000*(1-$C191)","v":0},{"$f":"+Potencia!W191*$AQ191*12*1000*(1-$C191)","v":0},0]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!H274","v":0},{"$f":"+IF(B192=0,0,VLOOKUP(B192,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M192","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!U192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$K192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!T192*$K192*12*1000*(1-$C192)","v":0},null,{"$f":"IF(M192=0,0,$E192*$F$3*$G192/M192)","v":0},{"$f":"IF(N192=0,0,$E192*$G$3*$G192/N192)","v":0},{"$f":"IF(O192=0,0,$E192*$H$3*$G192/O192)","v":0},{"$f":"IF(P192=0,0,$E192*$I$3*$G192/P192)","v":0},{"$f":"IF(Q192=0,0,$E192*$F$3*$G192/Q192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*$H192/R192)","v":0},{"$f":"IF(S192=0,0,$E192*$G$3*$H192/S192)","v":0},{"$f":"IF(T192=0,0,$E192*$H$3*$H192/T192)","v":0},{"$f":"IF(U192=0,0,$E192*$I$3*$H192/U192)","v":0},{"$f":"IF(R192=0,0,$E192*$F$3*$H192/R192)","v":0},null,{"$f":"+$J192*X192","v":0},{"$f":"+$J192*Y192","v":0},{"$f":"+$J192*Z192","v":0},{"$f":"+$J192*AA192","v":0},{"$f":"+$J192*AB192","v":0},{"$f":"+AC192*$K192","v":0},{"$f":"+AD192*$K192","v":0},{"$f":"+AE192*$K192","v":0},{"$f":"+AF192*$K192","v":0},{"$f":"+AC192*$K192","v":0},null,{"$f":"+AP192","v":0},{"$f":"+AQ192","v":0},{"$f":"+AR192","v":0},{"$f":"+AS192","v":0},{"$f":"+AT192","v":0},{"$f":"+Potencia!T192*$AN192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!U192*$AO192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!V192*$AP192*12*1000*(1-$C192)","v":0},{"$f":"+Potencia!W192*$AQ192*12*1000*(1-$C192)","v":0},{"$f":"+AY192","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!H275","v":0},{"$f":"+IF(B193=0,0,VLOOKUP(B193,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M194:M195)","v":0},{"$f":"+SUM(N194:N195)","v":0},{"$f":"+SUM(O194:O195)","v":0},{"$f":"+SUM(P194:P195)","v":0},0,{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!U193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!V193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!W193*$K193*12*1000*(1-$C193)","v":0},{"$f":"+Potencia!T193*$K193*12*1000*(1-$C193)","v":0},null,{"$f":"IF(M193=0,0,$E193*$F$3*$G193/M193)","v":0},{"$f":"IF(N193=0,0,$E193*$G$3*$G193/N193)","v":0},{"$f":"IF(O193=0,0,$E193*$H$3*$G193/O193)","v":0},{"$f":"IF(P193=0,0,$E193*$I$3*$G193/P193)","v":0},{"$f":"IF(Q193=0,0,$E193*$F$3*$G193/Q193)","v":0},{"$f":"IF(R193=0,0,$E193*$F$3*$H193/R193)","v":0},{"$f":"IF(S193=0,0,$E193*$G$3*$H193/S193)","v":0},{"$f":"IF(T193=0,0,$E193*$H$3*$H193/T193)","v":0},{"$f":"IF(U193=0,0,$E193*$I$3*$H193/U193)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT194:AT195)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!H276","v":0},{"$f":"+IF(B194=0,0,VLOOKUP(B194,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E20","v":0},null,{"$f":"+G20","v":0},{"$f":"+H20","v":1},null,0,0,null,{"$f":"+$J194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+$J194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!U194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$K194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!T194*$K194*12*1000*(1-$C194)","v":0},null,{"$f":"IF(M194=0,0,$E194*$F$3*$G194/M194)","v":0},{"$f":"IF(N194=0,0,$E194*$G$3*$G194/N194)","v":0},{"$f":"IF(O194=0,0,$E194*$H$3*$G194/O194)","v":0},{"$f":"IF(P194=0,0,$E194*$I$3*$G194/P194)","v":0},{"$f":"+X194","v":0},{"$f":"IF(R194=0,0,$E194*$F$3*$H194/R194)","v":0},{"$f":"IF(S194=0,0,$E194*$G$3*$H194/S194)","v":0},{"$f":"IF(T194=0,0,$E194*$H$3*$H194/T194)","v":0},{"$f":"IF(U194=0,0,$E194*$I$3*$H194/U194)","v":0},{"$f":"+AC194","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI194*Energía!Z194*(1-$C194)*1000","v":0},{"$f":"+AJ194*Energía!AA194*(1-$C194)*1000","v":0},{"$f":"+AK194*Energía!AB194*(1-$C194)*1000","v":0},{"$f":"+AL194*Energía!AC194*(1-$C194)*1000","v":0},0,{"$f":"+Potencia!T194*$AN194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!U194*$AO194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!V194*$AP194*12*1000*(1-$C194)","v":0},{"$f":"+Potencia!W194*$AQ194*12*1000*(1-$C194)","v":0},0]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!H277","v":0},{"$f":"+IF(B195=0,0,VLOOKUP(B195,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E80","v":0},null,{"$f":"+G80","v":0},{"$f":"+H80","v":1},null,0,0,null,{"$f":"+$J195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+$J195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!U195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$K195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!T195*$K195*12*1000*(1-$C195)","v":0},null,{"$f":"IF(M195=0,0,$E195*$F$3*$G195/M195)","v":0},{"$f":"IF(N195=0,0,$E195*$G$3*$G195/N195)","v":0},{"$f":"IF(O195=0,0,$E195*$H$3*$G195/O195)","v":0},{"$f":"IF(P195=0,0,$E195*$I$3*$G195/P195)","v":0},{"$f":"+X195","v":0},{"$f":"IF(R195=0,0,$E195*$F$3*$H195/R195)","v":0},{"$f":"IF(S195=0,0,$E195*$G$3*$H195/S195)","v":0},{"$f":"IF(T195=0,0,$E195*$H$3*$H195/T195)","v":0},{"$f":"IF(U195=0,0,$E195*$I$3*$H195/U195)","v":0},{"$f":"+AC195","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI195*Energía!Z195*(1-$C195)*1000","v":0},{"$f":"+AJ195*Energía!AA195*(1-$C195)*1000","v":0},{"$f":"+AK195*Energía!AB195*(1-$C195)*1000","v":0},{"$f":"+AL195*Energía!AC195*(1-$C195)*1000","v":0},0,{"$f":"+Potencia!T195*$AN195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!U195*$AO195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!V195*$AP195*12*1000*(1-$C195)","v":0},{"$f":"+Potencia!W195*$AQ195*12*1000*(1-$C195)","v":0},0]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!H278","v":0},{"$f":"+IF(B196=0,0,VLOOKUP(B196,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M197,M201,M205)","v":807.98018204196092},{"$f":"+SUM(N197,N201,N205)","v":834.6733408525281},861.7969032578394,889.59019731259502,807.98018204196092,0,0,0,0,{"$f":"+Potencia!T196*$K196*12*1000*(1-$C196)","v":0},null,{"$f":"IF(M196=0,0,$E196*$F$3*$G196/$M$196)","v":0},{"$f":"IF(N196=0,0,$E196*$G$3*$G196/$N$196)","v":0},{"$f":"IF(O196=0,0,$E196*$H$3*$G196/$O$196)","v":0},{"$f":"IF(P196=0,0,$E196*$I$3*$G196/$P$196)","v":0},{"$f":"IF(Q196=0,0,$E196*$F$3*$G196/Q196)","v":0},{"$f":"IF(R196=0,0,$E196*$F$3*$H196/R196)","v":0},{"$f":"IF(S196=0,0,$E196*$G$3*$H196/S196)","v":0},{"$f":"IF(T196=0,0,$E196*$H$3*$H196/T196)","v":0},{"$f":"IF(U196=0,0,$E196*$I$3*$H196/U196)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT197,AT201,AT205)","v":0},0,0,0,{"$f":"+SUM(AX197,AX201,AX205)","v":0},{"$f":"+SUM(AY197,AY201,AY205)","v":0},0,0,0,{"$f":"+AY196","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!H279","v":0},{"$f":"+IF(B197=0,0,VLOOKUP(B197,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E196","v":0},null,{"$f":"+G196","v":1},0,null,0,0,null,{"$f":"+SUM(M198:M200)","v":807.98018204196092},834.6733408525281,861.7969032578394,889.59019731259502,807.98018204196092,0,{"$f":"+SUM(S198:S200)","v":0},0,0,{"$f":"+Potencia!T197*$K197*12*1000*(1-$C197)","v":0},null,{"$f":"IF(M197=0,0,$E197*$F$3*$G197/$M$196)","v":0},{"$f":"IF(N197=0,0,$E197*$G$3*$G197/$N$196)","v":0},{"$f":"IF(O197=0,0,$E197*$H$3*$G197/$O$196)","v":0},{"$f":"IF(P197=0,0,$E197*$I$3*$G197/$P$196)","v":0},{"$f":"IF(Q197=0,0,$E197*$F$3*$G197/$Q$196)","v":0},{"$f":"IF(R197=0,0,$E197*$F$3*$H197/$R$196)","v":0},{"$f":"IF(S197=0,0,$E197*$F$3*$H197/$S$196)","v":0},{"$f":"IF(T197=0,0,$E197*$F$3*$H197/$T$196)","v":0},{"$f":"IF(U197=0,0,$E197*$F$3*$H197/$U$196)","v":0},{"$f":"IF(R197=0,0,$E197*$F$3*$H197/$R$137)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT198:AT200)","v":0},{"$f":"+SUM(AU198:AU200)","v":0},0,0,0,{"$f":"+SUM(AY198:AY200)","v":0},{"$f":"+SUM(AZ198:AZ200)","v":0},{"$f":"+SUM(BA198:BA200)","v":0},0,{"$f":"+AY197","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!H280","v":0},{"$f":"+IF(B198=0,0,VLOOKUP(B198,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E197","v":0},null,{"$f":"+G197","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+$J198*Energía!Z198*(1-$C198)*1000","v":161.59603640839217},{"$f":"+$J198*Energía!AA198*(1-$C198)*1000","v":166.9346681705056},{"$f":"+$J198*Energía!AB198*(1-$C198)*1000","v":172.35938065156788},{"$f":"+$J198*Energía!AC198*(1-$C198)*1000","v":177.918039462519},{"$f":"+M198","v":161.59603640839217},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!U198*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$K198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!T198*$K198*12*1000*(1-$C198)","v":0},null,0,0,0,0,{"$f":"IF(Q198=0,0,$E198*$F$3*$G198/$Q$196)","v":0},{"$f":"IF(R198=0,0,$E198*$F$3*$H198/$R$196)","v":0},{"$f":"IF(S198=0,0,$E198*$F$3*$H198/$S$196)","v":0},{"$f":"IF(T198=0,0,$E198*$F$3*$H198/$T$196)","v":0},{"$f":"IF(U198=0,0,$E198*$F$3*$H198/$U$196)","v":0},{"$f":"IF(R198=0,0,$E198*$F$3*$H198/$R$137)","v":0},null,{"$f":"+$J198*X198","v":0},{"$f":"+$J198*Y198","v":0},{"$f":"+$J198*Z198","v":0},{"$f":"+$J198*AA198","v":0},{"$f":"+$J198*AB198","v":0},{"$f":"+AC198*$K198","v":0},{"$f":"+AD198*$K198","v":0},{"$f":"+AE198*$K198","v":0},{"$f":"+AF198*$K198","v":0},{"$f":"+AC198*$K198","v":0},null,{"$f":"+AI198*Energía!Z198*(1-$C198)*1000","v":0},{"$f":"+AJ198*Energía!AA198*(1-$C198)*1000","v":0},{"$f":"+AK198*Energía!AB198*(1-$C198)*1000","v":0},{"$f":"+AL198*Energía!AC198*(1-$C198)*1000","v":0},{"$f":"+AT198","v":0},{"$f":"+Potencia!T198*$AN198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!U198*$AO198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!V198*$AP198*12*1000*(1-$C198)","v":0},{"$f":"+Potencia!W198*$AQ198*12*1000*(1-$C198)","v":0},{"$f":"+AY198","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H281","v":0},{"$f":"+IF(B199=0,0,VLOOKUP(B199,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G198","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+$J199*Energía!Z199*(1-$C199)*1000","v":323.19207281678433},{"$f":"+$J199*Energía!AA199*(1-$C199)*1000","v":333.86933634101121},{"$f":"+$J199*Energía!AB199*(1-$C199)*1000","v":344.71876130313575},{"$f":"+$J199*Energía!AC199*(1-$C199)*1000","v":355.83607892503801},323.19207281678433,{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!U199*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$K199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!T199*$K199*12*1000*(1-$C199)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI199*Energía!Z199*(1-$C199)*1000","v":0},{"$f":"+AJ199*Energía!AA199*(1-$C199)*1000","v":0},{"$f":"+AK199*Energía!AB199*(1-$C199)*1000","v":0},{"$f":"+AL199*Energía!AC199*(1-$C199)*1000","v":0},0,{"$f":"+Potencia!T199*$AN199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!U199*$AO199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!V199*$AP199*12*1000*(1-$C199)","v":0},{"$f":"+Potencia!W199*$AQ199*12*1000*(1-$C199)","v":0},0]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H282","v":0},{"$f":"+IF(B200=0,0,VLOOKUP(B200,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G199","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+$J200*Energía!Z200*(1-$C200)*1000","v":323.19207281678433},{"$f":"+$J200*Energía!AA200*(1-$C200)*1000","v":333.86933634101121},{"$f":"+$J200*Energía!AB200*(1-$C200)*1000","v":344.71876130313575},{"$f":"+$J200*Energía!AC200*(1-$C200)*1000","v":355.83607892503801},323.19207281678433,{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!U200*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$K200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!T200*$K200*12*1000*(1-$C200)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI200*Energía!Z200*(1-$C200)*1000","v":0},{"$f":"+AJ200*Energía!AA200*(1-$C200)*1000","v":0},{"$f":"+AK200*Energía!AB200*(1-$C200)*1000","v":0},{"$f":"+AL200*Energía!AC200*(1-$C200)*1000","v":0},0,{"$f":"+Potencia!T200*$AN200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!U200*$AO200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!V200*$AP200*12*1000*(1-$C200)","v":0},{"$f":"+Potencia!W200*$AQ200*12*1000*(1-$C200)","v":0},0]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!H283","v":0},{"$f":"+IF(B201=0,0,VLOOKUP(B201,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G200","v":1},0,null,0,0,null,{"$f":"+SUM(M202:M204)","v":0},{"$f":"+SUM(N202:N204)","v":0},{"$f":"+SUM(O202:O204)","v":0},{"$f":"+SUM(P202:P204)","v":0},{"$f":"+SUM(Q202:Q204)","v":0},{"$f":"+SUM(R202:R204)","v":0},0,0,0,{"$f":"+Potencia!T201*$K201*12*1000*(1-$C201)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT202:AT204)","v":0},{"$f":"+SUM(AU202:AU204)","v":0},{"$f":"+SUM(AV202:AV204)","v":0},{"$f":"+SUM(AW202:AW204)","v":0},{"$f":"+SUM(AX202:AX204)","v":0},{"$f":"+SUM(AY202:AY204)","v":0},{"$f":"+SUM(AZ202:AZ204)","v":0},{"$f":"+SUM(BA202:BA204)","v":0},{"$f":"+SUM(BB202:BB204)","v":0},{"$f":"+AY201","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!H284","v":0},{"$f":"+IF(B202=0,0,VLOOKUP(B202,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G201","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+$J202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+$J202*Energía!AC202*(1-$C202)*1000","v":0},0,{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!U202*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$K202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!T202*$K202*12*1000*(1-$C202)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI202*Energía!Z202*(1-$C202)*1000","v":0},{"$f":"+AJ202*Energía!AA202*(1-$C202)*1000","v":0},{"$f":"+AK202*Energía!AB202*(1-$C202)*1000","v":0},{"$f":"+AL202*Energía!AC202*(1-$C202)*1000","v":0},{"$f":"+AT202","v":0},{"$f":"+Potencia!T202*$AN202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!U202*$AO202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!V202*$AP202*12*1000*(1-$C202)","v":0},{"$f":"+Potencia!W202*$AQ202*12*1000*(1-$C202)","v":0},0]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H285","v":0},{"$f":"+IF(B203=0,0,VLOOKUP(B203,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G202","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+$J203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+$J203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!U203*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$K203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!T203*$K203*12*1000*(1-$C203)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI203*Energía!Z203*(1-$C203)*1000","v":0},{"$f":"+AJ203*Energía!AA203*(1-$C203)*1000","v":0},{"$f":"+AK203*Energía!AB203*(1-$C203)*1000","v":0},{"$f":"+AL203*Energía!AC203*(1-$C203)*1000","v":0},0,{"$f":"+Potencia!T203*$AN203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!U203*$AO203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!V203*$AP203*12*1000*(1-$C203)","v":0},{"$f":"+Potencia!W203*$AQ203*12*1000*(1-$C203)","v":0},0]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H286","v":0},{"$f":"+IF(B204=0,0,VLOOKUP(B204,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G203","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+$J204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+$J204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!U204*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$K204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!T204*$K204*12*1000*(1-$C204)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI204*Energía!Z204*(1-$C204)*1000","v":0},{"$f":"+AJ204*Energía!AA204*(1-$C204)*1000","v":0},{"$f":"+AK204*Energía!AB204*(1-$C204)*1000","v":0},{"$f":"+AL204*Energía!AC204*(1-$C204)*1000","v":0},0,{"$f":"+Potencia!T204*$AN204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!U204*$AO204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!V204*$AP204*12*1000*(1-$C204)","v":0},{"$f":"+Potencia!W204*$AQ204*12*1000*(1-$C204)","v":0},0]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!H287","v":0},{"$f":"+IF(B205=0,0,VLOOKUP(B205,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G204","v":1},0,null,0,0,null,{"$f":"+SUM(M206:M208)","v":0},{"$f":"+SUM(N206:N208)","v":0},{"$f":"+SUM(O206:O208)","v":0},{"$f":"+SUM(P206:P208)","v":0},{"$f":"+SUM(Q206:Q208)","v":0},{"$f":"+SUM(R206:R208)","v":0},0,0,0,{"$f":"+Potencia!T205*$K205*12*1000*(1-$C205)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT206:AT208)","v":0},{"$f":"+SUM(AU206:AU208)","v":0},{"$f":"+SUM(AV206:AV208)","v":0},{"$f":"+SUM(AW206:AW208)","v":0},{"$f":"+SUM(AX206:AX208)","v":0},{"$f":"+SUM(AY206:AY208)","v":0},{"$f":"+SUM(AZ206:AZ208)","v":0},{"$f":"+SUM(BA206:BA208)","v":0},{"$f":"+SUM(BB206:BB208)","v":0},{"$f":"+AY205","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!H288","v":0},{"$f":"+IF(B206=0,0,VLOOKUP(B206,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G205","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+$J206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+$J206*Energía!AC206*(1-$C206)*1000","v":0},0,{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!U206*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$K206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!T206*$K206*12*1000*(1-$C206)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI206*Energía!Z206*(1-$C206)*1000","v":0},{"$f":"+AJ206*Energía!AA206*(1-$C206)*1000","v":0},{"$f":"+AK206*Energía!AB206*(1-$C206)*1000","v":0},{"$f":"+AL206*Energía!AC206*(1-$C206)*1000","v":0},{"$f":"+AT206","v":0},{"$f":"+Potencia!T206*$AN206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!U206*$AO206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!V206*$AP206*12*1000*(1-$C206)","v":0},{"$f":"+Potencia!W206*$AQ206*12*1000*(1-$C206)","v":0},0]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!H289","v":0},{"$f":"+IF(B207=0,0,VLOOKUP(B207,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G206","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+$J207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+$J207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!U207*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$K207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!T207*$K207*12*1000*(1-$C207)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI207*Energía!Z207*(1-$C207)*1000","v":0},{"$f":"+AJ207*Energía!AA207*(1-$C207)*1000","v":0},{"$f":"+AK207*Energía!AB207*(1-$C207)*1000","v":0},{"$f":"+AL207*Energía!AC207*(1-$C207)*1000","v":0},0,{"$f":"+Potencia!T207*$AN207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!U207*$AO207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!V207*$AP207*12*1000*(1-$C207)","v":0},{"$f":"+Potencia!W207*$AQ207*12*1000*(1-$C207)","v":0},0]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!H290","v":0},{"$f":"+IF(B208=0,0,VLOOKUP(B208,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G207","v":1},0,null,3.9389224429246389E-3,0,null,{"$f":"+$J208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+$J208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!U208*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$K208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!T208*$K208*12*1000*(1-$C208)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI208*Energía!Z208*(1-$C208)*1000","v":0},{"$f":"+AJ208*Energía!AA208*(1-$C208)*1000","v":0},{"$f":"+AK208*Energía!AB208*(1-$C208)*1000","v":0},{"$f":"+AL208*Energía!AC208*(1-$C208)*1000","v":0},0,{"$f":"+Potencia!T208*$AN208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!U208*$AO208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!V208*$AP208*12*1000*(1-$C208)","v":0},{"$f":"+Potencia!W208*$AQ208*12*1000*(1-$C208)","v":0},0]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!H291","v":0},{"$f":"+IF(B209=0,0,VLOOKUP(B209,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M210,M221,M232,M243,M254)","v":54057.90903571574},55708.038038463936,57384.628206609952,59102.896554813822,54057.90903571574,0,0,0,0,{"$f":"+Potencia!T209*$K209*12*1000*(1-$C209)","v":0},null,{"$f":"IF(M209=0,0,$E209*$F$3*$G209/$Q$209)","v":0},{"$f":"IF(N209=0,0,$E209*$G$3*$G209/$N$209)","v":0},{"$f":"IF(O209=0,0,$E209*$H$3*$G209/$O$209)","v":0},{"$f":"IF(P209=0,0,$E209*$I$3*$G209/$P$209)","v":0},{"$f":"IF(Q209=0,0,$E209*$F$3*$G209/$Q$209)","v":0},{"$f":"IF(R209=0,0,$E209*$F$3*$H209/$R$209)","v":0},{"$f":"IF(S209=0,0,$E209*$G$3*$H209/$S$209)","v":0},{"$f":"IF(T209=0,0,$E209*$H$3*$H209/$T$209)","v":0},{"$f":"IF(U209=0,0,$E209*$I$3*$H209/$U$209)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT210,AT221,AT232,AT243,AT254)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!H292","v":0},{"$f":"+IF(B210=0,0,VLOOKUP(B210,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E209","v":0},null,{"$f":"+G209","v":1},0,null,6.1709681013261625E-3,0,null,{"$f":"+SUM(M211:M220)","v":54057.90903571574},55708.038038463936,57384.628206609952,59102.896554813822,54057.90903571574,0,0,0,0,{"$f":"+Potencia!T210*$K210*12*1000*(1-$C210)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT211:AT220)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!H293","v":"Regular"},{"$f":"+IF(B211=0,0,VLOOKUP(B211,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E210","v":0},null,1,0,null,{"$f":"+J210","v":6.1709681013261625E-3},{"$f":"+K210","v":0},null,{"$f":"+$J211*Energía!Z211*(1-$C211)*1000","v":44634.610327944763},{"$f":"+$J211*Energía!AA211*(1-$C211)*1000","v":45999.489391075374},{"$f":"+$J211*Energía!AB211*(1-$C211)*1000","v":47386.640421093463},{"$f":"+$J211*Energía!AC211*(1-$C211)*1000","v":48808.505854294162},{"$f":"+M211","v":44634.610327944763},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!U211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$K211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!T211*$K211*12*1000*(1-$C211)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI211*Energía!Z211*(1-$C211)*1000","v":0},{"$f":"+AJ211*Energía!AA211*(1-$C211)*1000","v":0},{"$f":"+AK211*Energía!AB211*(1-$C211)*1000","v":0},{"$f":"+AL211*Energía!AC211*(1-$C211)*1000","v":0},0,{"$f":"+Potencia!T211*$AN211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!U211*$AO211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!V211*$AP211*12*1000*(1-$C211)","v":0},{"$f":"+Potencia!W211*$AQ211*12*1000*(1-$C211)","v":0},0]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!H294","v":"Agro"},{"$f":"+IF(B212=0,0,VLOOKUP(B212,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J211","v":6.1709681013261625E-3},0,null,{"$f":"+$J212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+$J212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!U212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$K212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!T212*$K212*12*1000*(1-$C212)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI212*Energía!Z212*(1-$C212)*1000","v":0},{"$f":"+AJ212*Energía!AA212*(1-$C212)*1000","v":0},{"$f":"+AK212*Energía!AB212*(1-$C212)*1000","v":0},{"$f":"+AL212*Energía!AC212*(1-$C212)*1000","v":0},0,{"$f":"+Potencia!T212*$AN212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!U212*$AO212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!V212*$AP212*12*1000*(1-$C212)","v":0},{"$f":"+Potencia!W212*$AQ212*12*1000*(1-$C212)","v":0},0]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!H295","v":"Jub. 1"},{"$f":"+IF(B213=0,0,VLOOKUP(B213,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,6.1709681013261625E-3,0,null,{"$f":"+$J213*Energía!Z213*(1-$C213)*1000","v":9366.2293115272132},{"$f":"+$J213*Energía!AA213*(1-$C213)*1000","v":9649.7517200182319},{"$f":"+$J213*Energía!AB213*(1-$C213)*1000","v":9937.4379563890907},{"$f":"+$J213*Energía!AC213*(1-$C213)*1000","v":10232.045795598877},9366.2293115272132,{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!U213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$K213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!T213*$K213*12*1000*(1-$C213)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI213*Energía!Z213*(1-$C213)*1000","v":0},{"$f":"+AJ213*Energía!AA213*(1-$C213)*1000","v":0},{"$f":"+AK213*Energía!AB213*(1-$C213)*1000","v":0},{"$f":"+AL213*Energía!AC213*(1-$C213)*1000","v":0},0,{"$f":"+Potencia!T213*$AN213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!U213*$AO213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!V213*$AP213*12*1000*(1-$C213)","v":0},{"$f":"+Potencia!W213*$AQ213*12*1000*(1-$C213)","v":0},0]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!H296","v":"Jub. 2"},{"$f":"+IF(B214=0,0,VLOOKUP(B214,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,6.1709681013261625E-3,0,null,{"$f":"+$J214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+$J214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!U214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$K214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!T214*$K214*12*1000*(1-$C214)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI214*((Energía!Z214-Clientes!T214*Límites!$B$14*12)+Clientes!T214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AJ214*((Energía!AA214-Clientes!U214*Límites!$B$14*12)+Clientes!U214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AK214*((Energía!AB214-Clientes!V214*Límites!$B$14*12)+Clientes!V214*Límites!$B$14*12*(1-$C214))*1000","v":0},{"$f":"+AL214*((Energía!AC214-Clientes!W214*Límites!$B$14*12)+Clientes!W214*Límites!$B$14*12*(1-$C214))*1000","v":0},0,{"$f":"+Potencia!T214*$AN214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!U214*$AO214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!V214*$AP214*12*1000*(1-$C214)","v":0},{"$f":"+Potencia!W214*$AQ214*12*1000*(1-$C214)","v":0},0]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!H297","v":"Político"},{"$f":"+IF(B215=0,0,VLOOKUP(B215,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,6.1709681013261625E-3,0,null,{"$f":"+$J215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+$J215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!U215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$K215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!T215*$K215*12*1000*(1-$C215)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI215*Energía!Z215*(1-$C215)*1000","v":0},{"$f":"+AJ215*Energía!AA215*(1-$C215)*1000","v":0},{"$f":"+AK215*Energía!AB215*(1-$C215)*1000","v":0},{"$f":"+AL215*Energía!AC215*(1-$C215)*1000","v":0},0,{"$f":"+Potencia!T215*$AN215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!U215*$AO215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!V215*$AP215*12*1000*(1-$C215)","v":0},{"$f":"+Potencia!W215*$AQ215*12*1000*(1-$C215)","v":0},0]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!H298","v":"x1"},{"$f":"+IF(B216=0,0,VLOOKUP(B216,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,6.1709681013261625E-3,0,null,{"$f":"+$J216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+$J216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!U216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$K216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!T216*$K216*12*1000*(1-$C216)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI216*Energía!Z216*(1-$C216)*1000","v":0},{"$f":"+AJ216*Energía!AA216*(1-$C216)*1000","v":0},{"$f":"+AK216*Energía!AB216*(1-$C216)*1000","v":0},{"$f":"+AL216*Energía!AC216*(1-$C216)*1000","v":0},0,{"$f":"+Potencia!T216*$AN216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!U216*$AO216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!V216*$AP216*12*1000*(1-$C216)","v":0},{"$f":"+Potencia!W216*$AQ216*12*1000*(1-$C216)","v":0},{"$f":"+AY216","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!H299","v":"x2"},{"$f":"+IF(B217=0,0,VLOOKUP(B217,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,6.1709681013261625E-3,0,null,{"$f":"+$J217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+$J217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!U217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$K217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!T217*$K217*12*1000*(1-$C217)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+$J217*X217","v":0},{"$f":"+$J217*Y217","v":0},{"$f":"+$J217*Z217","v":0},{"$f":"+$J217*AA217","v":0},{"$f":"+$J217*AB217","v":0},{"$f":"+AC217*$K217","v":0},{"$f":"+AD217*$K217","v":0},{"$f":"+AE217*$K217","v":0},{"$f":"+AF217*$K217","v":0},0,null,{"$f":"+AI217*((Energía!Z217-Clientes!T217*Límites!$B$16*12)+Clientes!T217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AJ217*((Energía!AA217-Clientes!U217*Límites!$B$16*12)+Clientes!U217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AK217*((Energía!AB217-Clientes!V217*Límites!$B$16*12)+Clientes!V217*Límites!$B$16*12*(1-$C217))*1000","v":0},{"$f":"+AL217*((Energía!AC217-Clientes!W217*Límites!$B$16*12)+Clientes!W217*Límites!$B$16*12*(1-$C217))*1000","v":0},0,{"$f":"+Potencia!T217*$AN217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!U217*$AO217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!V217*$AP217*12*1000*(1-$C217)","v":0},{"$f":"+Potencia!W217*$AQ217*12*1000*(1-$C217)","v":0},0]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!H300","v":"Discap."},{"$f":"+IF(B218=0,0,VLOOKUP(B218,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,6.1709681013261625E-3,0,null,{"$f":"+$J218*Energía!Z218*(1-$C218)*1000","v":57.06939624376804},{"$f":"+$J218*Energía!AA218*(1-$C218)*1000","v":58.796927370328007},{"$f":"+$J218*Energía!AB218*(1-$C218)*1000","v":60.549829127401217},{"$f":"+$J218*Energía!AC218*(1-$C218)*1000","v":62.344904920782817},57.06939624376804,{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!U218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$K218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!T218*$K218*12*1000*(1-$C218)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R218=0,0,$E218*$F$3*$H218/R218)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"+AC218*$K218","v":0},null,{"$f":"+AI218*Energía!Z218*(1-$C218)*1000","v":0},{"$f":"+AJ218*Energía!AA218*(1-$C218)*1000","v":0},{"$f":"+AK218*Energía!AB218*(1-$C218)*1000","v":0},{"$f":"+AL218*Energía!AC218*(1-$C218)*1000","v":0},0,{"$f":"+Potencia!T218*$AN218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!U218*$AO218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!V218*$AP218*12*1000*(1-$C218)","v":0},{"$f":"+Potencia!W218*$AQ218*12*1000*(1-$C218)","v":0},0]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!H301","v":"Discapacitados 601-más"},{"$f":"+IF(B219=0,0,VLOOKUP(B219,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,6.1709681013261625E-3,0,null,{"$f":"+$J219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+$J219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!U219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$K219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!T219*$K219*12*1000*(1-$C219)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI219*((Energía!Z219-Clientes!T219*Límites!$B$15*12)+Clientes!T219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AJ219*((Energía!AA219-Clientes!U219*Límites!$B$15*12)+Clientes!U219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AK219*((Energía!AB219-Clientes!V219*Límites!$B$15*12)+Clientes!V219*Límites!$B$15*12*(1-$C219))*1000","v":0},{"$f":"+AL219*((Energía!AC219-Clientes!W219*Límites!$B$15*12)+Clientes!W219*Límites!$B$15*12*(1-$C219))*1000","v":0},0,{"$f":"+Potencia!T219*$AN219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!U219*$AO219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!V219*$AP219*12*1000*(1-$C219)","v":0},{"$f":"+Potencia!W219*$AQ219*12*1000*(1-$C219)","v":0},0]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!H302","v":"Cruz Roja"},{"$f":"+IF(B220=0,0,VLOOKUP(B220,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,6.1709681013261625E-3,0,null,{"$f":"+$J220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+$J220*Energía!AC220*(1-$C220)*1000","v":0},0,{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!U220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$K220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!T220*$K220*12*1000*(1-$C220)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI220*Energía!Z220*(1-$C220)*1000","v":0},{"$f":"+AJ220*Energía!AA220*(1-$C220)*1000","v":0},{"$f":"+AK220*Energía!AB220*(1-$C220)*1000","v":0},{"$f":"+AL220*Energía!AC220*(1-$C220)*1000","v":0},{"$f":"+AT220","v":0},{"$f":"+Potencia!T220*$AN220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!U220*$AO220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!V220*$AP220*12*1000*(1-$C220)","v":0},{"$f":"+Potencia!W220*$AQ220*12*1000*(1-$C220)","v":0},0]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H303","v":0},{"$f":"+IF(B221=0,0,VLOOKUP(B221,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M222:M231)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T221*$K221*12*1000*(1-$C221)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT222:AT231)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!H304","v":"Regular"},{"$f":"+IF(B222=0,0,VLOOKUP(B222,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J221","v":0},{"$f":"+K221","v":0},null,{"$f":"+($J222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+$J211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+$J211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+$J211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+($J222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+$J211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!U222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$K222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!T222*$K222*12*1000*(1-$C222)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI222*(Energía!Z222-Clientes!T222*Límites!$B$9*12)+AI211*Clientes!T222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AJ222*(Energía!AA222-Clientes!U222*Límites!$B$9*12)+AJ211*Clientes!U222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AK222*(Energía!AB222-Clientes!V222*Límites!$B$9*12)+AK211*Clientes!V222*Límites!$B$9*12)*(1-$C222)*1000","v":0},{"$f":"+(AL222*(Energía!AC222-Clientes!W222*Límites!$B$9*12)+AL211*Clientes!W222*Límites!$B$9*12)*(1-$C222)*1000","v":0},0,{"$f":"+Potencia!T222*$AN222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!U222*$AO222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!V222*$AP222*12*1000*(1-$C222)","v":0},{"$f":"+Potencia!W222*$AQ222*12*1000*(1-$C222)","v":0},0]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!H305","v":"Agro"},{"$f":"+IF(B223=0,0,VLOOKUP(B223,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J222","v":0},0,null,{"$f":"+($J223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+$J212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+$J212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+$J212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+($J223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+$J212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!U223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$K223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!T223*$K223*12*1000*(1-$C223)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI223*(Energía!Z223-Clientes!T223*Límites!$B$9*12)+AI212*Clientes!T223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AJ223*(Energía!AA223-Clientes!U223*Límites!$B$9*12)+AJ212*Clientes!U223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AK223*(Energía!AB223-Clientes!V223*Límites!$B$9*12)+AK212*Clientes!V223*Límites!$B$9*12)*(1-$C223)*1000","v":0},{"$f":"+(AL223*(Energía!AC223-Clientes!W223*Límites!$B$9*12)+AL212*Clientes!W223*Límites!$B$9*12)*(1-$C223)*1000","v":0},0,{"$f":"+Potencia!T223*$AN223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!U223*$AO223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!V223*$AP223*12*1000*(1-$C223)","v":0},{"$f":"+Potencia!W223*$AQ223*12*1000*(1-$C223)","v":0},0]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!H306","v":"Jub. 1"},{"$f":"+IF(B224=0,0,VLOOKUP(B224,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+$J213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+$J213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+$J213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+($J224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+$J213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!U224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$K224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!T224*$K224*12*1000*(1-$C224)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI224*(Energía!Z224-Clientes!T224*Límites!$B$9*12)+AI213*Clientes!T224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AJ224*(Energía!AA224-Clientes!U224*Límites!$B$9*12)+AJ213*Clientes!U224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AK224*(Energía!AB224-Clientes!V224*Límites!$B$9*12)+AK213*Clientes!V224*Límites!$B$9*12)*(1-$C224)*1000","v":0},{"$f":"+(AL224*(Energía!AC224-Clientes!W224*Límites!$B$9*12)+AL213*Clientes!W224*Límites!$B$9*12)*(1-$C224)*1000","v":0},0,{"$f":"+Potencia!T224*$AN224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!U224*$AO224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!V224*$AP224*12*1000*(1-$C224)","v":0},{"$f":"+Potencia!W224*$AQ224*12*1000*(1-$C224)","v":0},0]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!H307","v":"Jub. 2"},{"$f":"+IF(B225=0,0,VLOOKUP(B225,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+$J214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+$J214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+$J214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+($J225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+$J214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!U225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$K225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!T225*$K225*12*1000*(1-$C225)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI225*(Energía!Z225-Clientes!T225*Límites!$B$9*12)+AI214*Clientes!T225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AJ225*(Energía!AA225-Clientes!U225*Límites!$B$9*12)+AJ214*Clientes!U225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AK225*(Energía!AB225-Clientes!V225*Límites!$B$9*12)+AK214*Clientes!V225*Límites!$B$9*12)*(1-$C225)*1000","v":0},{"$f":"+(AL225*(Energía!AC225-Clientes!W225*Límites!$B$9*12)+AL214*Clientes!W225*Límites!$B$9*12)*(1-$C225)*1000","v":0},0,{"$f":"+Potencia!T225*$AN225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!U225*$AO225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!V225*$AP225*12*1000*(1-$C225)","v":0},{"$f":"+Potencia!W225*$AQ225*12*1000*(1-$C225)","v":0},0]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!H308","v":"Político"},{"$f":"+IF(B226=0,0,VLOOKUP(B226,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,{"$f":"+G225","v":1},0,null,0,0,null,{"$f":"+($J226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+$J215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+$J215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+$J215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+($J226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+$J215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!U226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$K226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!T226*$K226*12*1000*(1-$C226)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI226*(Energía!Z226-Clientes!T226*Límites!$B$9*12)+AI215*Clientes!T226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AJ226*(Energía!AA226-Clientes!U226*Límites!$B$9*12)+AJ215*Clientes!U226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AK226*(Energía!AB226-Clientes!V226*Límites!$B$9*12)+AK215*Clientes!V226*Límites!$B$9*12)*(1-$C226)*1000","v":0},{"$f":"+(AL226*(Energía!AC226-Clientes!W226*Límites!$B$9*12)+AL215*Clientes!W226*Límites!$B$9*12)*(1-$C226)*1000","v":0},0,{"$f":"+Potencia!T226*$AN226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!U226*$AO226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!V226*$AP226*12*1000*(1-$C226)","v":0},{"$f":"+Potencia!W226*$AQ226*12*1000*(1-$C226)","v":0},0]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!H309","v":"x1"},{"$f":"+IF(B227=0,0,VLOOKUP(B227,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+$J216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+$J216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+$J216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+($J227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+$J216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!U227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$K227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!T227*$K227*12*1000*(1-$C227)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI227*(Energía!Z227-Clientes!T227*Límites!$B$9*12)+AI216*Clientes!T227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AJ227*(Energía!AA227-Clientes!U227*Límites!$B$9*12)+AJ216*Clientes!U227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AK227*(Energía!AB227-Clientes!V227*Límites!$B$9*12)+AK216*Clientes!V227*Límites!$B$9*12)*(1-$C227)*1000","v":0},{"$f":"+(AL227*(Energía!AC227-Clientes!W227*Límites!$B$9*12)+AL216*Clientes!W227*Límites!$B$9*12)*(1-$C227)*1000","v":0},0,{"$f":"+Potencia!T227*$AN227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!U227*$AO227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!V227*$AP227*12*1000*(1-$C227)","v":0},{"$f":"+Potencia!W227*$AQ227*12*1000*(1-$C227)","v":0},0]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!H310","v":"x2"},{"$f":"+IF(B228=0,0,VLOOKUP(B228,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+$J217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+$J217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+$J217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+($J228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+$J217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!U228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$K228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!T228*$K228*12*1000*(1-$C228)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI228*(Energía!Z228-Clientes!T228*Límites!$B$9*12)+AI217*Clientes!T228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AJ228*(Energía!AA228-Clientes!U228*Límites!$B$9*12)+AJ217*Clientes!U228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AK228*(Energía!AB228-Clientes!V228*Límites!$B$9*12)+AK217*Clientes!V228*Límites!$B$9*12)*(1-$C228)*1000","v":0},{"$f":"+(AL228*(Energía!AC228-Clientes!W228*Límites!$B$9*12)+AL217*Clientes!W228*Límites!$B$9*12)*(1-$C228)*1000","v":0},0,{"$f":"+Potencia!T228*$AN228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!U228*$AO228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!V228*$AP228*12*1000*(1-$C228)","v":0},{"$f":"+Potencia!W228*$AQ228*12*1000*(1-$C228)","v":0},0]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!H311","v":"Discap."},{"$f":"+IF(B229=0,0,VLOOKUP(B229,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+$J218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+$J218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+$J218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+($J229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+$J218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!U229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$K229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!T229*$K229*12*1000*(1-$C229)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI229*(Energía!Z229-Clientes!T229*Límites!$B$9*12)+AI218*Clientes!T229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AJ229*(Energía!AA229-Clientes!U229*Límites!$B$9*12)+AJ218*Clientes!U229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AK229*(Energía!AB229-Clientes!V229*Límites!$B$9*12)+AK218*Clientes!V229*Límites!$B$9*12)*(1-$C229)*1000","v":0},{"$f":"+(AL229*(Energía!AC229-Clientes!W229*Límites!$B$9*12)+AL218*Clientes!W229*Límites!$B$9*12)*(1-$C229)*1000","v":0},0,{"$f":"+Potencia!T229*$AN229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!U229*$AO229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!V229*$AP229*12*1000*(1-$C229)","v":0},{"$f":"+Potencia!W229*$AQ229*12*1000*(1-$C229)","v":0},0]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H312","v":"Discapacitados 601-más"},{"$f":"+IF(B230=0,0,VLOOKUP(B230,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+$J219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+$J219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+$J219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+($J230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+$J219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!U230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$K230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!T230*$K230*12*1000*(1-$C230)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI230*(Energía!Z230-Clientes!T230*Límites!$B$9*12)+AI219*Clientes!T230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AJ230*(Energía!AA230-Clientes!U230*Límites!$B$9*12)+AJ219*Clientes!U230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AK230*(Energía!AB230-Clientes!V230*Límites!$B$9*12)+AK219*Clientes!V230*Límites!$B$9*12)*(1-$C230)*1000","v":0},{"$f":"+(AL230*(Energía!AC230-Clientes!W230*Límites!$B$9*12)+AL219*Clientes!W230*Límites!$B$9*12)*(1-$C230)*1000","v":0},0,{"$f":"+Potencia!T230*$AN230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!U230*$AO230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!V230*$AP230*12*1000*(1-$C230)","v":0},{"$f":"+Potencia!W230*$AQ230*12*1000*(1-$C230)","v":0},0]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!H313","v":"Cruz Roja"},{"$f":"+IF(B231=0,0,VLOOKUP(B231,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+$J220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+$J220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+$J220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+($J231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+$J220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!U231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$K231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!T231*$K231*12*1000*(1-$C231)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI231*(Energía!Z231-Clientes!T231*Límites!$B$9*12)+AI220*Clientes!T231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AJ231*(Energía!AA231-Clientes!U231*Límites!$B$9*12)+AJ220*Clientes!U231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AK231*(Energía!AB231-Clientes!V231*Límites!$B$9*12)+AK220*Clientes!V231*Límites!$B$9*12)*(1-$C231)*1000","v":0},{"$f":"+(AL231*(Energía!AC231-Clientes!W231*Límites!$B$9*12)+AL220*Clientes!W231*Límites!$B$9*12)*(1-$C231)*1000","v":0},0,{"$f":"+Potencia!T231*$AN231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!U231*$AO231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!V231*$AP231*12*1000*(1-$C231)","v":0},{"$f":"+Potencia!W231*$AQ231*12*1000*(1-$C231)","v":0},0]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H314","v":0},{"$f":"+IF(B232=0,0,VLOOKUP(B232,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M233:M242)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T232*$K232*12*1000*(1-$C232)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT233:AT242)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!H315","v":"Regular"},{"$f":"+IF(B233=0,0,VLOOKUP(B233,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J232","v":0},{"$f":"+K232","v":0},null,{"$f":"+($J233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+$J211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+$J211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+$J211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+($J233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+$J211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!U233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$K233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!T233*$K233*12*1000*(1-$C233)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI233*(Energía!Z233-Clientes!T233*Límites!$C$9*12)+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T233*12+AI211*Clientes!T233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AJ233*(Energía!AA233-Clientes!U233*Límites!$C$9*12)+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U233*12+AJ211*Clientes!U233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AK233*(Energía!AB233-Clientes!V233*Límites!$C$9*12)+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V233*12+AK211*Clientes!V233*Límites!$B$9*12)*(1-$C233)*1000","v":0},{"$f":"+(AL233*(Energía!AC233-Clientes!W233*Límites!$C$9*12)+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W233*12+AL211*Clientes!W233*Límites!$B$9*12)*(1-$C233)*1000","v":0},0,{"$f":"+Potencia!T233*$AN233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!U233*$AO233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!V233*$AP233*12*1000*(1-$C233)","v":0},{"$f":"+Potencia!W233*$AQ233*12*1000*(1-$C233)","v":0},0]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!H316","v":"Agro"},{"$f":"+IF(B234=0,0,VLOOKUP(B234,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J233","v":0},0,null,{"$f":"+($J234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+$J212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+$J212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+$J212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+($J234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+$J212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!U234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$K234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!T234*$K234*12*1000*(1-$C234)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI234*(Energía!Z234-Clientes!T234*Límites!$C$9*12)+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T234*12+AI212*Clientes!T234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AJ234*(Energía!AA234-Clientes!U234*Límites!$C$9*12)+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U234*12+AJ212*Clientes!U234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AK234*(Energía!AB234-Clientes!V234*Límites!$C$9*12)+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V234*12+AK212*Clientes!V234*Límites!$B$9*12)*(1-$C234)*1000","v":0},{"$f":"+(AL234*(Energía!AC234-Clientes!W234*Límites!$C$9*12)+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W234*12+AL212*Clientes!W234*Límites!$B$9*12)*(1-$C234)*1000","v":0},0,{"$f":"+Potencia!T234*$AN234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!U234*$AO234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!V234*$AP234*12*1000*(1-$C234)","v":0},{"$f":"+Potencia!W234*$AQ234*12*1000*(1-$C234)","v":0},0]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!H317","v":"Jub. 1"},{"$f":"+IF(B235=0,0,VLOOKUP(B235,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+$J213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+$J213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+$J213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+($J235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+$J213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!U235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$K235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!T235*$K235*12*1000*(1-$C235)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI235*(Energía!Z235-Clientes!T235*Límites!$C$9*12)+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T235*12+AI213*Clientes!T235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AJ235*(Energía!AA235-Clientes!U235*Límites!$C$9*12)+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U235*12+AJ213*Clientes!U235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AK235*(Energía!AB235-Clientes!V235*Límites!$C$9*12)+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V235*12+AK213*Clientes!V235*Límites!$B$9*12)*(1-$C235)*1000","v":0},{"$f":"+(AL235*(Energía!AC235-Clientes!W235*Límites!$C$9*12)+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W235*12+AL213*Clientes!W235*Límites!$B$9*12)*(1-$C235)*1000","v":0},0,{"$f":"+Potencia!T235*$AN235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!U235*$AO235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!V235*$AP235*12*1000*(1-$C235)","v":0},{"$f":"+Potencia!W235*$AQ235*12*1000*(1-$C235)","v":0},0]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!H318","v":"Jub. 2"},{"$f":"+IF(B236=0,0,VLOOKUP(B236,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+$J214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+$J214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+$J214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+($J236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+$J214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!U236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$K236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!T236*$K236*12*1000*(1-$C236)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI236*(Energía!Z236-Clientes!T236*Límites!$C$9*12)+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T236*12+AI214*Clientes!T236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AJ236*(Energía!AA236-Clientes!U236*Límites!$C$9*12)+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U236*12+AJ214*Clientes!U236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AK236*(Energía!AB236-Clientes!V236*Límites!$C$9*12)+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V236*12+AK214*Clientes!V236*Límites!$B$9*12)*(1-$C236)*1000","v":0},{"$f":"+(AL236*(Energía!AC236-Clientes!W236*Límites!$C$9*12)+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W236*12+AL214*Clientes!W236*Límites!$B$9*12)*(1-$C236)*1000","v":0},0,{"$f":"+Potencia!T236*$AN236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!U236*$AO236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!V236*$AP236*12*1000*(1-$C236)","v":0},{"$f":"+Potencia!W236*$AQ236*12*1000*(1-$C236)","v":0},0]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!H319","v":"Político"},{"$f":"+IF(B237=0,0,VLOOKUP(B237,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+$J215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+$J215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+$J215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+($J237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+$J215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!U237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$K237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!T237*$K237*12*1000*(1-$C237)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI237*(Energía!Z237-Clientes!T237*Límites!$C$9*12)+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T237*12+AI215*Clientes!T237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AJ237*(Energía!AA237-Clientes!U237*Límites!$C$9*12)+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U237*12+AJ215*Clientes!U237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AK237*(Energía!AB237-Clientes!V237*Límites!$C$9*12)+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V237*12+AK215*Clientes!V237*Límites!$B$9*12)*(1-$C237)*1000","v":0},{"$f":"+(AL237*(Energía!AC237-Clientes!W237*Límites!$C$9*12)+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W237*12+AL215*Clientes!W237*Límites!$B$9*12)*(1-$C237)*1000","v":0},0,{"$f":"+Potencia!T237*$AN237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!U237*$AO237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!V237*$AP237*12*1000*(1-$C237)","v":0},{"$f":"+Potencia!W237*$AQ237*12*1000*(1-$C237)","v":0},0]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!H320","v":"x1"},{"$f":"+IF(B238=0,0,VLOOKUP(B238,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+$J216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+$J216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+$J216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+($J238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+$J216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!U238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$K238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!T238*$K238*12*1000*(1-$C238)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI238*(Energía!Z238-Clientes!T238*Límites!$C$9*12)+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T238*12+AI216*Clientes!T238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AJ238*(Energía!AA238-Clientes!U238*Límites!$C$9*12)+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U238*12+AJ216*Clientes!U238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AK238*(Energía!AB238-Clientes!V238*Límites!$C$9*12)+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V238*12+AK216*Clientes!V238*Límites!$B$9*12)*(1-$C238)*1000","v":0},{"$f":"+(AL238*(Energía!AC238-Clientes!W238*Límites!$C$9*12)+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W238*12+AL216*Clientes!W238*Límites!$B$9*12)*(1-$C238)*1000","v":0},0,{"$f":"+Potencia!T238*$AN238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!U238*$AO238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!V238*$AP238*12*1000*(1-$C238)","v":0},{"$f":"+Potencia!W238*$AQ238*12*1000*(1-$C238)","v":0},0]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!H321","v":"x2"},{"$f":"+IF(B239=0,0,VLOOKUP(B239,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+$J217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+$J217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+$J217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+($J239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+$J217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!U239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$K239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!T239*$K239*12*1000*(1-$C239)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI239*(Energía!Z239-Clientes!T239*Límites!$C$9*12)+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T239*12+AI217*Clientes!T239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AJ239*(Energía!AA239-Clientes!U239*Límites!$C$9*12)+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U239*12+AJ217*Clientes!U239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AK239*(Energía!AB239-Clientes!V239*Límites!$C$9*12)+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V239*12+AK217*Clientes!V239*Límites!$B$9*12)*(1-$C239)*1000","v":0},{"$f":"+(AL239*(Energía!AC239-Clientes!W239*Límites!$C$9*12)+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W239*12+AL217*Clientes!W239*Límites!$B$9*12)*(1-$C239)*1000","v":0},0,{"$f":"+Potencia!T239*$AN239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!U239*$AO239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!V239*$AP239*12*1000*(1-$C239)","v":0},{"$f":"+Potencia!W239*$AQ239*12*1000*(1-$C239)","v":0},0]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!H322","v":"Discap."},{"$f":"+IF(B240=0,0,VLOOKUP(B240,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+$J218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+$J218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+$J218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+($J240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+$J218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!U240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$K240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!T240*$K240*12*1000*(1-$C240)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI240*(Energía!Z240-Clientes!T240*Límites!$C$9*12)+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T240*12+AI218*Clientes!T240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AJ240*(Energía!AA240-Clientes!U240*Límites!$C$9*12)+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U240*12+AJ218*Clientes!U240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AK240*(Energía!AB240-Clientes!V240*Límites!$C$9*12)+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V240*12+AK218*Clientes!V240*Límites!$B$9*12)*(1-$C240)*1000","v":0},{"$f":"+(AL240*(Energía!AC240-Clientes!W240*Límites!$C$9*12)+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W240*12+AL218*Clientes!W240*Límites!$B$9*12)*(1-$C240)*1000","v":0},0,{"$f":"+Potencia!T240*$AN240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!U240*$AO240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!V240*$AP240*12*1000*(1-$C240)","v":0},{"$f":"+Potencia!W240*$AQ240*12*1000*(1-$C240)","v":0},0]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H323","v":"Discapacitados 601-más"},{"$f":"+IF(B241=0,0,VLOOKUP(B241,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+$J219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+$J219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+$J219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+($J241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+$J219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!U241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$K241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!T241*$K241*12*1000*(1-$C241)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI241*(Energía!Z241-Clientes!T241*Límites!$C$9*12)+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T241*12+AI219*Clientes!T241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AJ241*(Energía!AA241-Clientes!U241*Límites!$C$9*12)+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U241*12+AJ219*Clientes!U241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AK241*(Energía!AB241-Clientes!V241*Límites!$C$9*12)+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V241*12+AK219*Clientes!V241*Límites!$B$9*12)*(1-$C241)*1000","v":0},{"$f":"+(AL241*(Energía!AC241-Clientes!W241*Límites!$C$9*12)+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W241*12+AL219*Clientes!W241*Límites!$B$9*12)*(1-$C241)*1000","v":0},0,{"$f":"+Potencia!T241*$AN241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!U241*$AO241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!V241*$AP241*12*1000*(1-$C241)","v":0},{"$f":"+Potencia!W241*$AQ241*12*1000*(1-$C241)","v":0},0]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!H324","v":"Cruz Roja"},{"$f":"+IF(B242=0,0,VLOOKUP(B242,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G241","v":1},0,null,0,0,null,{"$f":"+($J242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+$J220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+$J220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+$J220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+($J242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+$J220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!U242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$K242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!T242*$K242*12*1000*(1-$C242)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI242*(Energía!Z242-Clientes!T242*Límites!$C$9*12)+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T242*12+AI220*Clientes!T242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AJ242*(Energía!AA242-Clientes!U242*Límites!$C$9*12)+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U242*12+AJ220*Clientes!U242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AK242*(Energía!AB242-Clientes!V242*Límites!$C$9*12)+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V242*12+AK220*Clientes!V242*Límites!$B$9*12)*(1-$C242)*1000","v":0},{"$f":"+(AL242*(Energía!AC242-Clientes!W242*Límites!$C$9*12)+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W242*12+AL220*Clientes!W242*Límites!$B$9*12)*(1-$C242)*1000","v":0},0,{"$f":"+Potencia!T242*$AN242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!U242*$AO242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!V242*$AP242*12*1000*(1-$C242)","v":0},{"$f":"+Potencia!W242*$AQ242*12*1000*(1-$C242)","v":0},0]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!H325","v":0},{"$f":"+IF(B243=0,0,VLOOKUP(B243,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M244:M253)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T243*$K243*12*1000*(1-$C243)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT244:AT253)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!H326","v":"Regular"},{"$f":"+IF(B244=0,0,VLOOKUP(B244,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J243","v":0},{"$f":"+K243","v":0},null,{"$f":"+($J244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+$J211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+$J211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+$J211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+($J244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+$J211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!U244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$K244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!T244*$K244*12*1000*(1-$C244)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI244*(Energía!Z244-Clientes!T244*Límites!$D$9*12)+AI233*(Límites!$D$9-Límites!$C$9)*Clientes!T244*12+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T244*12+AI211*Clientes!T244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AJ244*(Energía!AA244-Clientes!U244*Límites!$D$9*12)+AJ233*(Límites!$D$9-Límites!$C$9)*Clientes!U244*12+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U244*12+AJ211*Clientes!U244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AK244*(Energía!AB244-Clientes!V244*Límites!$D$9*12)+AK233*(Límites!$D$9-Límites!$C$9)*Clientes!V244*12+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V244*12+AK211*Clientes!V244*Límites!$B$9*12)*(1-$C244)*1000","v":0},{"$f":"+(AL244*(Energía!AC244-Clientes!W244*Límites!$D$9*12)+AL233*(Límites!$D$9-Límites!$C$9)*Clientes!W244*12+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W244*12+AL211*Clientes!W244*Límites!$B$9*12)*(1-$C244)*1000","v":0},0,{"$f":"+Potencia!T244*$AN244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!U244*$AO244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!V244*$AP244*12*1000*(1-$C244)","v":0},{"$f":"+Potencia!W244*$AQ244*12*1000*(1-$C244)","v":0},0]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!H327","v":"Agro"},{"$f":"+IF(B245=0,0,VLOOKUP(B245,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J244","v":0},0,null,{"$f":"+($J245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+$J212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+$J212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+$J212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+($J245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+$J212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!U245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$K245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!T245*$K245*12*1000*(1-$C245)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI245*(Energía!Z245-Clientes!T245*Límites!$D$9*12)+AI234*(Límites!$D$9-Límites!$C$9)*Clientes!T245*12+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T245*12+AI212*Clientes!T245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AJ245*(Energía!AA245-Clientes!U245*Límites!$D$9*12)+AJ234*(Límites!$D$9-Límites!$C$9)*Clientes!U245*12+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U245*12+AJ212*Clientes!U245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AK245*(Energía!AB245-Clientes!V245*Límites!$D$9*12)+AK234*(Límites!$D$9-Límites!$C$9)*Clientes!V245*12+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V245*12+AK212*Clientes!V245*Límites!$B$9*12)*(1-$C245)*1000","v":0},{"$f":"+(AL245*(Energía!AC245-Clientes!W245*Límites!$D$9*12)+AL234*(Límites!$D$9-Límites!$C$9)*Clientes!W245*12+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W245*12+AL212*Clientes!W245*Límites!$B$9*12)*(1-$C245)*1000","v":0},0,{"$f":"+Potencia!T245*$AN245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!U245*$AO245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!V245*$AP245*12*1000*(1-$C245)","v":0},{"$f":"+Potencia!W245*$AQ245*12*1000*(1-$C245)","v":0},0]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!H328","v":"Jub. 1"},{"$f":"+IF(B246=0,0,VLOOKUP(B246,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+$J213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+$J213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+$J213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+($J246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+$J213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!U246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$K246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!T246*$K246*12*1000*(1-$C246)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI246*(Energía!Z246-Clientes!T246*Límites!$D$9*12)+AI235*(Límites!$D$9-Límites!$C$9)*Clientes!T246*12+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T246*12+AI213*Clientes!T246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AJ246*(Energía!AA246-Clientes!U246*Límites!$D$9*12)+AJ235*(Límites!$D$9-Límites!$C$9)*Clientes!U246*12+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U246*12+AJ213*Clientes!U246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AK246*(Energía!AB246-Clientes!V246*Límites!$D$9*12)+AK235*(Límites!$D$9-Límites!$C$9)*Clientes!V246*12+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V246*12+AK213*Clientes!V246*Límites!$B$9*12)*(1-$C246)*1000","v":0},{"$f":"+(AL246*(Energía!AC246-Clientes!W246*Límites!$D$9*12)+AL235*(Límites!$D$9-Límites!$C$9)*Clientes!W246*12+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W246*12+AL213*Clientes!W246*Límites!$B$9*12)*(1-$C246)*1000","v":0},0,{"$f":"+Potencia!T246*$AN246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!U246*$AO246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!V246*$AP246*12*1000*(1-$C246)","v":0},{"$f":"+Potencia!W246*$AQ246*12*1000*(1-$C246)","v":0},0]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!H329","v":"Jub. 2"},{"$f":"+IF(B247=0,0,VLOOKUP(B247,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+$J214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+$J214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+$J214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+($J247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+$J214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!U247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$K247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!T247*$K247*12*1000*(1-$C247)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI247*(Energía!Z247-Clientes!T247*Límites!$D$9*12)+AI236*(Límites!$D$9-Límites!$C$9)*Clientes!T247*12+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T247*12+AI214*Clientes!T247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AJ247*(Energía!AA247-Clientes!U247*Límites!$D$9*12)+AJ236*(Límites!$D$9-Límites!$C$9)*Clientes!U247*12+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U247*12+AJ214*Clientes!U247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AK247*(Energía!AB247-Clientes!V247*Límites!$D$9*12)+AK236*(Límites!$D$9-Límites!$C$9)*Clientes!V247*12+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V247*12+AK214*Clientes!V247*Límites!$B$9*12)*(1-$C247)*1000","v":0},{"$f":"+(AL247*(Energía!AC247-Clientes!W247*Límites!$D$9*12)+AL236*(Límites!$D$9-Límites!$C$9)*Clientes!W247*12+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W247*12+AL214*Clientes!W247*Límites!$B$9*12)*(1-$C247)*1000","v":0},0,{"$f":"+Potencia!T247*$AN247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!U247*$AO247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!V247*$AP247*12*1000*(1-$C247)","v":0},{"$f":"+Potencia!W247*$AQ247*12*1000*(1-$C247)","v":0},0]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!H330","v":"Político"},{"$f":"+IF(B248=0,0,VLOOKUP(B248,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+$J215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+$J215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+$J215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+($J248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+$J215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!U248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$K248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!T248*$K248*12*1000*(1-$C248)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI248*(Energía!Z248-Clientes!T248*Límites!$D$9*12)+AI237*(Límites!$D$9-Límites!$C$9)*Clientes!T248*12+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T248*12+AI215*Clientes!T248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AJ248*(Energía!AA248-Clientes!U248*Límites!$D$9*12)+AJ237*(Límites!$D$9-Límites!$C$9)*Clientes!U248*12+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U248*12+AJ215*Clientes!U248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AK248*(Energía!AB248-Clientes!V248*Límites!$D$9*12)+AK237*(Límites!$D$9-Límites!$C$9)*Clientes!V248*12+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V248*12+AK215*Clientes!V248*Límites!$B$9*12)*(1-$C248)*1000","v":0},{"$f":"+(AL248*(Energía!AC248-Clientes!W248*Límites!$D$9*12)+AL237*(Límites!$D$9-Límites!$C$9)*Clientes!W248*12+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W248*12+AL215*Clientes!W248*Límites!$B$9*12)*(1-$C248)*1000","v":0},0,{"$f":"+Potencia!T248*$AN248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!U248*$AO248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!V248*$AP248*12*1000*(1-$C248)","v":0},{"$f":"+Potencia!W248*$AQ248*12*1000*(1-$C248)","v":0},0]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!H331","v":"x1"},{"$f":"+IF(B249=0,0,VLOOKUP(B249,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+$J216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+$J216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+$J216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+($J249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+$J216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!U249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$K249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!T249*$K249*12*1000*(1-$C249)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI249*(Energía!Z249-Clientes!T249*Límites!$D$9*12)+AI238*(Límites!$D$9-Límites!$C$9)*Clientes!T249*12+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T249*12+AI216*Clientes!T249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AJ249*(Energía!AA249-Clientes!U249*Límites!$D$9*12)+AJ238*(Límites!$D$9-Límites!$C$9)*Clientes!U249*12+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U249*12+AJ216*Clientes!U249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AK249*(Energía!AB249-Clientes!V249*Límites!$D$9*12)+AK238*(Límites!$D$9-Límites!$C$9)*Clientes!V249*12+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V249*12+AK216*Clientes!V249*Límites!$B$9*12)*(1-$C249)*1000","v":0},{"$f":"+(AL249*(Energía!AC249-Clientes!W249*Límites!$D$9*12)+AL238*(Límites!$D$9-Límites!$C$9)*Clientes!W249*12+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W249*12+AL216*Clientes!W249*Límites!$B$9*12)*(1-$C249)*1000","v":0},0,{"$f":"+Potencia!T249*$AN249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!U249*$AO249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!V249*$AP249*12*1000*(1-$C249)","v":0},{"$f":"+Potencia!W249*$AQ249*12*1000*(1-$C249)","v":0},0]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!H332","v":"x2"},{"$f":"+IF(B250=0,0,VLOOKUP(B250,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+$J217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+$J217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+$J217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+($J250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+$J217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!U250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$K250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!T250*$K250*12*1000*(1-$C250)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI250*(Energía!Z250-Clientes!T250*Límites!$D$9*12)+AI239*(Límites!$D$9-Límites!$C$9)*Clientes!T250*12+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T250*12+AI217*Clientes!T250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AJ250*(Energía!AA250-Clientes!U250*Límites!$D$9*12)+AJ239*(Límites!$D$9-Límites!$C$9)*Clientes!U250*12+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U250*12+AJ217*Clientes!U250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AK250*(Energía!AB250-Clientes!V250*Límites!$D$9*12)+AK239*(Límites!$D$9-Límites!$C$9)*Clientes!V250*12+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V250*12+AK217*Clientes!V250*Límites!$B$9*12)*(1-$C250)*1000","v":0},{"$f":"+(AL250*(Energía!AC250-Clientes!W250*Límites!$D$9*12)+AL239*(Límites!$D$9-Límites!$C$9)*Clientes!W250*12+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W250*12+AL217*Clientes!W250*Límites!$B$9*12)*(1-$C250)*1000","v":0},0,{"$f":"+Potencia!T250*$AN250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!U250*$AO250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!V250*$AP250*12*1000*(1-$C250)","v":0},{"$f":"+Potencia!W250*$AQ250*12*1000*(1-$C250)","v":0},0]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!H333","v":"Discap."},{"$f":"+IF(B251=0,0,VLOOKUP(B251,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+$J218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+$J218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+$J218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+($J251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+$J218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!U251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$K251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!T251*$K251*12*1000*(1-$C251)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI251*(Energía!Z251-Clientes!T251*Límites!$D$9*12)+AI240*(Límites!$D$9-Límites!$C$9)*Clientes!T251*12+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T251*12+AI218*Clientes!T251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AJ251*(Energía!AA251-Clientes!U251*Límites!$D$9*12)+AJ240*(Límites!$D$9-Límites!$C$9)*Clientes!U251*12+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U251*12+AJ218*Clientes!U251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AK251*(Energía!AB251-Clientes!V251*Límites!$D$9*12)+AK240*(Límites!$D$9-Límites!$C$9)*Clientes!V251*12+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V251*12+AK218*Clientes!V251*Límites!$B$9*12)*(1-$C251)*1000","v":0},{"$f":"+(AL251*(Energía!AC251-Clientes!W251*Límites!$D$9*12)+AL240*(Límites!$D$9-Límites!$C$9)*Clientes!W251*12+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W251*12+AL218*Clientes!W251*Límites!$B$9*12)*(1-$C251)*1000","v":0},0,{"$f":"+Potencia!T251*$AN251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!U251*$AO251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!V251*$AP251*12*1000*(1-$C251)","v":0},{"$f":"+Potencia!W251*$AQ251*12*1000*(1-$C251)","v":0},0]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H334","v":"Discapacitados 601-más"},{"$f":"+IF(B252=0,0,VLOOKUP(B252,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+$J219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+$J219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+$J219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+($J252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+$J219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!U252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$K252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!T252*$K252*12*1000*(1-$C252)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI252*(Energía!Z252-Clientes!T252*Límites!$D$9*12)+AI241*(Límites!$D$9-Límites!$C$9)*Clientes!T252*12+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T252*12+AI219*Clientes!T252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AJ252*(Energía!AA252-Clientes!U252*Límites!$D$9*12)+AJ241*(Límites!$D$9-Límites!$C$9)*Clientes!U252*12+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U252*12+AJ219*Clientes!U252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AK252*(Energía!AB252-Clientes!V252*Límites!$D$9*12)+AK241*(Límites!$D$9-Límites!$C$9)*Clientes!V252*12+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V252*12+AK219*Clientes!V252*Límites!$B$9*12)*(1-$C252)*1000","v":0},{"$f":"+(AL252*(Energía!AC252-Clientes!W252*Límites!$D$9*12)+AL241*(Límites!$D$9-Límites!$C$9)*Clientes!W252*12+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W252*12+AL219*Clientes!W252*Límites!$B$9*12)*(1-$C252)*1000","v":0},0,{"$f":"+Potencia!T252*$AN252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!U252*$AO252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!V252*$AP252*12*1000*(1-$C252)","v":0},{"$f":"+Potencia!W252*$AQ252*12*1000*(1-$C252)","v":0},0]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!H335","v":"Cruz Roja"},{"$f":"+IF(B253=0,0,VLOOKUP(B253,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+$J220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+$J220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+$J220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+($J253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+$J220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!U253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$K253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!T253*$K253*12*1000*(1-$C253)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI253*(Energía!Z253-Clientes!T253*Límites!$D$9*12)+AI242*(Límites!$D$9-Límites!$C$9)*Clientes!T253*12+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T253*12+AI220*Clientes!T253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AJ253*(Energía!AA253-Clientes!U253*Límites!$D$9*12)+AJ242*(Límites!$D$9-Límites!$C$9)*Clientes!U253*12+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U253*12+AJ220*Clientes!U253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AK253*(Energía!AB253-Clientes!V253*Límites!$D$9*12)+AK242*(Límites!$D$9-Límites!$C$9)*Clientes!V253*12+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V253*12+AK220*Clientes!V253*Límites!$B$9*12)*(1-$C253)*1000","v":0},{"$f":"+(AL253*(Energía!AC253-Clientes!W253*Límites!$D$9*12)+AL242*(Límites!$D$9-Límites!$C$9)*Clientes!W253*12+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W253*12+AL220*Clientes!W253*Límites!$B$9*12)*(1-$C253)*1000","v":0},0,{"$f":"+Potencia!T253*$AN253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!U253*$AO253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!V253*$AP253*12*1000*(1-$C253)","v":0},{"$f":"+Potencia!W253*$AQ253*12*1000*(1-$C253)","v":0},0]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!H336","v":0},{"$f":"+IF(B254=0,0,VLOOKUP(B254,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M255:M264)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T254*$K254*12*1000*(1-$C254)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT255:AT264)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!H337","v":"Regular"},{"$f":"+IF(B255=0,0,VLOOKUP(B255,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,{"$f":"+G254","v":1},0,null,{"$f":"+J254","v":0},{"$f":"+K254","v":0},null,{"$f":"+($J255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+$J211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+$J211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+$J211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+($J255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+$J244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+$J233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+$J222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+$J211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!U255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!V255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!W255*$K255*12*1000*(1-$C255)","v":0},{"$f":"+Potencia!T255*$K255*12*1000*(1-$C255)","v":0},null,{"$f":"IF(M255=0,0,$E255*$F$4*$G255/$Q$209)","v":0},{"$f":"IF(N255=0,0,$E255*$F$4*$G255/$N$209)","v":0},{"$f":"IF(O255=0,0,$E255*$F$4*$G255/$O$209)","v":0},{"$f":"IF(P255=0,0,$E255*$F$4*$G255/$P$209)","v":0},{"$f":"IF(Q255=0,0,$E255*$F$4*$G255/$Q$209)","v":0},{"$f":"IF(R255=0,0,$E255*$F$4*$H255/$R$209)","v":0},{"$f":"IF(S255=0,0,$E255*$F$4*$H255/$S$209)","v":0},{"$f":"IF(T255=0,0,$E255*$F$4*$H255/$T$209)","v":0},{"$f":"IF(U255=0,0,$E255*$F$4*$H255/$U$209)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI255*(Energía!Z255-Clientes!T255*Límites!$E$9*12)+AI244*(Límites!$E$9-Límites!$D$9)*Clientes!T255*12+AI233*(Límites!$D$9-Límites!$C$9)*Clientes!T255*12+AI222*(Límites!$C$9-Límites!$B$9)*Clientes!T255*12+AI211*Clientes!T255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AJ255*(Energía!AA255-Clientes!U255*Límites!$E$9*12)+AJ244*(Límites!$E$9-Límites!$D$9)*Clientes!U255*12+AJ233*(Límites!$D$9-Límites!$C$9)*Clientes!U255*12+AJ222*(Límites!$C$9-Límites!$B$9)*Clientes!U255*12+AJ211*Clientes!U255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AK255*(Energía!AB255-Clientes!V255*Límites!$E$9*12)+AK244*(Límites!$E$9-Límites!$D$9)*Clientes!V255*12+AK233*(Límites!$D$9-Límites!$C$9)*Clientes!V255*12+AK222*(Límites!$C$9-Límites!$B$9)*Clientes!V255*12+AK211*Clientes!V255*Límites!$B$9*12)*(1-$C255)*1000","v":0},{"$f":"+(AL255*(Energía!AC255-Clientes!W255*Límites!$E$9*12)+AL244*(Límites!$E$9-Límites!$D$9)*Clientes!W255*12+AL233*(Límites!$D$9-Límites!$C$9)*Clientes!W255*12+AL222*(Límites!$C$9-Límites!$B$9)*Clientes!W255*12+AL211*Clientes!W255*Límites!$B$9*12)*(1-$C255)*1000","v":0},0,{"$f":"+Potencia!T255*$AN255*12*1000*(1-$C255)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!H338","v":"Agro"},{"$f":"+IF(B256=0,0,VLOOKUP(B256,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,{"$f":"+J255","v":0},0,null,{"$f":"+($J256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+$J212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+$J212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+$J212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+($J256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+$J245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+$J234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+$J223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+$J212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!U256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!V256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!W256*$K256*12*1000*(1-$C256)","v":0},{"$f":"+Potencia!T256*$K256*12*1000*(1-$C256)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI256*(Energía!Z256-Clientes!T256*Límites!$E$9*12)+AI245*(Límites!$E$9-Límites!$D$9)*Clientes!T256*12+AI234*(Límites!$D$9-Límites!$C$9)*Clientes!T256*12+AI223*(Límites!$C$9-Límites!$B$9)*Clientes!T256*12+AI212*Clientes!T256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AJ256*(Energía!AA256-Clientes!U256*Límites!$E$9*12)+AJ245*(Límites!$E$9-Límites!$D$9)*Clientes!U256*12+AJ234*(Límites!$D$9-Límites!$C$9)*Clientes!U256*12+AJ223*(Límites!$C$9-Límites!$B$9)*Clientes!U256*12+AJ212*Clientes!U256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AK256*(Energía!AB256-Clientes!V256*Límites!$E$9*12)+AK245*(Límites!$E$9-Límites!$D$9)*Clientes!V256*12+AK234*(Límites!$D$9-Límites!$C$9)*Clientes!V256*12+AK223*(Límites!$C$9-Límites!$B$9)*Clientes!V256*12+AK212*Clientes!V256*Límites!$B$9*12)*(1-$C256)*1000","v":0},{"$f":"+(AL256*(Energía!AC256-Clientes!W256*Límites!$E$9*12)+AL245*(Límites!$E$9-Límites!$D$9)*Clientes!W256*12+AL234*(Límites!$D$9-Límites!$C$9)*Clientes!W256*12+AL223*(Límites!$C$9-Límites!$B$9)*Clientes!W256*12+AL212*Clientes!W256*Límites!$B$9*12)*(1-$C256)*1000","v":0},0,{"$f":"+Potencia!T256*$AN256*12*1000*(1-$C256)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!H339","v":"Jub. 1"},{"$f":"+IF(B257=0,0,VLOOKUP(B257,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+$J213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+$J213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+$J213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+($J257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+$J246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+$J235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+$J224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+$J213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!U257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!V257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!W257*$K257*12*1000*(1-$C257)","v":0},{"$f":"+Potencia!T257*$K257*12*1000*(1-$C257)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI257*(Energía!Z257-Clientes!T257*Límites!$E$9*12)+AI246*(Límites!$E$9-Límites!$D$9)*Clientes!T257*12+AI235*(Límites!$D$9-Límites!$C$9)*Clientes!T257*12+AI224*(Límites!$C$9-Límites!$B$9)*Clientes!T257*12+AI213*Clientes!T257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AJ257*(Energía!AA257-Clientes!U257*Límites!$E$9*12)+AJ246*(Límites!$E$9-Límites!$D$9)*Clientes!U257*12+AJ235*(Límites!$D$9-Límites!$C$9)*Clientes!U257*12+AJ224*(Límites!$C$9-Límites!$B$9)*Clientes!U257*12+AJ213*Clientes!U257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AK257*(Energía!AB257-Clientes!V257*Límites!$E$9*12)+AK246*(Límites!$E$9-Límites!$D$9)*Clientes!V257*12+AK235*(Límites!$D$9-Límites!$C$9)*Clientes!V257*12+AK224*(Límites!$C$9-Límites!$B$9)*Clientes!V257*12+AK213*Clientes!V257*Límites!$B$9*12)*(1-$C257)*1000","v":0},{"$f":"+(AL257*(Energía!AC257-Clientes!W257*Límites!$E$9*12)+AL246*(Límites!$E$9-Límites!$D$9)*Clientes!W257*12+AL235*(Límites!$D$9-Límites!$C$9)*Clientes!W257*12+AL224*(Límites!$C$9-Límites!$B$9)*Clientes!W257*12+AL213*Clientes!W257*Límites!$B$9*12)*(1-$C257)*1000","v":0},0,{"$f":"+Potencia!T257*$AN257*12*1000*(1-$C257)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!H340","v":"Jub. 2"},{"$f":"+IF(B258=0,0,VLOOKUP(B258,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,{"$f":"+G257","v":1},0,null,0,0,null,{"$f":"+($J258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+$J214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+$J214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+$J214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+($J258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+$J247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+$J236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+$J225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+$J214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!U258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!V258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!W258*$K258*12*1000*(1-$C258)","v":0},{"$f":"+Potencia!T258*$K258*12*1000*(1-$C258)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI258*(Energía!Z258-Clientes!T258*Límites!$E$9*12)+AI247*(Límites!$E$9-Límites!$D$9)*Clientes!T258*12+AI236*(Límites!$D$9-Límites!$C$9)*Clientes!T258*12+AI225*(Límites!$C$9-Límites!$B$9)*Clientes!T258*12+AI214*Clientes!T258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AJ258*(Energía!AA258-Clientes!U258*Límites!$E$9*12)+AJ247*(Límites!$E$9-Límites!$D$9)*Clientes!U258*12+AJ236*(Límites!$D$9-Límites!$C$9)*Clientes!U258*12+AJ225*(Límites!$C$9-Límites!$B$9)*Clientes!U258*12+AJ214*Clientes!U258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AK258*(Energía!AB258-Clientes!V258*Límites!$E$9*12)+AK247*(Límites!$E$9-Límites!$D$9)*Clientes!V258*12+AK236*(Límites!$D$9-Límites!$C$9)*Clientes!V258*12+AK225*(Límites!$C$9-Límites!$B$9)*Clientes!V258*12+AK214*Clientes!V258*Límites!$B$9*12)*(1-$C258)*1000","v":0},{"$f":"+(AL258*(Energía!AC258-Clientes!W258*Límites!$E$9*12)+AL247*(Límites!$E$9-Límites!$D$9)*Clientes!W258*12+AL236*(Límites!$D$9-Límites!$C$9)*Clientes!W258*12+AL225*(Límites!$C$9-Límites!$B$9)*Clientes!W258*12+AL214*Clientes!W258*Límites!$B$9*12)*(1-$C258)*1000","v":0},0,{"$f":"+Potencia!T258*$AN258*12*1000*(1-$C258)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!H341","v":"Político"},{"$f":"+IF(B259=0,0,VLOOKUP(B259,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+$J215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+$J215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+$J215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+($J259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+$J248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+$J237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+$J226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+$J215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!U259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!V259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!W259*$K259*12*1000*(1-$C259)","v":0},{"$f":"+Potencia!T259*$K259*12*1000*(1-$C259)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI259*(Energía!Z259-Clientes!T259*Límites!$E$9*12)+AI248*(Límites!$E$9-Límites!$D$9)*Clientes!T259*12+AI237*(Límites!$D$9-Límites!$C$9)*Clientes!T259*12+AI226*(Límites!$C$9-Límites!$B$9)*Clientes!T259*12+AI215*Clientes!T259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AJ259*(Energía!AA259-Clientes!U259*Límites!$E$9*12)+AJ248*(Límites!$E$9-Límites!$D$9)*Clientes!U259*12+AJ237*(Límites!$D$9-Límites!$C$9)*Clientes!U259*12+AJ226*(Límites!$C$9-Límites!$B$9)*Clientes!U259*12+AJ215*Clientes!U259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AK259*(Energía!AB259-Clientes!V259*Límites!$E$9*12)+AK248*(Límites!$E$9-Límites!$D$9)*Clientes!V259*12+AK237*(Límites!$D$9-Límites!$C$9)*Clientes!V259*12+AK226*(Límites!$C$9-Límites!$B$9)*Clientes!V259*12+AK215*Clientes!V259*Límites!$B$9*12)*(1-$C259)*1000","v":0},{"$f":"+(AL259*(Energía!AC259-Clientes!W259*Límites!$E$9*12)+AL248*(Límites!$E$9-Límites!$D$9)*Clientes!W259*12+AL237*(Límites!$D$9-Límites!$C$9)*Clientes!W259*12+AL226*(Límites!$C$9-Límites!$B$9)*Clientes!W259*12+AL215*Clientes!W259*Límites!$B$9*12)*(1-$C259)*1000","v":0},0,{"$f":"+Potencia!T259*$AN259*12*1000*(1-$C259)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!H342","v":"x1"},{"$f":"+IF(B260=0,0,VLOOKUP(B260,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+$J216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+$J216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+$J216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+($J260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+$J249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+$J238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+$J227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+$J216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!U260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!V260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!W260*$K260*12*1000*(1-$C260)","v":0},{"$f":"+Potencia!T260*$K260*12*1000*(1-$C260)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI260*(Energía!Z260-Clientes!T260*Límites!$E$9*12)+AI249*(Límites!$E$9-Límites!$D$9)*Clientes!T260*12+AI238*(Límites!$D$9-Límites!$C$9)*Clientes!T260*12+AI227*(Límites!$C$9-Límites!$B$9)*Clientes!T260*12+AI216*Clientes!T260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AJ260*(Energía!AA260-Clientes!U260*Límites!$E$9*12)+AJ249*(Límites!$E$9-Límites!$D$9)*Clientes!U260*12+AJ238*(Límites!$D$9-Límites!$C$9)*Clientes!U260*12+AJ227*(Límites!$C$9-Límites!$B$9)*Clientes!U260*12+AJ216*Clientes!U260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AK260*(Energía!AB260-Clientes!V260*Límites!$E$9*12)+AK249*(Límites!$E$9-Límites!$D$9)*Clientes!V260*12+AK238*(Límites!$D$9-Límites!$C$9)*Clientes!V260*12+AK227*(Límites!$C$9-Límites!$B$9)*Clientes!V260*12+AK216*Clientes!V260*Límites!$B$9*12)*(1-$C260)*1000","v":0},{"$f":"+(AL260*(Energía!AC260-Clientes!W260*Límites!$E$9*12)+AL249*(Límites!$E$9-Límites!$D$9)*Clientes!W260*12+AL238*(Límites!$D$9-Límites!$C$9)*Clientes!W260*12+AL227*(Límites!$C$9-Límites!$B$9)*Clientes!W260*12+AL216*Clientes!W260*Límites!$B$9*12)*(1-$C260)*1000","v":0},0,{"$f":"+Potencia!T260*$AN260*12*1000*(1-$C260)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!H343","v":"x2"},{"$f":"+IF(B261=0,0,VLOOKUP(B261,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+$J217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+$J217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+$J217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+($J261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+$J250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+$J239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+$J228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+$J217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!U261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!V261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!W261*$K261*12*1000*(1-$C261)","v":0},{"$f":"+Potencia!T261*$K261*12*1000*(1-$C261)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI261*(Energía!Z261-Clientes!T261*Límites!$E$9*12)+AI250*(Límites!$E$9-Límites!$D$9)*Clientes!T261*12+AI239*(Límites!$D$9-Límites!$C$9)*Clientes!T261*12+AI228*(Límites!$C$9-Límites!$B$9)*Clientes!T261*12+AI217*Clientes!T261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AJ261*(Energía!AA261-Clientes!U261*Límites!$E$9*12)+AJ250*(Límites!$E$9-Límites!$D$9)*Clientes!U261*12+AJ239*(Límites!$D$9-Límites!$C$9)*Clientes!U261*12+AJ228*(Límites!$C$9-Límites!$B$9)*Clientes!U261*12+AJ217*Clientes!U261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AK261*(Energía!AB261-Clientes!V261*Límites!$E$9*12)+AK250*(Límites!$E$9-Límites!$D$9)*Clientes!V261*12+AK239*(Límites!$D$9-Límites!$C$9)*Clientes!V261*12+AK228*(Límites!$C$9-Límites!$B$9)*Clientes!V261*12+AK217*Clientes!V261*Límites!$B$9*12)*(1-$C261)*1000","v":0},{"$f":"+(AL261*(Energía!AC261-Clientes!W261*Límites!$E$9*12)+AL250*(Límites!$E$9-Límites!$D$9)*Clientes!W261*12+AL239*(Límites!$D$9-Límites!$C$9)*Clientes!W261*12+AL228*(Límites!$C$9-Límites!$B$9)*Clientes!W261*12+AL217*Clientes!W261*Límites!$B$9*12)*(1-$C261)*1000","v":0},0,{"$f":"+Potencia!T261*$AN261*12*1000*(1-$C261)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!H344","v":"Discap."},{"$f":"+IF(B262=0,0,VLOOKUP(B262,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+$J218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+$J218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+$J218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+($J262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+$J251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+$J240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+$J229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+$J218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!U262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!V262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!W262*$K262*12*1000*(1-$C262)","v":0},{"$f":"+Potencia!T262*$K262*12*1000*(1-$C262)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI262*(Energía!Z262-Clientes!T262*Límites!$E$9*12)+AI251*(Límites!$E$9-Límites!$D$9)*Clientes!T262*12+AI240*(Límites!$D$9-Límites!$C$9)*Clientes!T262*12+AI229*(Límites!$C$9-Límites!$B$9)*Clientes!T262*12+AI218*Clientes!T262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AJ262*(Energía!AA262-Clientes!U262*Límites!$E$9*12)+AJ251*(Límites!$E$9-Límites!$D$9)*Clientes!U262*12+AJ240*(Límites!$D$9-Límites!$C$9)*Clientes!U262*12+AJ229*(Límites!$C$9-Límites!$B$9)*Clientes!U262*12+AJ218*Clientes!U262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AK262*(Energía!AB262-Clientes!V262*Límites!$E$9*12)+AK251*(Límites!$E$9-Límites!$D$9)*Clientes!V262*12+AK240*(Límites!$D$9-Límites!$C$9)*Clientes!V262*12+AK229*(Límites!$C$9-Límites!$B$9)*Clientes!V262*12+AK218*Clientes!V262*Límites!$B$9*12)*(1-$C262)*1000","v":0},{"$f":"+(AL262*(Energía!AC262-Clientes!W262*Límites!$E$9*12)+AL251*(Límites!$E$9-Límites!$D$9)*Clientes!W262*12+AL240*(Límites!$D$9-Límites!$C$9)*Clientes!W262*12+AL229*(Límites!$C$9-Límites!$B$9)*Clientes!W262*12+AL218*Clientes!W262*Límites!$B$9*12)*(1-$C262)*1000","v":0},0,{"$f":"+Potencia!T262*$AN262*12*1000*(1-$C262)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H345","v":"Discapacitados 601-más"},{"$f":"+IF(B263=0,0,VLOOKUP(B263,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+$J219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+$J219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+$J219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+($J263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+$J252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+$J241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+$J230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+$J219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,null,null,{"$f":"+Potencia!T263*$K263*12*1000*(1-$C263)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI263*(Energía!Z263-Clientes!T263*Límites!$E$9*12)+AI252*(Límites!$E$9-Límites!$D$9)*Clientes!T263*12+AI241*(Límites!$D$9-Límites!$C$9)*Clientes!T263*12+AI230*(Límites!$C$9-Límites!$B$9)*Clientes!T263*12+AI219*Clientes!T263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AJ263*(Energía!AA263-Clientes!U263*Límites!$E$9*12)+AJ252*(Límites!$E$9-Límites!$D$9)*Clientes!U263*12+AJ241*(Límites!$D$9-Límites!$C$9)*Clientes!U263*12+AJ230*(Límites!$C$9-Límites!$B$9)*Clientes!U263*12+AJ219*Clientes!U263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AK263*(Energía!AB263-Clientes!V263*Límites!$E$9*12)+AK252*(Límites!$E$9-Límites!$D$9)*Clientes!V263*12+AK241*(Límites!$D$9-Límites!$C$9)*Clientes!V263*12+AK230*(Límites!$C$9-Límites!$B$9)*Clientes!V263*12+AK219*Clientes!V263*Límites!$B$9*12)*(1-$C263)*1000","v":0},{"$f":"+(AL263*(Energía!AC263-Clientes!W263*Límites!$E$9*12)+AL252*(Límites!$E$9-Límites!$D$9)*Clientes!W263*12+AL241*(Límites!$D$9-Límites!$C$9)*Clientes!W263*12+AL230*(Límites!$C$9-Límites!$B$9)*Clientes!W263*12+AL219*Clientes!W263*Límites!$B$9*12)*(1-$C263)*1000","v":0},0,{"$f":"+Potencia!T263*$AN263*12*1000*(1-$C263)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!H346","v":"Cruz Roja"},{"$f":"+IF(B264=0,0,VLOOKUP(B264,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+$J220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+$J220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+$J220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+($J264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+$J253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+$J242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+$J231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+$J220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,null,null,{"$f":"+Potencia!T264*$K264*12*1000*(1-$C264)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI264*(Energía!Z264-Clientes!T264*Límites!$E$9*12)+AI253*(Límites!$E$9-Límites!$D$9)*Clientes!T264*12+AI242*(Límites!$D$9-Límites!$C$9)*Clientes!T264*12+AI231*(Límites!$C$9-Límites!$B$9)*Clientes!T264*12+AI220*Clientes!T264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AJ264*(Energía!AA264-Clientes!U264*Límites!$E$9*12)+AJ253*(Límites!$E$9-Límites!$D$9)*Clientes!U264*12+AJ242*(Límites!$D$9-Límites!$C$9)*Clientes!U264*12+AJ231*(Límites!$C$9-Límites!$B$9)*Clientes!U264*12+AJ220*Clientes!U264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AK264*(Energía!AB264-Clientes!V264*Límites!$E$9*12)+AK253*(Límites!$E$9-Límites!$D$9)*Clientes!V264*12+AK242*(Límites!$D$9-Límites!$C$9)*Clientes!V264*12+AK231*(Límites!$C$9-Límites!$B$9)*Clientes!V264*12+AK220*Clientes!V264*Límites!$B$9*12)*(1-$C264)*1000","v":0},{"$f":"+(AL264*(Energía!AC264-Clientes!W264*Límites!$E$9*12)+AL253*(Límites!$E$9-Límites!$D$9)*Clientes!W264*12+AL242*(Límites!$D$9-Límites!$C$9)*Clientes!W264*12+AL231*(Límites!$C$9-Límites!$B$9)*Clientes!W264*12+AL220*Clientes!W264*Límites!$B$9*12)*(1-$C264)*1000","v":0},0,{"$f":"+Potencia!T264*$AN264*12*1000*(1-$C264)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!H347","v":0},{"$f":"+IF(B265=0,0,VLOOKUP(B265,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,0,null,null,null,null,{"$f":"+SUM(M266:M267)","v":0},{"$f":"+SUM(N266:N267)","v":0},{"$f":"+SUM(O266:O267)","v":0},{"$f":"+SUM(P266:P267)","v":0},{"$f":"+M265","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!U265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!V265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!W265*$K265*12*1000*(1-$C265)","v":0},{"$f":"+Potencia!T265*$K265*12*1000*(1-$C265)","v":0},null,{"$f":"IF(M265=0,0,$E265*$F$3*$G265/M265)","v":0},{"$f":"IF(N265=0,0,$E265*$G$3*$G265/N265)","v":0},{"$f":"IF(O265=0,0,$E265*$H$3*$G265/O265)","v":0},{"$f":"IF(P265=0,0,$E265*$I$3*$G265/P265)","v":0},{"$f":"IF(Q265=0,0,$E265*$F$3*$G265/Q265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*$H265/R265)","v":0},{"$f":"IF(S265=0,0,$E265*$G$3*$H265/S265)","v":0},{"$f":"IF(T265=0,0,$E265*$H$3*$H265/T265)","v":0},{"$f":"IF(U265=0,0,$E265*$I$3*$H265/U265)","v":0},{"$f":"IF(R265=0,0,$E265*$F$3*$H265/R265)","v":0},null,{"$f":"+$J265*X265","v":0},{"$f":"+$J265*Y265","v":0},{"$f":"+$J265*Z265","v":0},{"$f":"+$J265*AA265","v":0},{"$f":"+$J265*AB265","v":0},{"$f":"+AC265*$K265","v":0},{"$f":"+AD265*$K265","v":0},{"$f":"+AE265*$K265","v":0},{"$f":"+AF265*$K265","v":0},{"$f":"+AC265*$K265","v":0},null,{"$f":"+SUM(AT266:AT267)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!H348","v":0},{"$f":"+IF(B266=0,0,VLOOKUP(B266,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E265","v":0},null,1,0,null,0,0,null,{"$f":"+$J266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+$J266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+M266","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!U266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$K266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!T266*$K266*12*1000*(1-$C266)","v":0},null,{"$f":"IF(M266=0,0,$E266*$F$3*$G266/M265)","v":0},{"$f":"IF(N266=0,0,$E266*$F$3*$G266/N265)","v":0},{"$f":"IF(O266=0,0,$E266*$F$3*$G266/O265)","v":0},{"$f":"IF(P266=0,0,$E266*$F$3*$G266/P265)","v":0},{"$f":"IF(Q266=0,0,$E266*$F$3*$G266/Q265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*$H266/R265)","v":0},{"$f":"IF(S266=0,0,$E266*$F$3*$H266/S265)","v":0},{"$f":"IF(T266=0,0,$E266*$F$3*$H266/T265)","v":0},{"$f":"IF(U266=0,0,$E266*$F$3*$H266/U265)","v":0},{"$f":"IF(R266=0,0,$E266*$F$3*$H266/R196)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI266*Energía!Z266*(1-$C266)*1000","v":0},{"$f":"+AJ266*Energía!AA266*(1-$C266)*1000","v":0},{"$f":"+AK266*Energía!AB266*(1-$C266)*1000","v":0},{"$f":"+AL266*Energía!AC266*(1-$C266)*1000","v":0},{"$f":"+AT266","v":0},{"$f":"+Potencia!T266*$AN266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!U266*$AO266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!V266*$AP266*12*1000*(1-$C266)","v":0},{"$f":"+Potencia!W266*$AQ266*12*1000*(1-$C266)","v":0},{"$f":"+AY266","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!H349","v":0},{"$f":"+IF(B267=0,0,VLOOKUP(B267,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E266","v":0},null,1,0,null,0,0,null,{"$f":"+$J267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+$J267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+M267","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!U267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$K267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!T267*$K267*12*1000*(1-$C267)","v":0},null,{"$f":"IF(M267=0,0,$E267*$F$3*$G267/M265)","v":0},{"$f":"IF(N267=0,0,$E267*$F$3*$G267/N265)","v":0},{"$f":"IF(O267=0,0,$E267*$F$3*$G267/O265)","v":0},{"$f":"IF(P267=0,0,$E267*$F$3*$G267/P265)","v":0},{"$f":"IF(Q267=0,0,$E267*$F$3*$G267/Q265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*$H267/R265)","v":0},{"$f":"IF(S267=0,0,$E267*$F$3*$H267/S265)","v":0},{"$f":"IF(T267=0,0,$E267*$F$3*$H267/T265)","v":0},{"$f":"IF(U267=0,0,$E267*$F$3*$H267/U265)","v":0},{"$f":"IF(R267=0,0,$E267*$F$3*$H267/R265)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI267*Energía!Z267*(1-$C267)*1000","v":0},{"$f":"+AJ267*Energía!AA267*(1-$C267)*1000","v":0},{"$f":"+AK267*Energía!AB267*(1-$C267)*1000","v":0},{"$f":"+AL267*Energía!AC267*(1-$C267)*1000","v":0},{"$f":"+AT267","v":0},{"$f":"+Potencia!T267*$AN267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!U267*$AO267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!V267*$AP267*12*1000*(1-$C267)","v":0},{"$f":"+Potencia!W267*$AQ267*12*1000*(1-$C267)","v":0},0]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!H350","v":0},{"$f":"+IF(B268=0,0,VLOOKUP(B268,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,null,null,null,{"$f":"+SUM(M269,M280,M291,M302,M313)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T268*$K268*12*1000*(1-$C268)","v":0},null,{"$f":"IF(M268=0,0,$E268*$F$3*$G268/$Q$268)","v":0},{"$f":"IF(N268=0,0,$E268*$G$3*$G268/$N$268)","v":0},{"$f":"IF(O268=0,0,$E268*$H$3*$G268/$O$268)","v":0},{"$f":"IF(P268=0,0,$E268*$I$3*$G268/$P$268)","v":0},{"$f":"IF(Q268=0,0,$E268*$F$3*$G268/$Q$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*$H268/$R$268)","v":0},{"$f":"IF(S268=0,0,$E268*$G$3*$H268/$S$268)","v":0},{"$f":"IF(T268=0,0,$E268*$H$3*$H268/$T$268)","v":0},{"$f":"IF(U268=0,0,$E268*$I$3*$H268/$U$268)","v":0},{"$f":"IF(R268=0,0,$E268*$F$3*$H268/R268)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT269,AT280,AT291,AT302,AT313)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!H351","v":0},{"$f":"+IF(B269=0,0,VLOOKUP(B269,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E268","v":0},null,{"$f":"+G268","v":0},{"$f":"+H268","v":1},null,0,0,null,{"$f":"+SUM(M270:M279)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T269*$K269*12*1000*(1-$C269)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT270:AT279)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!H352","v":"Regular"},{"$f":"+IF(B270=0,0,VLOOKUP(B270,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E269","v":0},null,0,1,null,{"$f":"+J269","v":0},{"$f":"+K269","v":0},null,{"$f":"+$J270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+$J270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+M270","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!U270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$K270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!T270*$K270*12*1000*(1-$C270)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI270*Energía!Z270*(1-$C270)*1000","v":0},{"$f":"+AJ270*Energía!AA270*(1-$C270)*1000","v":0},{"$f":"+AK270*Energía!AB270*(1-$C270)*1000","v":0},{"$f":"+AL270*Energía!AC270*(1-$C270)*1000","v":0},{"$f":"+AT270","v":0},{"$f":"+Potencia!T270*$AN270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!U270*$AO270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!V270*$AP270*12*1000*(1-$C270)","v":0},{"$f":"+Potencia!W270*$AQ270*12*1000*(1-$C270)","v":0},0]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!H353","v":"Agro"},{"$f":"+IF(B271=0,0,VLOOKUP(B271,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+$J271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+$J271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!U271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$K271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!T271*$K271*12*1000*(1-$C271)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI271*Energía!Z271*(1-$C271)*1000","v":0},{"$f":"+AJ271*Energía!AA271*(1-$C271)*1000","v":0},{"$f":"+AK271*Energía!AB271*(1-$C271)*1000","v":0},{"$f":"+AL271*Energía!AC271*(1-$C271)*1000","v":0},0,{"$f":"+Potencia!T271*$AN271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!U271*$AO271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!V271*$AP271*12*1000*(1-$C271)","v":0},{"$f":"+Potencia!W271*$AQ271*12*1000*(1-$C271)","v":0},0]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!H354","v":"Jub. 1"},{"$f":"+IF(B272=0,0,VLOOKUP(B272,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+$J272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!U272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$K272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!T272*$K272*12*1000*(1-$C272)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI272*Energía!Z272*(1-$C272)*1000","v":0},{"$f":"+AJ272*Energía!AA272*(1-$C272)*1000","v":0},{"$f":"+AK272*Energía!AB272*(1-$C272)*1000","v":0},{"$f":"+AL272*Energía!AC272*(1-$C272)*1000","v":0},0,{"$f":"+Potencia!T272*$AN272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!U272*$AO272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!V272*$AP272*12*1000*(1-$C272)","v":0},{"$f":"+Potencia!W272*$AQ272*12*1000*(1-$C272)","v":0},0]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!H355","v":"Jub. 2"},{"$f":"+IF(B273=0,0,VLOOKUP(B273,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+$J273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!U273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$K273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!T273*$K273*12*1000*(1-$C273)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI273*((Energía!Z273-Clientes!T273*Límites!$B$14*12)+Clientes!T273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AJ273*((Energía!AA273-Clientes!U273*Límites!$B$14*12)+Clientes!U273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AK273*((Energía!AB273-Clientes!V273*Límites!$B$14*12)+Clientes!V273*Límites!$B$14*12*(1-$C273))*1000","v":0},{"$f":"+AL273*((Energía!AC273-Clientes!W273*Límites!$B$14*12)+Clientes!W273*Límites!$B$14*12*(1-$C273))*1000","v":0},0,{"$f":"+Potencia!T273*$AN273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!U273*$AO273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!V273*$AP273*12*1000*(1-$C273)","v":0},{"$f":"+Potencia!W273*$AQ273*12*1000*(1-$C273)","v":0},0]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!H356","v":"Político"},{"$f":"+IF(B274=0,0,VLOOKUP(B274,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+$J274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+$J274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!U274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$K274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!T274*$K274*12*1000*(1-$C274)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI274*Energía!Z274*(1-$C274)*1000","v":0},{"$f":"+AJ274*Energía!AA274*(1-$C274)*1000","v":0},{"$f":"+AK274*Energía!AB274*(1-$C274)*1000","v":0},{"$f":"+AL274*Energía!AC274*(1-$C274)*1000","v":0},0,{"$f":"+Potencia!T274*$AN274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!U274*$AO274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!V274*$AP274*12*1000*(1-$C274)","v":0},{"$f":"+Potencia!W274*$AQ274*12*1000*(1-$C274)","v":0},0]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!H357","v":"x1"},{"$f":"+IF(B275=0,0,VLOOKUP(B275,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+$J275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!U275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$K275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!T275*$K275*12*1000*(1-$C275)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI275*Energía!Z275*(1-$C275)*1000","v":0},{"$f":"+AJ275*Energía!AA275*(1-$C275)*1000","v":0},{"$f":"+AK275*Energía!AB275*(1-$C275)*1000","v":0},{"$f":"+AL275*Energía!AC275*(1-$C275)*1000","v":0},0,{"$f":"+Potencia!T275*$AN275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!U275*$AO275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!V275*$AP275*12*1000*(1-$C275)","v":0},{"$f":"+Potencia!W275*$AQ275*12*1000*(1-$C275)","v":0},0]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!H358","v":"x2"},{"$f":"+IF(B276=0,0,VLOOKUP(B276,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+$J276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+$J276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!U276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$K276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!T276*$K276*12*1000*(1-$C276)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI276*((Energía!Z276-Clientes!T276*Límites!$B$16*12)+Clientes!T276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AJ276*((Energía!AA276-Clientes!U276*Límites!$B$16*12)+Clientes!U276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AK276*((Energía!AB276-Clientes!V276*Límites!$B$16*12)+Clientes!V276*Límites!$B$16*12*(1-$C276))*1000","v":0},{"$f":"+AL276*((Energía!AC276-Clientes!W276*Límites!$B$16*12)+Clientes!W276*Límites!$B$16*12*(1-$C276))*1000","v":0},0,{"$f":"+Potencia!T276*$AN276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!U276*$AO276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!V276*$AP276*12*1000*(1-$C276)","v":0},{"$f":"+Potencia!W276*$AQ276*12*1000*(1-$C276)","v":0},0]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!H359","v":"Discap."},{"$f":"+IF(B277=0,0,VLOOKUP(B277,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+$J277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!U277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$K277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!T277*$K277*12*1000*(1-$C277)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI277*Energía!Z277*(1-$C277)*1000","v":0},{"$f":"+AJ277*Energía!AA277*(1-$C277)*1000","v":0},{"$f":"+AK277*Energía!AB277*(1-$C277)*1000","v":0},{"$f":"+AL277*Energía!AC277*(1-$C277)*1000","v":0},0,{"$f":"+Potencia!T277*$AN277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!U277*$AO277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!V277*$AP277*12*1000*(1-$C277)","v":0},{"$f":"+Potencia!W277*$AQ277*12*1000*(1-$C277)","v":0},0]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H360","v":"Discapacitados 601-más"},{"$f":"+IF(B278=0,0,VLOOKUP(B278,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+$J278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+$J278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!U278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$K278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!T278*$K278*12*1000*(1-$C278)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI278*((Energía!Z278-Clientes!T278*Límites!$B$15*12)+Clientes!T278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AJ278*((Energía!AA278-Clientes!U278*Límites!$B$15*12)+Clientes!U278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AK278*((Energía!AB278-Clientes!V278*Límites!$B$15*12)+Clientes!V278*Límites!$B$15*12*(1-$C278))*1000","v":0},{"$f":"+AL278*((Energía!AC278-Clientes!W278*Límites!$B$15*12)+Clientes!W278*Límites!$B$15*12*(1-$C278))*1000","v":0},0,{"$f":"+Potencia!T278*$AN278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!U278*$AO278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!V278*$AP278*12*1000*(1-$C278)","v":0},{"$f":"+Potencia!W278*$AQ278*12*1000*(1-$C278)","v":0},0]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!H361","v":"Cruz Roja"},{"$f":"+IF(B279=0,0,VLOOKUP(B279,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+$J279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+$J279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!U279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$K279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!T279*$K279*12*1000*(1-$C279)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI279*Energía!Z279*(1-$C279)*1000","v":0},{"$f":"+AJ279*Energía!AA279*(1-$C279)*1000","v":0},{"$f":"+AK279*Energía!AB279*(1-$C279)*1000","v":0},{"$f":"+AL279*Energía!AC279*(1-$C279)*1000","v":0},0,{"$f":"+Potencia!T279*$AN279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!U279*$AO279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!V279*$AP279*12*1000*(1-$C279)","v":0},{"$f":"+Potencia!W279*$AQ279*12*1000*(1-$C279)","v":0},0]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H362","v":0},{"$f":"+IF(B280=0,0,VLOOKUP(B280,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M281:M290)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T280*$K280*12*1000*(1-$C280)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT281:AT290)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!H363","v":"Regular"},{"$f":"+IF(B281=0,0,VLOOKUP(B281,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J280","v":0},{"$f":"+K280","v":0},null,{"$f":"+($J281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+$J270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+$J270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+$J270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+($J281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+$J270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+M281","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!U281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$K281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!T281*$K281*12*1000*(1-$C281)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI281*(Energía!Z281-Clientes!T281*Límites!$B$10*12)+AI270*Clientes!T281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AJ281*(Energía!AA281-Clientes!U281*Límites!$B$10*12)+AJ270*Clientes!U281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AK281*(Energía!AB281-Clientes!V281*Límites!$B$10*12)+AK270*Clientes!V281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+(AL281*(Energía!AC281-Clientes!W281*Límites!$B$10*12)+AL270*Clientes!W281*Límites!$B$10*12)*(1-$C281)*1000","v":0},{"$f":"+AT281","v":0},{"$f":"+Potencia!T281*$AN281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!U281*$AO281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!V281*$AP281*12*1000*(1-$C281)","v":0},{"$f":"+Potencia!W281*$AQ281*12*1000*(1-$C281)","v":0},0]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!H364","v":"Agro"},{"$f":"+IF(B282=0,0,VLOOKUP(B282,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+$J271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+$J271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+$J271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+($J282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+$J271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!U282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$K282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!T282*$K282*12*1000*(1-$C282)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI282*(Energía!Z282-Clientes!T282*Límites!$B$10*12)+AI271*Clientes!T282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AJ282*(Energía!AA282-Clientes!U282*Límites!$B$10*12)+AJ271*Clientes!U282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AK282*(Energía!AB282-Clientes!V282*Límites!$B$10*12)+AK271*Clientes!V282*Límites!$B$10*12)*(1-$C282)*1000","v":0},{"$f":"+(AL282*(Energía!AC282-Clientes!W282*Límites!$B$10*12)+AL271*Clientes!W282*Límites!$B$10*12)*(1-$C282)*1000","v":0},0,{"$f":"+Potencia!T282*$AN282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!U282*$AO282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!V282*$AP282*12*1000*(1-$C282)","v":0},{"$f":"+Potencia!W282*$AQ282*12*1000*(1-$C282)","v":0},0]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!H365","v":"Jub. 1"},{"$f":"+IF(B283=0,0,VLOOKUP(B283,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+$J272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+$J272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+$J272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+($J283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+$J272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!U283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$K283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!T283*$K283*12*1000*(1-$C283)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI283*(Energía!Z283-Clientes!T283*Límites!$B$10*12)+AI272*Clientes!T283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AJ283*(Energía!AA283-Clientes!U283*Límites!$B$10*12)+AJ272*Clientes!U283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AK283*(Energía!AB283-Clientes!V283*Límites!$B$10*12)+AK272*Clientes!V283*Límites!$B$10*12)*(1-$C283)*1000","v":0},{"$f":"+(AL283*(Energía!AC283-Clientes!W283*Límites!$B$10*12)+AL272*Clientes!W283*Límites!$B$10*12)*(1-$C283)*1000","v":0},0,{"$f":"+Potencia!T283*$AN283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!U283*$AO283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!V283*$AP283*12*1000*(1-$C283)","v":0},{"$f":"+Potencia!W283*$AQ283*12*1000*(1-$C283)","v":0},0]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!H366","v":"Jub. 2"},{"$f":"+IF(B284=0,0,VLOOKUP(B284,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+$J273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+$J273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+$J273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+($J284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+$J273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!U284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$K284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!T284*$K284*12*1000*(1-$C284)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(R284=0,0,$E284*$F$3*$H284/R284)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI284*(Energía!Z284-Clientes!T284*Límites!$B$10*12)+AI273*Clientes!T284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AJ284*(Energía!AA284-Clientes!U284*Límites!$B$10*12)+AJ273*Clientes!U284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AK284*(Energía!AB284-Clientes!V284*Límites!$B$10*12)+AK273*Clientes!V284*Límites!$B$10*12)*(1-$C284)*1000","v":0},{"$f":"+(AL284*(Energía!AC284-Clientes!W284*Límites!$B$10*12)+AL273*Clientes!W284*Límites!$B$10*12)*(1-$C284)*1000","v":0},0,{"$f":"+Potencia!T284*$AN284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!U284*$AO284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!V284*$AP284*12*1000*(1-$C284)","v":0},{"$f":"+Potencia!W284*$AQ284*12*1000*(1-$C284)","v":0},0]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!H367","v":"Político"},{"$f":"+IF(B285=0,0,VLOOKUP(B285,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+$J274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+$J274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+$J274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+($J285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+$J274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!U285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$K285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!T285*$K285*12*1000*(1-$C285)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI285*(Energía!Z285-Clientes!T285*Límites!$B$10*12)+AI274*Clientes!T285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AJ285*(Energía!AA285-Clientes!U285*Límites!$B$10*12)+AJ274*Clientes!U285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AK285*(Energía!AB285-Clientes!V285*Límites!$B$10*12)+AK274*Clientes!V285*Límites!$B$10*12)*(1-$C285)*1000","v":0},{"$f":"+(AL285*(Energía!AC285-Clientes!W285*Límites!$B$10*12)+AL274*Clientes!W285*Límites!$B$10*12)*(1-$C285)*1000","v":0},0,{"$f":"+Potencia!T285*$AN285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!U285*$AO285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!V285*$AP285*12*1000*(1-$C285)","v":0},{"$f":"+Potencia!W285*$AQ285*12*1000*(1-$C285)","v":0},0]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!H368","v":"x1"},{"$f":"+IF(B286=0,0,VLOOKUP(B286,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+$J275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+$J275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+$J275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+($J286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+$J275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!U286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$K286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!T286*$K286*12*1000*(1-$C286)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI286*(Energía!Z286-Clientes!T286*Límites!$B$10*12)+AI275*Clientes!T286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AJ286*(Energía!AA286-Clientes!U286*Límites!$B$10*12)+AJ275*Clientes!U286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AK286*(Energía!AB286-Clientes!V286*Límites!$B$10*12)+AK275*Clientes!V286*Límites!$B$10*12)*(1-$C286)*1000","v":0},{"$f":"+(AL286*(Energía!AC286-Clientes!W286*Límites!$B$10*12)+AL275*Clientes!W286*Límites!$B$10*12)*(1-$C286)*1000","v":0},0,{"$f":"+Potencia!T286*$AN286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!U286*$AO286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!V286*$AP286*12*1000*(1-$C286)","v":0},{"$f":"+Potencia!W286*$AQ286*12*1000*(1-$C286)","v":0},0]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!H369","v":"x2"},{"$f":"+IF(B287=0,0,VLOOKUP(B287,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+$J276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+$J276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+$J276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+($J287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+$J276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!U287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$K287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!T287*$K287*12*1000*(1-$C287)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI287*(Energía!Z287-Clientes!T287*Límites!$B$10*12)+AI276*Clientes!T287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AJ287*(Energía!AA287-Clientes!U287*Límites!$B$10*12)+AJ276*Clientes!U287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AK287*(Energía!AB287-Clientes!V287*Límites!$B$10*12)+AK276*Clientes!V287*Límites!$B$10*12)*(1-$C287)*1000","v":0},{"$f":"+(AL287*(Energía!AC287-Clientes!W287*Límites!$B$10*12)+AL276*Clientes!W287*Límites!$B$10*12)*(1-$C287)*1000","v":0},0,{"$f":"+Potencia!T287*$AN287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!U287*$AO287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!V287*$AP287*12*1000*(1-$C287)","v":0},{"$f":"+Potencia!W287*$AQ287*12*1000*(1-$C287)","v":0},0]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!H370","v":"Discap."},{"$f":"+IF(B288=0,0,VLOOKUP(B288,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+$J277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+$J277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+$J277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+($J288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+$J277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!U288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$K288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!T288*$K288*12*1000*(1-$C288)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI288*(Energía!Z288-Clientes!T288*Límites!$B$10*12)+AI277*Clientes!T288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AJ288*(Energía!AA288-Clientes!U288*Límites!$B$10*12)+AJ277*Clientes!U288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AK288*(Energía!AB288-Clientes!V288*Límites!$B$10*12)+AK277*Clientes!V288*Límites!$B$10*12)*(1-$C288)*1000","v":0},{"$f":"+(AL288*(Energía!AC288-Clientes!W288*Límites!$B$10*12)+AL277*Clientes!W288*Límites!$B$10*12)*(1-$C288)*1000","v":0},0,{"$f":"+Potencia!T288*$AN288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!U288*$AO288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!V288*$AP288*12*1000*(1-$C288)","v":0},{"$f":"+Potencia!W288*$AQ288*12*1000*(1-$C288)","v":0},0]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H371","v":"Discapacitados 601-más"},{"$f":"+IF(B289=0,0,VLOOKUP(B289,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+$J278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+$J278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+$J278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+($J289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+$J278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!U289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$K289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!T289*$K289*12*1000*(1-$C289)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI289*(Energía!Z289-Clientes!T289*Límites!$B$10*12)+AI278*Clientes!T289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AJ289*(Energía!AA289-Clientes!U289*Límites!$B$10*12)+AJ278*Clientes!U289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AK289*(Energía!AB289-Clientes!V289*Límites!$B$10*12)+AK278*Clientes!V289*Límites!$B$10*12)*(1-$C289)*1000","v":0},{"$f":"+(AL289*(Energía!AC289-Clientes!W289*Límites!$B$10*12)+AL278*Clientes!W289*Límites!$B$10*12)*(1-$C289)*1000","v":0},0,{"$f":"+Potencia!T289*$AN289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!U289*$AO289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!V289*$AP289*12*1000*(1-$C289)","v":0},{"$f":"+Potencia!W289*$AQ289*12*1000*(1-$C289)","v":0},0]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!H372","v":"Cruz Roja"},{"$f":"+IF(B290=0,0,VLOOKUP(B290,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+$J279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+$J279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+$J279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+($J290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+$J279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!U290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$K290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!T290*$K290*12*1000*(1-$C290)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI290*(Energía!Z290-Clientes!T290*Límites!$B$10*12)+AI279*Clientes!T290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AJ290*(Energía!AA290-Clientes!U290*Límites!$B$10*12)+AJ279*Clientes!U290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AK290*(Energía!AB290-Clientes!V290*Límites!$B$10*12)+AK279*Clientes!V290*Límites!$B$10*12)*(1-$C290)*1000","v":0},{"$f":"+(AL290*(Energía!AC290-Clientes!W290*Límites!$B$10*12)+AL279*Clientes!W290*Límites!$B$10*12)*(1-$C290)*1000","v":0},0,{"$f":"+Potencia!T290*$AN290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!U290*$AO290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!V290*$AP290*12*1000*(1-$C290)","v":0},{"$f":"+Potencia!W290*$AQ290*12*1000*(1-$C290)","v":0},0]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H373","v":0},{"$f":"+IF(B291=0,0,VLOOKUP(B291,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M292:M301)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T291*$K291*12*1000*(1-$C291)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT292:AT301)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!H374","v":"Regular"},{"$f":"+IF(B292=0,0,VLOOKUP(B292,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J291","v":0},{"$f":"+K291","v":0},null,{"$f":"+($J292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+$J270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+$J270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+$J270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+($J292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+$J270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+M292","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!U292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$K292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!T292*$K292*12*1000*(1-$C292)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI292*(Energía!Z292-Clientes!T292*Límites!$C$9*12)+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T292*12+AI270*Clientes!T292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AJ292*(Energía!AA292-Clientes!U292*Límites!$C$9*12)+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U292*12+AJ270*Clientes!U292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AK292*(Energía!AB292-Clientes!V292*Límites!$C$9*12)+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V292*12+AK270*Clientes!V292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+(AL292*(Energía!AC292-Clientes!W292*Límites!$C$9*12)+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W292*12+AL270*Clientes!W292*Límites!$B$10*12)*(1-$C292)*1000","v":0},{"$f":"+AT292","v":0},{"$f":"+Potencia!T292*$AN292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!U292*$AO292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!V292*$AP292*12*1000*(1-$C292)","v":0},{"$f":"+Potencia!W292*$AQ292*12*1000*(1-$C292)","v":0},0]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!H375","v":"Agro"},{"$f":"+IF(B293=0,0,VLOOKUP(B293,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+$J271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+$J271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+$J271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+($J293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+$J271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!U293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$K293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!T293*$K293*12*1000*(1-$C293)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI293*(Energía!Z293-Clientes!T293*Límites!$C$9*12)+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T293*12+AI271*Clientes!T293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AJ293*(Energía!AA293-Clientes!U293*Límites!$C$9*12)+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U293*12+AJ271*Clientes!U293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AK293*(Energía!AB293-Clientes!V293*Límites!$C$9*12)+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V293*12+AK271*Clientes!V293*Límites!$B$10*12)*(1-$C293)*1000","v":0},{"$f":"+(AL293*(Energía!AC293-Clientes!W293*Límites!$C$9*12)+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W293*12+AL271*Clientes!W293*Límites!$B$10*12)*(1-$C293)*1000","v":0},0,{"$f":"+Potencia!T293*$AN293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!U293*$AO293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!V293*$AP293*12*1000*(1-$C293)","v":0},{"$f":"+Potencia!W293*$AQ293*12*1000*(1-$C293)","v":0},0]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!H376","v":"Jub. 1"},{"$f":"+IF(B294=0,0,VLOOKUP(B294,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+$J272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+$J272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+$J272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+($J294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+$J272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!U294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$K294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!T294*$K294*12*1000*(1-$C294)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI294*(Energía!Z294-Clientes!T294*Límites!$C$9*12)+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T294*12+AI272*Clientes!T294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AJ294*(Energía!AA294-Clientes!U294*Límites!$C$9*12)+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U294*12+AJ272*Clientes!U294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AK294*(Energía!AB294-Clientes!V294*Límites!$C$9*12)+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V294*12+AK272*Clientes!V294*Límites!$B$10*12)*(1-$C294)*1000","v":0},{"$f":"+(AL294*(Energía!AC294-Clientes!W294*Límites!$C$9*12)+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W294*12+AL272*Clientes!W294*Límites!$B$10*12)*(1-$C294)*1000","v":0},0,{"$f":"+Potencia!T294*$AN294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!U294*$AO294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!V294*$AP294*12*1000*(1-$C294)","v":0},{"$f":"+Potencia!W294*$AQ294*12*1000*(1-$C294)","v":0},0]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!H377","v":"Jub. 2"},{"$f":"+IF(B295=0,0,VLOOKUP(B295,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+$J273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+$J273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+$J273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+($J295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+$J273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!U295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$K295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!T295*$K295*12*1000*(1-$C295)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI295*(Energía!Z295-Clientes!T295*Límites!$C$9*12)+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T295*12+AI273*Clientes!T295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AJ295*(Energía!AA295-Clientes!U295*Límites!$C$9*12)+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U295*12+AJ273*Clientes!U295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AK295*(Energía!AB295-Clientes!V295*Límites!$C$9*12)+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V295*12+AK273*Clientes!V295*Límites!$B$10*12)*(1-$C295)*1000","v":0},{"$f":"+(AL295*(Energía!AC295-Clientes!W295*Límites!$C$9*12)+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W295*12+AL273*Clientes!W295*Límites!$B$10*12)*(1-$C295)*1000","v":0},0,{"$f":"+Potencia!T295*$AN295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!U295*$AO295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!V295*$AP295*12*1000*(1-$C295)","v":0},{"$f":"+Potencia!W295*$AQ295*12*1000*(1-$C295)","v":0},0]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!H378","v":"Político"},{"$f":"+IF(B296=0,0,VLOOKUP(B296,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+$J274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+$J274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+$J274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+($J296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+$J274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!U296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$K296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!T296*$K296*12*1000*(1-$C296)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI296*(Energía!Z296-Clientes!T296*Límites!$C$9*12)+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T296*12+AI274*Clientes!T296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AJ296*(Energía!AA296-Clientes!U296*Límites!$C$9*12)+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U296*12+AJ274*Clientes!U296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AK296*(Energía!AB296-Clientes!V296*Límites!$C$9*12)+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V296*12+AK274*Clientes!V296*Límites!$B$10*12)*(1-$C296)*1000","v":0},{"$f":"+(AL296*(Energía!AC296-Clientes!W296*Límites!$C$9*12)+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W296*12+AL274*Clientes!W296*Límites!$B$10*12)*(1-$C296)*1000","v":0},0,{"$f":"+Potencia!T296*$AN296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!U296*$AO296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!V296*$AP296*12*1000*(1-$C296)","v":0},{"$f":"+Potencia!W296*$AQ296*12*1000*(1-$C296)","v":0},0]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!H379","v":"x1"},{"$f":"+IF(B297=0,0,VLOOKUP(B297,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+$J275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+$J275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+$J275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+($J297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+$J275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!U297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$K297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!T297*$K297*12*1000*(1-$C297)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI297*(Energía!Z297-Clientes!T297*Límites!$C$9*12)+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T297*12+AI275*Clientes!T297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AJ297*(Energía!AA297-Clientes!U297*Límites!$C$9*12)+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U297*12+AJ275*Clientes!U297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AK297*(Energía!AB297-Clientes!V297*Límites!$C$9*12)+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V297*12+AK275*Clientes!V297*Límites!$B$10*12)*(1-$C297)*1000","v":0},{"$f":"+(AL297*(Energía!AC297-Clientes!W297*Límites!$C$9*12)+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W297*12+AL275*Clientes!W297*Límites!$B$10*12)*(1-$C297)*1000","v":0},0,{"$f":"+Potencia!T297*$AN297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!U297*$AO297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!V297*$AP297*12*1000*(1-$C297)","v":0},{"$f":"+Potencia!W297*$AQ297*12*1000*(1-$C297)","v":0},0]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!H380","v":"x2"},{"$f":"+IF(B298=0,0,VLOOKUP(B298,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+$J276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+$J276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+$J276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+($J298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+$J276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!U298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$K298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!T298*$K298*12*1000*(1-$C298)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI298*(Energía!Z298-Clientes!T298*Límites!$C$9*12)+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T298*12+AI276*Clientes!T298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AJ298*(Energía!AA298-Clientes!U298*Límites!$C$9*12)+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U298*12+AJ276*Clientes!U298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AK298*(Energía!AB298-Clientes!V298*Límites!$C$9*12)+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V298*12+AK276*Clientes!V298*Límites!$B$10*12)*(1-$C298)*1000","v":0},{"$f":"+(AL298*(Energía!AC298-Clientes!W298*Límites!$C$9*12)+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W298*12+AL276*Clientes!W298*Límites!$B$10*12)*(1-$C298)*1000","v":0},0,{"$f":"+Potencia!T298*$AN298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!U298*$AO298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!V298*$AP298*12*1000*(1-$C298)","v":0},{"$f":"+Potencia!W298*$AQ298*12*1000*(1-$C298)","v":0},0]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!H381","v":"Discap."},{"$f":"+IF(B299=0,0,VLOOKUP(B299,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+$J277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+$J277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+$J277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+($J299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+$J277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!U299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$K299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!T299*$K299*12*1000*(1-$C299)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI299*(Energía!Z299-Clientes!T299*Límites!$C$9*12)+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T299*12+AI277*Clientes!T299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AJ299*(Energía!AA299-Clientes!U299*Límites!$C$9*12)+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U299*12+AJ277*Clientes!U299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AK299*(Energía!AB299-Clientes!V299*Límites!$C$9*12)+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V299*12+AK277*Clientes!V299*Límites!$B$10*12)*(1-$C299)*1000","v":0},{"$f":"+(AL299*(Energía!AC299-Clientes!W299*Límites!$C$9*12)+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W299*12+AL277*Clientes!W299*Límites!$B$10*12)*(1-$C299)*1000","v":0},0,{"$f":"+Potencia!T299*$AN299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!U299*$AO299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!V299*$AP299*12*1000*(1-$C299)","v":0},{"$f":"+Potencia!W299*$AQ299*12*1000*(1-$C299)","v":0},0]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H382","v":"Discapacitados 601-más"},{"$f":"+IF(B300=0,0,VLOOKUP(B300,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+$J278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+$J278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+$J278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+($J300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+$J278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!U300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$K300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!T300*$K300*12*1000*(1-$C300)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI300*(Energía!Z300-Clientes!T300*Límites!$C$9*12)+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T300*12+AI278*Clientes!T300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AJ300*(Energía!AA300-Clientes!U300*Límites!$C$9*12)+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U300*12+AJ278*Clientes!U300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AK300*(Energía!AB300-Clientes!V300*Límites!$C$9*12)+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V300*12+AK278*Clientes!V300*Límites!$B$10*12)*(1-$C300)*1000","v":0},{"$f":"+(AL300*(Energía!AC300-Clientes!W300*Límites!$C$9*12)+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W300*12+AL278*Clientes!W300*Límites!$B$10*12)*(1-$C300)*1000","v":0},0,{"$f":"+Potencia!T300*$AN300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!U300*$AO300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!V300*$AP300*12*1000*(1-$C300)","v":0},{"$f":"+Potencia!W300*$AQ300*12*1000*(1-$C300)","v":0},0]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!H383","v":"Cruz Roja"},{"$f":"+IF(B301=0,0,VLOOKUP(B301,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G300","v":0},{"$f":"+H300","v":1},null,0,0,null,{"$f":"+($J301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+$J279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+$J279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+$J279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+($J301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+$J279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!U301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$K301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!T301*$K301*12*1000*(1-$C301)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI301*(Energía!Z301-Clientes!T301*Límites!$C$9*12)+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T301*12+AI279*Clientes!T301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AJ301*(Energía!AA301-Clientes!U301*Límites!$C$9*12)+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U301*12+AJ279*Clientes!U301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AK301*(Energía!AB301-Clientes!V301*Límites!$C$9*12)+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V301*12+AK279*Clientes!V301*Límites!$B$10*12)*(1-$C301)*1000","v":0},{"$f":"+(AL301*(Energía!AC301-Clientes!W301*Límites!$C$9*12)+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W301*12+AL279*Clientes!W301*Límites!$B$10*12)*(1-$C301)*1000","v":0},0,{"$f":"+Potencia!T301*$AN301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!U301*$AO301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!V301*$AP301*12*1000*(1-$C301)","v":0},{"$f":"+Potencia!W301*$AQ301*12*1000*(1-$C301)","v":0},0]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!H384","v":0},{"$f":"+IF(B302=0,0,VLOOKUP(B302,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M303:M312)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T302*$K302*12*1000*(1-$C302)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT303:AT312)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!H385","v":"Regular"},{"$f":"+IF(B303=0,0,VLOOKUP(B303,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J302","v":0},{"$f":"+K302","v":0},null,{"$f":"+($J303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+$J270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+$J270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+$J270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+($J303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+$J270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+M303","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!U303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$K303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!T303*$K303*12*1000*(1-$C303)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI303*(Energía!Z303-Clientes!T303*Límites!$D$9*12)+AI292*(Límites!$D$9-Límites!$C$9)*Clientes!T303*12+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T303*12+AI270*Clientes!T303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AJ303*(Energía!AA303-Clientes!U303*Límites!$D$9*12)+AJ292*(Límites!$D$9-Límites!$C$9)*Clientes!U303*12+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U303*12+AJ270*Clientes!U303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AK303*(Energía!AB303-Clientes!V303*Límites!$D$9*12)+AK292*(Límites!$D$9-Límites!$C$9)*Clientes!V303*12+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V303*12+AK270*Clientes!V303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+(AL303*(Energía!AC303-Clientes!W303*Límites!$D$9*12)+AL292*(Límites!$D$9-Límites!$C$9)*Clientes!W303*12+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W303*12+AL270*Clientes!W303*Límites!$B$10*12)*(1-$C303)*1000","v":0},{"$f":"+AT303","v":0},{"$f":"+Potencia!T303*$AN303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!U303*$AO303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!V303*$AP303*12*1000*(1-$C303)","v":0},{"$f":"+Potencia!W303*$AQ303*12*1000*(1-$C303)","v":0},0]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!H386","v":"Agro"},{"$f":"+IF(B304=0,0,VLOOKUP(B304,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+$J271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+$J271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+$J271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+($J304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+$J271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!U304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$K304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!T304*$K304*12*1000*(1-$C304)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI304*(Energía!Z304-Clientes!T304*Límites!$D$9*12)+AI293*(Límites!$D$9-Límites!$C$9)*Clientes!T304*12+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T304*12+AI271*Clientes!T304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AJ304*(Energía!AA304-Clientes!U304*Límites!$D$9*12)+AJ293*(Límites!$D$9-Límites!$C$9)*Clientes!U304*12+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U304*12+AJ271*Clientes!U304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AK304*(Energía!AB304-Clientes!V304*Límites!$D$9*12)+AK293*(Límites!$D$9-Límites!$C$9)*Clientes!V304*12+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V304*12+AK271*Clientes!V304*Límites!$B$10*12)*(1-$C304)*1000","v":0},{"$f":"+(AL304*(Energía!AC304-Clientes!W304*Límites!$D$9*12)+AL293*(Límites!$D$9-Límites!$C$9)*Clientes!W304*12+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W304*12+AL271*Clientes!W304*Límites!$B$10*12)*(1-$C304)*1000","v":0},0,{"$f":"+Potencia!T304*$AN304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!U304*$AO304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!V304*$AP304*12*1000*(1-$C304)","v":0},{"$f":"+Potencia!W304*$AQ304*12*1000*(1-$C304)","v":0},0]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!H387","v":"Jub. 1"},{"$f":"+IF(B305=0,0,VLOOKUP(B305,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+$J272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+$J272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+$J272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+($J305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+$J272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!U305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$K305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!T305*$K305*12*1000*(1-$C305)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI305*(Energía!Z305-Clientes!T305*Límites!$D$9*12)+AI294*(Límites!$D$9-Límites!$C$9)*Clientes!T305*12+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T305*12+AI272*Clientes!T305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AJ305*(Energía!AA305-Clientes!U305*Límites!$D$9*12)+AJ294*(Límites!$D$9-Límites!$C$9)*Clientes!U305*12+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U305*12+AJ272*Clientes!U305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AK305*(Energía!AB305-Clientes!V305*Límites!$D$9*12)+AK294*(Límites!$D$9-Límites!$C$9)*Clientes!V305*12+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V305*12+AK272*Clientes!V305*Límites!$B$10*12)*(1-$C305)*1000","v":0},{"$f":"+(AL305*(Energía!AC305-Clientes!W305*Límites!$D$9*12)+AL294*(Límites!$D$9-Límites!$C$9)*Clientes!W305*12+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W305*12+AL272*Clientes!W305*Límites!$B$10*12)*(1-$C305)*1000","v":0},0,{"$f":"+Potencia!T305*$AN305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!U305*$AO305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!V305*$AP305*12*1000*(1-$C305)","v":0},{"$f":"+Potencia!W305*$AQ305*12*1000*(1-$C305)","v":0},0]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!H388","v":"Jub. 2"},{"$f":"+IF(B306=0,0,VLOOKUP(B306,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+$J273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+$J273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+$J273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+($J306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+$J273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!U306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$K306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!T306*$K306*12*1000*(1-$C306)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI306*(Energía!Z306-Clientes!T306*Límites!$D$9*12)+AI295*(Límites!$D$9-Límites!$C$9)*Clientes!T306*12+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T306*12+AI273*Clientes!T306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AJ306*(Energía!AA306-Clientes!U306*Límites!$D$9*12)+AJ295*(Límites!$D$9-Límites!$C$9)*Clientes!U306*12+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U306*12+AJ273*Clientes!U306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AK306*(Energía!AB306-Clientes!V306*Límites!$D$9*12)+AK295*(Límites!$D$9-Límites!$C$9)*Clientes!V306*12+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V306*12+AK273*Clientes!V306*Límites!$B$10*12)*(1-$C306)*1000","v":0},{"$f":"+(AL306*(Energía!AC306-Clientes!W306*Límites!$D$9*12)+AL295*(Límites!$D$9-Límites!$C$9)*Clientes!W306*12+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W306*12+AL273*Clientes!W306*Límites!$B$10*12)*(1-$C306)*1000","v":0},0,{"$f":"+Potencia!T306*$AN306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!U306*$AO306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!V306*$AP306*12*1000*(1-$C306)","v":0},{"$f":"+Potencia!W306*$AQ306*12*1000*(1-$C306)","v":0},0]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!H389","v":"Político"},{"$f":"+IF(B307=0,0,VLOOKUP(B307,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+$J274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+$J274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+$J274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+($J307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+$J274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!U307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$K307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!T307*$K307*12*1000*(1-$C307)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI307*(Energía!Z307-Clientes!T307*Límites!$D$9*12)+AI296*(Límites!$D$9-Límites!$C$9)*Clientes!T307*12+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T307*12+AI274*Clientes!T307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AJ307*(Energía!AA307-Clientes!U307*Límites!$D$9*12)+AJ296*(Límites!$D$9-Límites!$C$9)*Clientes!U307*12+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U307*12+AJ274*Clientes!U307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AK307*(Energía!AB307-Clientes!V307*Límites!$D$9*12)+AK296*(Límites!$D$9-Límites!$C$9)*Clientes!V307*12+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V307*12+AK274*Clientes!V307*Límites!$B$10*12)*(1-$C307)*1000","v":0},{"$f":"+(AL307*(Energía!AC307-Clientes!W307*Límites!$D$9*12)+AL296*(Límites!$D$9-Límites!$C$9)*Clientes!W307*12+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W307*12+AL274*Clientes!W307*Límites!$B$10*12)*(1-$C307)*1000","v":0},0,{"$f":"+Potencia!T307*$AN307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!U307*$AO307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!V307*$AP307*12*1000*(1-$C307)","v":0},{"$f":"+Potencia!W307*$AQ307*12*1000*(1-$C307)","v":0},0]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!H390","v":"x1"},{"$f":"+IF(B308=0,0,VLOOKUP(B308,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+$J275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+$J275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+$J275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+($J308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+$J275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!U308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$K308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!T308*$K308*12*1000*(1-$C308)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI308*(Energía!Z308-Clientes!T308*Límites!$D$9*12)+AI297*(Límites!$D$9-Límites!$C$9)*Clientes!T308*12+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T308*12+AI275*Clientes!T308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AJ308*(Energía!AA308-Clientes!U308*Límites!$D$9*12)+AJ297*(Límites!$D$9-Límites!$C$9)*Clientes!U308*12+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U308*12+AJ275*Clientes!U308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AK308*(Energía!AB308-Clientes!V308*Límites!$D$9*12)+AK297*(Límites!$D$9-Límites!$C$9)*Clientes!V308*12+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V308*12+AK275*Clientes!V308*Límites!$B$10*12)*(1-$C308)*1000","v":0},{"$f":"+(AL308*(Energía!AC308-Clientes!W308*Límites!$D$9*12)+AL297*(Límites!$D$9-Límites!$C$9)*Clientes!W308*12+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W308*12+AL275*Clientes!W308*Límites!$B$10*12)*(1-$C308)*1000","v":0},0,{"$f":"+Potencia!T308*$AN308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!U308*$AO308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!V308*$AP308*12*1000*(1-$C308)","v":0},{"$f":"+Potencia!W308*$AQ308*12*1000*(1-$C308)","v":0},0]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!H391","v":"x2"},{"$f":"+IF(B309=0,0,VLOOKUP(B309,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+$J276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+$J276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+$J276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+($J309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+$J276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!U309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$K309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!T309*$K309*12*1000*(1-$C309)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI309*(Energía!Z309-Clientes!T309*Límites!$D$9*12)+AI298*(Límites!$D$9-Límites!$C$9)*Clientes!T309*12+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T309*12+AI276*Clientes!T309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AJ309*(Energía!AA309-Clientes!U309*Límites!$D$9*12)+AJ298*(Límites!$D$9-Límites!$C$9)*Clientes!U309*12+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U309*12+AJ276*Clientes!U309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AK309*(Energía!AB309-Clientes!V309*Límites!$D$9*12)+AK298*(Límites!$D$9-Límites!$C$9)*Clientes!V309*12+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V309*12+AK276*Clientes!V309*Límites!$B$10*12)*(1-$C309)*1000","v":0},{"$f":"+(AL309*(Energía!AC309-Clientes!W309*Límites!$D$9*12)+AL298*(Límites!$D$9-Límites!$C$9)*Clientes!W309*12+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W309*12+AL276*Clientes!W309*Límites!$B$10*12)*(1-$C309)*1000","v":0},0,{"$f":"+Potencia!T309*$AN309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!U309*$AO309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!V309*$AP309*12*1000*(1-$C309)","v":0},{"$f":"+Potencia!W309*$AQ309*12*1000*(1-$C309)","v":0},0]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!H392","v":"Discap."},{"$f":"+IF(B310=0,0,VLOOKUP(B310,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+$J277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+$J277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+$J277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+($J310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+$J277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!U310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$K310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!T310*$K310*12*1000*(1-$C310)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI310*(Energía!Z310-Clientes!T310*Límites!$D$9*12)+AI299*(Límites!$D$9-Límites!$C$9)*Clientes!T310*12+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T310*12+AI277*Clientes!T310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AJ310*(Energía!AA310-Clientes!U310*Límites!$D$9*12)+AJ299*(Límites!$D$9-Límites!$C$9)*Clientes!U310*12+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U310*12+AJ277*Clientes!U310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AK310*(Energía!AB310-Clientes!V310*Límites!$D$9*12)+AK299*(Límites!$D$9-Límites!$C$9)*Clientes!V310*12+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V310*12+AK277*Clientes!V310*Límites!$B$10*12)*(1-$C310)*1000","v":0},{"$f":"+(AL310*(Energía!AC310-Clientes!W310*Límites!$D$9*12)+AL299*(Límites!$D$9-Límites!$C$9)*Clientes!W310*12+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W310*12+AL277*Clientes!W310*Límites!$B$10*12)*(1-$C310)*1000","v":0},0,{"$f":"+Potencia!T310*$AN310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!U310*$AO310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!V310*$AP310*12*1000*(1-$C310)","v":0},{"$f":"+Potencia!W310*$AQ310*12*1000*(1-$C310)","v":0},0]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H393","v":"Discapacitados 601-más"},{"$f":"+IF(B311=0,0,VLOOKUP(B311,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+$J278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+$J278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+$J278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+($J311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+$J278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!U311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$K311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!T311*$K311*12*1000*(1-$C311)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI311*(Energía!Z311-Clientes!T311*Límites!$D$9*12)+AI300*(Límites!$D$9-Límites!$C$9)*Clientes!T311*12+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T311*12+AI278*Clientes!T311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AJ311*(Energía!AA311-Clientes!U311*Límites!$D$9*12)+AJ300*(Límites!$D$9-Límites!$C$9)*Clientes!U311*12+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U311*12+AJ278*Clientes!U311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AK311*(Energía!AB311-Clientes!V311*Límites!$D$9*12)+AK300*(Límites!$D$9-Límites!$C$9)*Clientes!V311*12+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V311*12+AK278*Clientes!V311*Límites!$B$10*12)*(1-$C311)*1000","v":0},{"$f":"+(AL311*(Energía!AC311-Clientes!W311*Límites!$D$9*12)+AL300*(Límites!$D$9-Límites!$C$9)*Clientes!W311*12+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W311*12+AL278*Clientes!W311*Límites!$B$10*12)*(1-$C311)*1000","v":0},0,{"$f":"+Potencia!T311*$AN311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!U311*$AO311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!V311*$AP311*12*1000*(1-$C311)","v":0},{"$f":"+Potencia!W311*$AQ311*12*1000*(1-$C311)","v":0},0]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!H394","v":"Cruz Roja"},{"$f":"+IF(B312=0,0,VLOOKUP(B312,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+$J279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+$J279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+$J279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+($J312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+$J279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!U312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$K312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!T312*$K312*12*1000*(1-$C312)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI312*(Energía!Z312-Clientes!T312*Límites!$D$9*12)+AI301*(Límites!$D$9-Límites!$C$9)*Clientes!T312*12+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T312*12+AI279*Clientes!T312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AJ312*(Energía!AA312-Clientes!U312*Límites!$D$9*12)+AJ301*(Límites!$D$9-Límites!$C$9)*Clientes!U312*12+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U312*12+AJ279*Clientes!U312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AK312*(Energía!AB312-Clientes!V312*Límites!$D$9*12)+AK301*(Límites!$D$9-Límites!$C$9)*Clientes!V312*12+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V312*12+AK279*Clientes!V312*Límites!$B$10*12)*(1-$C312)*1000","v":0},{"$f":"+(AL312*(Energía!AC312-Clientes!W312*Límites!$D$9*12)+AL301*(Límites!$D$9-Límites!$C$9)*Clientes!W312*12+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W312*12+AL279*Clientes!W312*Límites!$B$10*12)*(1-$C312)*1000","v":0},0,{"$f":"+Potencia!T312*$AN312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!U312*$AO312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!V312*$AP312*12*1000*(1-$C312)","v":0},{"$f":"+Potencia!W312*$AQ312*12*1000*(1-$C312)","v":0},0]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!H395","v":0},{"$f":"+IF(B313=0,0,VLOOKUP(B313,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+SUM(M314:M323)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T313*$K313*12*1000*(1-$C313)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT314:AT323)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!H396","v":"Regular"},{"$f":"+IF(B314=0,0,VLOOKUP(B314,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,{"$f":"+J313","v":0},{"$f":"+K313","v":0},null,{"$f":"+($J314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+$J270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+$J270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+$J270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+($J314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+$J303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+$J292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+$J281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+$J270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+M314","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!U314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!V314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!W314*$K314*12*1000*(1-$C314)","v":0},{"$f":"+Potencia!T314*$K314*12*1000*(1-$C314)","v":0},null,{"$f":"IF(M314=0,0,$E314*$F$4*$G314/$Q$268)","v":0},{"$f":"IF(N314=0,0,$E314*$F$4*$G314/$N$268)","v":0},{"$f":"IF(O314=0,0,$E314*$F$4*$G314/$O$268)","v":0},{"$f":"IF(P314=0,0,$E314*$F$4*$G314/$P$268)","v":0},{"$f":"IF(Q314=0,0,$E314*$F$4*$G314/$Q$268)","v":0},{"$f":"IF(R314=0,0,$E314*$F$4*$H314/$R$268)","v":0},{"$f":"IF(S314=0,0,$E314*$F$4*$H314/$S$268)","v":0},{"$f":"IF(T314=0,0,$E314*$F$4*$H314/$T$268)","v":0},{"$f":"IF(U314=0,0,$E314*$F$4*$H314/$U$268)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI314*(Energía!Z314-Clientes!T314*Límites!$E$9*12)+AI303*(Límites!$E$9-Límites!$D$9)*Clientes!T314*12+AI292*(Límites!$D$9-Límites!$C$9)*Clientes!T314*12+AI281*(Límites!$C$9-Límites!$B$10)*Clientes!T314*12+AI270*Clientes!T314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AJ314*(Energía!AA314-Clientes!U314*Límites!$E$9*12)+AJ303*(Límites!$E$9-Límites!$D$9)*Clientes!U314*12+AJ292*(Límites!$D$9-Límites!$C$9)*Clientes!U314*12+AJ281*(Límites!$C$9-Límites!$B$10)*Clientes!U314*12+AJ270*Clientes!U314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AK314*(Energía!AB314-Clientes!V314*Límites!$E$9*12)+AK303*(Límites!$E$9-Límites!$D$9)*Clientes!V314*12+AK292*(Límites!$D$9-Límites!$C$9)*Clientes!V314*12+AK281*(Límites!$C$9-Límites!$B$10)*Clientes!V314*12+AK270*Clientes!V314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+(AL314*(Energía!AC314-Clientes!W314*Límites!$E$9*12)+AL303*(Límites!$E$9-Límites!$D$9)*Clientes!W314*12+AL292*(Límites!$D$9-Límites!$C$9)*Clientes!W314*12+AL281*(Límites!$C$9-Límites!$B$10)*Clientes!W314*12+AL270*Clientes!W314*Límites!$B$10*12)*(1-$C314)*1000","v":0},{"$f":"+AT314","v":0},{"$f":"+Potencia!T314*$AN314*12*1000*(1-$C314)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!H397","v":"Agro"},{"$f":"+IF(B315=0,0,VLOOKUP(B315,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,0,1,null,0,0,null,{"$f":"+($J315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+$J271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+$J271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+$J271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+($J315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+$J304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+$J293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+$J282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+$J271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!U315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!V315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!W315*$K315*12*1000*(1-$C315)","v":0},{"$f":"+Potencia!T315*$K315*12*1000*(1-$C315)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI315*(Energía!Z315-Clientes!T315*Límites!$E$9*12)+AI304*(Límites!$E$9-Límites!$D$9)*Clientes!T315*12+AI293*(Límites!$D$9-Límites!$C$9)*Clientes!T315*12+AI282*(Límites!$C$9-Límites!$B$10)*Clientes!T315*12+AI271*Clientes!T315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AJ315*(Energía!AA315-Clientes!U315*Límites!$E$9*12)+AJ304*(Límites!$E$9-Límites!$D$9)*Clientes!U315*12+AJ293*(Límites!$D$9-Límites!$C$9)*Clientes!U315*12+AJ282*(Límites!$C$9-Límites!$B$10)*Clientes!U315*12+AJ271*Clientes!U315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AK315*(Energía!AB315-Clientes!V315*Límites!$E$9*12)+AK304*(Límites!$E$9-Límites!$D$9)*Clientes!V315*12+AK293*(Límites!$D$9-Límites!$C$9)*Clientes!V315*12+AK282*(Límites!$C$9-Límites!$B$10)*Clientes!V315*12+AK271*Clientes!V315*Límites!$B$10*12)*(1-$C315)*1000","v":0},{"$f":"+(AL315*(Energía!AC315-Clientes!W315*Límites!$E$9*12)+AL304*(Límites!$E$9-Límites!$D$9)*Clientes!W315*12+AL293*(Límites!$D$9-Límites!$C$9)*Clientes!W315*12+AL282*(Límites!$C$9-Límites!$B$10)*Clientes!W315*12+AL271*Clientes!W315*Límites!$B$10*12)*(1-$C315)*1000","v":0},0,{"$f":"+Potencia!T315*$AN315*12*1000*(1-$C315)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!H398","v":"Jub. 1"},{"$f":"+IF(B316=0,0,VLOOKUP(B316,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+$J272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+$J272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+$J272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+($J316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+$J305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+$J294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+$J283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+$J272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!U316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!V316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!W316*$K316*12*1000*(1-$C316)","v":0},{"$f":"+Potencia!T316*$K316*12*1000*(1-$C316)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI316*(Energía!Z316-Clientes!T316*Límites!$E$9*12)+AI305*(Límites!$E$9-Límites!$D$9)*Clientes!T316*12+AI294*(Límites!$D$9-Límites!$C$9)*Clientes!T316*12+AI283*(Límites!$C$9-Límites!$B$10)*Clientes!T316*12+AI272*Clientes!T316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AJ316*(Energía!AA316-Clientes!U316*Límites!$E$9*12)+AJ305*(Límites!$E$9-Límites!$D$9)*Clientes!U316*12+AJ294*(Límites!$D$9-Límites!$C$9)*Clientes!U316*12+AJ283*(Límites!$C$9-Límites!$B$10)*Clientes!U316*12+AJ272*Clientes!U316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AK316*(Energía!AB316-Clientes!V316*Límites!$E$9*12)+AK305*(Límites!$E$9-Límites!$D$9)*Clientes!V316*12+AK294*(Límites!$D$9-Límites!$C$9)*Clientes!V316*12+AK283*(Límites!$C$9-Límites!$B$10)*Clientes!V316*12+AK272*Clientes!V316*Límites!$B$10*12)*(1-$C316)*1000","v":0},{"$f":"+(AL316*(Energía!AC316-Clientes!W316*Límites!$E$9*12)+AL305*(Límites!$E$9-Límites!$D$9)*Clientes!W316*12+AL294*(Límites!$D$9-Límites!$C$9)*Clientes!W316*12+AL283*(Límites!$C$9-Límites!$B$10)*Clientes!W316*12+AL272*Clientes!W316*Límites!$B$10*12)*(1-$C316)*1000","v":0},0,{"$f":"+Potencia!T316*$AN316*12*1000*(1-$C316)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!H399","v":"Jub. 2"},{"$f":"+IF(B317=0,0,VLOOKUP(B317,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+$J273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+$J273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+$J273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+($J317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+$J306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+$J295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+$J284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+$J273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!U317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!V317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!W317*$K317*12*1000*(1-$C317)","v":0},{"$f":"+Potencia!T317*$K317*12*1000*(1-$C317)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI317*(Energía!Z317-Clientes!T317*Límites!$E$9*12)+AI306*(Límites!$E$9-Límites!$D$9)*Clientes!T317*12+AI295*(Límites!$D$9-Límites!$C$9)*Clientes!T317*12+AI284*(Límites!$C$9-Límites!$B$10)*Clientes!T317*12+AI273*Clientes!T317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AJ317*(Energía!AA317-Clientes!U317*Límites!$E$9*12)+AJ306*(Límites!$E$9-Límites!$D$9)*Clientes!U317*12+AJ295*(Límites!$D$9-Límites!$C$9)*Clientes!U317*12+AJ284*(Límites!$C$9-Límites!$B$10)*Clientes!U317*12+AJ273*Clientes!U317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AK317*(Energía!AB317-Clientes!V317*Límites!$E$9*12)+AK306*(Límites!$E$9-Límites!$D$9)*Clientes!V317*12+AK295*(Límites!$D$9-Límites!$C$9)*Clientes!V317*12+AK284*(Límites!$C$9-Límites!$B$10)*Clientes!V317*12+AK273*Clientes!V317*Límites!$B$10*12)*(1-$C317)*1000","v":0},{"$f":"+(AL317*(Energía!AC317-Clientes!W317*Límites!$E$9*12)+AL306*(Límites!$E$9-Límites!$D$9)*Clientes!W317*12+AL295*(Límites!$D$9-Límites!$C$9)*Clientes!W317*12+AL284*(Límites!$C$9-Límites!$B$10)*Clientes!W317*12+AL273*Clientes!W317*Límites!$B$10*12)*(1-$C317)*1000","v":0},0,{"$f":"+Potencia!T317*$AN317*12*1000*(1-$C317)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!H400","v":"Político"},{"$f":"+IF(B318=0,0,VLOOKUP(B318,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,0,1,null,0,0,null,{"$f":"+($J318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+$J274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+$J274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+$J274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+($J318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+$J307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+$J296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+$J285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+$J274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!U318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!V318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!W318*$K318*12*1000*(1-$C318)","v":0},{"$f":"+Potencia!T318*$K318*12*1000*(1-$C318)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI318*(Energía!Z318-Clientes!T318*Límites!$E$9*12)+AI307*(Límites!$E$9-Límites!$D$9)*Clientes!T318*12+AI296*(Límites!$D$9-Límites!$C$9)*Clientes!T318*12+AI285*(Límites!$C$9-Límites!$B$10)*Clientes!T318*12+AI274*Clientes!T318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AJ318*(Energía!AA318-Clientes!U318*Límites!$E$9*12)+AJ307*(Límites!$E$9-Límites!$D$9)*Clientes!U318*12+AJ296*(Límites!$D$9-Límites!$C$9)*Clientes!U318*12+AJ285*(Límites!$C$9-Límites!$B$10)*Clientes!U318*12+AJ274*Clientes!U318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AK318*(Energía!AB318-Clientes!V318*Límites!$E$9*12)+AK307*(Límites!$E$9-Límites!$D$9)*Clientes!V318*12+AK296*(Límites!$D$9-Límites!$C$9)*Clientes!V318*12+AK285*(Límites!$C$9-Límites!$B$10)*Clientes!V318*12+AK274*Clientes!V318*Límites!$B$10*12)*(1-$C318)*1000","v":0},{"$f":"+(AL318*(Energía!AC318-Clientes!W318*Límites!$E$9*12)+AL307*(Límites!$E$9-Límites!$D$9)*Clientes!W318*12+AL296*(Límites!$D$9-Límites!$C$9)*Clientes!W318*12+AL285*(Límites!$C$9-Límites!$B$10)*Clientes!W318*12+AL274*Clientes!W318*Límites!$B$10*12)*(1-$C318)*1000","v":0},0,{"$f":"+Potencia!T318*$AN318*12*1000*(1-$C318)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!H401","v":"x1"},{"$f":"+IF(B319=0,0,VLOOKUP(B319,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+$J275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+$J275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+$J275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+($J319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+$J308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+$J297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+$J286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+$J275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!U319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!V319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!W319*$K319*12*1000*(1-$C319)","v":0},{"$f":"+Potencia!T319*$K319*12*1000*(1-$C319)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI319*(Energía!Z319-Clientes!T319*Límites!$E$9*12)+AI308*(Límites!$E$9-Límites!$D$9)*Clientes!T319*12+AI297*(Límites!$D$9-Límites!$C$9)*Clientes!T319*12+AI286*(Límites!$C$9-Límites!$B$10)*Clientes!T319*12+AI275*Clientes!T319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AJ319*(Energía!AA319-Clientes!U319*Límites!$E$9*12)+AJ308*(Límites!$E$9-Límites!$D$9)*Clientes!U319*12+AJ297*(Límites!$D$9-Límites!$C$9)*Clientes!U319*12+AJ286*(Límites!$C$9-Límites!$B$10)*Clientes!U319*12+AJ275*Clientes!U319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AK319*(Energía!AB319-Clientes!V319*Límites!$E$9*12)+AK308*(Límites!$E$9-Límites!$D$9)*Clientes!V319*12+AK297*(Límites!$D$9-Límites!$C$9)*Clientes!V319*12+AK286*(Límites!$C$9-Límites!$B$10)*Clientes!V319*12+AK275*Clientes!V319*Límites!$B$10*12)*(1-$C319)*1000","v":0},{"$f":"+(AL319*(Energía!AC319-Clientes!W319*Límites!$E$9*12)+AL308*(Límites!$E$9-Límites!$D$9)*Clientes!W319*12+AL297*(Límites!$D$9-Límites!$C$9)*Clientes!W319*12+AL286*(Límites!$C$9-Límites!$B$10)*Clientes!W319*12+AL275*Clientes!W319*Límites!$B$10*12)*(1-$C319)*1000","v":0},0,{"$f":"+Potencia!T319*$AN319*12*1000*(1-$C319)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!H402","v":"x2"},{"$f":"+IF(B320=0,0,VLOOKUP(B320,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,0,1,null,0,0,null,{"$f":"+($J320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+$J276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+$J276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+$J276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+($J320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+$J309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+$J298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+$J287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+$J276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!U320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!V320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!W320*$K320*12*1000*(1-$C320)","v":0},{"$f":"+Potencia!T320*$K320*12*1000*(1-$C320)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI320*(Energía!Z320-Clientes!T320*Límites!$E$9*12)+AI309*(Límites!$E$9-Límites!$D$9)*Clientes!T320*12+AI298*(Límites!$D$9-Límites!$C$9)*Clientes!T320*12+AI287*(Límites!$C$9-Límites!$B$10)*Clientes!T320*12+AI276*Clientes!T320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AJ320*(Energía!AA320-Clientes!U320*Límites!$E$9*12)+AJ309*(Límites!$E$9-Límites!$D$9)*Clientes!U320*12+AJ298*(Límites!$D$9-Límites!$C$9)*Clientes!U320*12+AJ287*(Límites!$C$9-Límites!$B$10)*Clientes!U320*12+AJ276*Clientes!U320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AK320*(Energía!AB320-Clientes!V320*Límites!$E$9*12)+AK309*(Límites!$E$9-Límites!$D$9)*Clientes!V320*12+AK298*(Límites!$D$9-Límites!$C$9)*Clientes!V320*12+AK287*(Límites!$C$9-Límites!$B$10)*Clientes!V320*12+AK276*Clientes!V320*Límites!$B$10*12)*(1-$C320)*1000","v":0},{"$f":"+(AL320*(Energía!AC320-Clientes!W320*Límites!$E$9*12)+AL309*(Límites!$E$9-Límites!$D$9)*Clientes!W320*12+AL298*(Límites!$D$9-Límites!$C$9)*Clientes!W320*12+AL287*(Límites!$C$9-Límites!$B$10)*Clientes!W320*12+AL276*Clientes!W320*Límites!$B$10*12)*(1-$C320)*1000","v":0},0,{"$f":"+Potencia!T320*$AN320*12*1000*(1-$C320)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!H403","v":"Discap."},{"$f":"+IF(B321=0,0,VLOOKUP(B321,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+$J277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+$J277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+$J277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+($J321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+$J310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+$J299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+$J288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+$J277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!U321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!V321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!W321*$K321*12*1000*(1-$C321)","v":0},{"$f":"+Potencia!T321*$K321*12*1000*(1-$C321)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI321*(Energía!Z321-Clientes!T321*Límites!$E$9*12)+AI310*(Límites!$E$9-Límites!$D$9)*Clientes!T321*12+AI299*(Límites!$D$9-Límites!$C$9)*Clientes!T321*12+AI288*(Límites!$C$9-Límites!$B$10)*Clientes!T321*12+AI277*Clientes!T321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AJ321*(Energía!AA321-Clientes!U321*Límites!$E$9*12)+AJ310*(Límites!$E$9-Límites!$D$9)*Clientes!U321*12+AJ299*(Límites!$D$9-Límites!$C$9)*Clientes!U321*12+AJ288*(Límites!$C$9-Límites!$B$10)*Clientes!U321*12+AJ277*Clientes!U321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AK321*(Energía!AB321-Clientes!V321*Límites!$E$9*12)+AK310*(Límites!$E$9-Límites!$D$9)*Clientes!V321*12+AK299*(Límites!$D$9-Límites!$C$9)*Clientes!V321*12+AK288*(Límites!$C$9-Límites!$B$10)*Clientes!V321*12+AK277*Clientes!V321*Límites!$B$10*12)*(1-$C321)*1000","v":0},{"$f":"+(AL321*(Energía!AC321-Clientes!W321*Límites!$E$9*12)+AL310*(Límites!$E$9-Límites!$D$9)*Clientes!W321*12+AL299*(Límites!$D$9-Límites!$C$9)*Clientes!W321*12+AL288*(Límites!$C$9-Límites!$B$10)*Clientes!W321*12+AL277*Clientes!W321*Límites!$B$10*12)*(1-$C321)*1000","v":0},0,{"$f":"+Potencia!T321*$AN321*12*1000*(1-$C321)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H404","v":"Discapacitados 601-más"},{"$f":"+IF(B322=0,0,VLOOKUP(B322,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,0,1,null,0,0,null,{"$f":"+($J322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+$J278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+$J278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+$J278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+($J322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+$J311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+$J300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+$J289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+$J278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,null,null,{"$f":"+Potencia!T322*$K322*12*1000*(1-$C322)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI322*(Energía!Z322-Clientes!T322*Límites!$E$9*12)+AI311*(Límites!$E$9-Límites!$D$9)*Clientes!T322*12+AI300*(Límites!$D$9-Límites!$C$9)*Clientes!T322*12+AI289*(Límites!$C$9-Límites!$B$10)*Clientes!T322*12+AI278*Clientes!T322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AJ322*(Energía!AA322-Clientes!U322*Límites!$E$9*12)+AJ311*(Límites!$E$9-Límites!$D$9)*Clientes!U322*12+AJ300*(Límites!$D$9-Límites!$C$9)*Clientes!U322*12+AJ289*(Límites!$C$9-Límites!$B$10)*Clientes!U322*12+AJ278*Clientes!U322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AK322*(Energía!AB322-Clientes!V322*Límites!$E$9*12)+AK311*(Límites!$E$9-Límites!$D$9)*Clientes!V322*12+AK300*(Límites!$D$9-Límites!$C$9)*Clientes!V322*12+AK289*(Límites!$C$9-Límites!$B$10)*Clientes!V322*12+AK278*Clientes!V322*Límites!$B$10*12)*(1-$C322)*1000","v":0},{"$f":"+(AL322*(Energía!AC322-Clientes!W322*Límites!$E$9*12)+AL311*(Límites!$E$9-Límites!$D$9)*Clientes!W322*12+AL300*(Límites!$D$9-Límites!$C$9)*Clientes!W322*12+AL289*(Límites!$C$9-Límites!$B$10)*Clientes!W322*12+AL278*Clientes!W322*Límites!$B$10*12)*(1-$C322)*1000","v":0},0,{"$f":"+Potencia!T322*$AN322*12*1000*(1-$C322)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!H405","v":"Cruz Roja"},{"$f":"+IF(B323=0,0,VLOOKUP(B323,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,0,1,null,0,0,null,{"$f":"+($J323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+$J279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+$J279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+$J279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+($J323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+$J312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+$J301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+$J290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+$J279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,null,null,{"$f":"+Potencia!T323*$K323*12*1000*(1-$C323)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI323*(Energía!Z323-Clientes!T323*Límites!$E$9*12)+AI312*(Límites!$E$9-Límites!$D$9)*Clientes!T323*12+AI301*(Límites!$D$9-Límites!$C$9)*Clientes!T323*12+AI290*(Límites!$C$9-Límites!$B$10)*Clientes!T323*12+AI279*Clientes!T323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AJ323*(Energía!AA323-Clientes!U323*Límites!$E$9*12)+AJ312*(Límites!$E$9-Límites!$D$9)*Clientes!U323*12+AJ301*(Límites!$D$9-Límites!$C$9)*Clientes!U323*12+AJ290*(Límites!$C$9-Límites!$B$10)*Clientes!U323*12+AJ279*Clientes!U323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AK323*(Energía!AB323-Clientes!V323*Límites!$E$9*12)+AK312*(Límites!$E$9-Límites!$D$9)*Clientes!V323*12+AK301*(Límites!$D$9-Límites!$C$9)*Clientes!V323*12+AK290*(Límites!$C$9-Límites!$B$10)*Clientes!V323*12+AK279*Clientes!V323*Límites!$B$10*12)*(1-$C323)*1000","v":0},{"$f":"+(AL323*(Energía!AC323-Clientes!W323*Límites!$E$9*12)+AL312*(Límites!$E$9-Límites!$D$9)*Clientes!W323*12+AL301*(Límites!$D$9-Límites!$C$9)*Clientes!W323*12+AL290*(Límites!$C$9-Límites!$B$10)*Clientes!W323*12+AL279*Clientes!W323*Límites!$B$10*12)*(1-$C323)*1000","v":0},0,{"$f":"+Potencia!T323*$AN323*12*1000*(1-$C323)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!H406","v":0},{"$f":"+IF(B324=0,0,VLOOKUP(B324,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,null,null,null,{"$f":"+SUM(M325,M336,M347,M358,M369)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T324*$K324*12*1000*(1-$C324)","v":0},null,{"$f":"IF(M324=0,0,$E324*$F$3*$G324/$Q$324)","v":0},{"$f":"IF(N324=0,0,$E324*$G$3*$G324/$N$324)","v":0},{"$f":"IF(O324=0,0,$E324*$H$3*$G324/$O$324)","v":0},{"$f":"IF(P324=0,0,$E324*$I$3*$G324/$P$324)","v":0},{"$f":"IF(Q324=0,0,$E324*$F$3*$G324/$Q$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*$H324/$R$324)","v":0},{"$f":"IF(S324=0,0,$E324*$G$3*$H324/$S$324)","v":0},{"$f":"IF(T324=0,0,$E324*$H$3*$H324/$T$324)","v":0},{"$f":"IF(U324=0,0,$E324*$I$3*$H324/$U$324)","v":0},{"$f":"IF(R324=0,0,$E324*$F$3*$H324/R324)","v":0},null,{"$f":"+$J324*X324","v":0},{"$f":"+$J324*Y324","v":0},{"$f":"+$J324*Z324","v":0},{"$f":"+$J324*AA324","v":0},{"$f":"+$J324*AB324","v":0},{"$f":"+AC324*$K324","v":0},{"$f":"+AD324*$K324","v":0},{"$f":"+AE324*$K324","v":0},{"$f":"+AF324*$K324","v":0},{"$f":"+AC324*$K324","v":0},null,{"$f":"+SUM(AT325,AT336,AT347,AT358,AT369)","v":0},0,0,0,0,0,0,0,0,{"$f":"+AY324","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!H407","v":0},{"$f":"+IF(B325=0,0,VLOOKUP(B325,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E324","v":0},null,{"$f":"+G324","v":1},{"$f":"+H324","v":0},null,0,0,null,{"$f":"+SUM(M326:M335)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T325*$K325*12*1000*(1-$C325)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT326:AT335)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!H408","v":"Regular"},{"$f":"+IF(B326=0,0,VLOOKUP(B326,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,{"$f":"+E325","v":0},null,1,0,null,{"$f":"+J325","v":0},{"$f":"+K325","v":0},null,{"$f":"+$J326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+$J326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+M326","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!U326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$K326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!T326*$K326*12*1000*(1-$C326)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI326*Energía!Z326*(1-$C326)*1000","v":0},{"$f":"+AJ326*Energía!AA326*(1-$C326)*1000","v":0},{"$f":"+AK326*Energía!AB326*(1-$C326)*1000","v":0},{"$f":"+AL326*Energía!AC326*(1-$C326)*1000","v":0},{"$f":"+AT326","v":0},{"$f":"+Potencia!T326*$AN326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!U326*$AO326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!V326*$AP326*12*1000*(1-$C326)","v":0},{"$f":"+Potencia!W326*$AQ326*12*1000*(1-$C326)","v":0},0]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!H409","v":"Agro"},{"$f":"+IF(B327=0,0,VLOOKUP(B327,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+$J327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+$J327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!U327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$K327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!T327*$K327*12*1000*(1-$C327)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI327*Energía!Z327*(1-$C327)*1000","v":0},{"$f":"+AJ327*Energía!AA327*(1-$C327)*1000","v":0},{"$f":"+AK327*Energía!AB327*(1-$C327)*1000","v":0},{"$f":"+AL327*Energía!AC327*(1-$C327)*1000","v":0},0,{"$f":"+Potencia!T327*$AN327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!U327*$AO327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!V327*$AP327*12*1000*(1-$C327)","v":0},{"$f":"+Potencia!W327*$AQ327*12*1000*(1-$C327)","v":0},0]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!H410","v":"Jub. 1"},{"$f":"+IF(B328=0,0,VLOOKUP(B328,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+$J328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!U328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$K328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!T328*$K328*12*1000*(1-$C328)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI328*Energía!Z328*(1-$C328)*1000","v":0},{"$f":"+AJ328*Energía!AA328*(1-$C328)*1000","v":0},{"$f":"+AK328*Energía!AB328*(1-$C328)*1000","v":0},{"$f":"+AL328*Energía!AC328*(1-$C328)*1000","v":0},0,{"$f":"+Potencia!T328*$AN328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!U328*$AO328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!V328*$AP328*12*1000*(1-$C328)","v":0},{"$f":"+Potencia!W328*$AQ328*12*1000*(1-$C328)","v":0},0]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!H411","v":"Jub. 2"},{"$f":"+IF(B329=0,0,VLOOKUP(B329,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+$J329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!U329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$K329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!T329*$K329*12*1000*(1-$C329)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI329*((Energía!Z329-Clientes!T329*Límites!$B$14*12)+Clientes!T329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AJ329*((Energía!AA329-Clientes!U329*Límites!$B$14*12)+Clientes!U329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AK329*((Energía!AB329-Clientes!V329*Límites!$B$14*12)+Clientes!V329*Límites!$B$14*12*(1-$C329))*1000","v":0},{"$f":"+AL329*((Energía!AC329-Clientes!W329*Límites!$B$14*12)+Clientes!W329*Límites!$B$14*12*(1-$C329))*1000","v":0},0,{"$f":"+Potencia!T329*$AN329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!U329*$AO329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!V329*$AP329*12*1000*(1-$C329)","v":0},{"$f":"+Potencia!W329*$AQ329*12*1000*(1-$C329)","v":0},0]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!H412","v":"Político"},{"$f":"+IF(B330=0,0,VLOOKUP(B330,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+$J330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+$J330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!U330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$K330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!T330*$K330*12*1000*(1-$C330)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI330*Energía!Z330*(1-$C330)*1000","v":0},{"$f":"+AJ330*Energía!AA330*(1-$C330)*1000","v":0},{"$f":"+AK330*Energía!AB330*(1-$C330)*1000","v":0},{"$f":"+AL330*Energía!AC330*(1-$C330)*1000","v":0},0,{"$f":"+Potencia!T330*$AN330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!U330*$AO330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!V330*$AP330*12*1000*(1-$C330)","v":0},{"$f":"+Potencia!W330*$AQ330*12*1000*(1-$C330)","v":0},0]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!H413","v":"x1"},{"$f":"+IF(B331=0,0,VLOOKUP(B331,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+$J331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!U331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$K331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!T331*$K331*12*1000*(1-$C331)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI331*Energía!Z331*(1-$C331)*1000","v":0},{"$f":"+AJ331*Energía!AA331*(1-$C331)*1000","v":0},{"$f":"+AK331*Energía!AB331*(1-$C331)*1000","v":0},{"$f":"+AL331*Energía!AC331*(1-$C331)*1000","v":0},0,{"$f":"+Potencia!T331*$AN331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!U331*$AO331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!V331*$AP331*12*1000*(1-$C331)","v":0},{"$f":"+Potencia!W331*$AQ331*12*1000*(1-$C331)","v":0},0]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!H414","v":"x2"},{"$f":"+IF(B332=0,0,VLOOKUP(B332,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+$J332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+$J332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!U332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$K332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!T332*$K332*12*1000*(1-$C332)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI332*((Energía!Z332-Clientes!T332*Límites!$B$16*12)+Clientes!T332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AJ332*((Energía!AA332-Clientes!U332*Límites!$B$16*12)+Clientes!U332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AK332*((Energía!AB332-Clientes!V332*Límites!$B$16*12)+Clientes!V332*Límites!$B$16*12*(1-$C332))*1000","v":0},{"$f":"+AL332*((Energía!AC332-Clientes!W332*Límites!$B$16*12)+Clientes!W332*Límites!$B$16*12*(1-$C332))*1000","v":0},0,{"$f":"+Potencia!T332*$AN332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!U332*$AO332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!V332*$AP332*12*1000*(1-$C332)","v":0},{"$f":"+Potencia!W332*$AQ332*12*1000*(1-$C332)","v":0},0]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!H415","v":"Discap."},{"$f":"+IF(B333=0,0,VLOOKUP(B333,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+$J333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!U333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$K333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!T333*$K333*12*1000*(1-$C333)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI333*Energía!Z333*(1-$C333)*1000","v":0},{"$f":"+AJ333*Energía!AA333*(1-$C333)*1000","v":0},{"$f":"+AK333*Energía!AB333*(1-$C333)*1000","v":0},{"$f":"+AL333*Energía!AC333*(1-$C333)*1000","v":0},0,{"$f":"+Potencia!T333*$AN333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!U333*$AO333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!V333*$AP333*12*1000*(1-$C333)","v":0},{"$f":"+Potencia!W333*$AQ333*12*1000*(1-$C333)","v":0},0]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!H416","v":"Discapacitados 601-más"},{"$f":"+IF(B334=0,0,VLOOKUP(B334,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+$J334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+$J334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!U334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$K334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!T334*$K334*12*1000*(1-$C334)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI334*((Energía!Z334-Clientes!T334*Límites!$B$15*12)+Clientes!T334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AJ334*((Energía!AA334-Clientes!U334*Límites!$B$15*12)+Clientes!U334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AK334*((Energía!AB334-Clientes!V334*Límites!$B$15*12)+Clientes!V334*Límites!$B$15*12*(1-$C334))*1000","v":0},{"$f":"+AL334*((Energía!AC334-Clientes!W334*Límites!$B$15*12)+Clientes!W334*Límites!$B$15*12*(1-$C334))*1000","v":0},0,{"$f":"+Potencia!T334*$AN334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!U334*$AO334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!V334*$AP334*12*1000*(1-$C334)","v":0},{"$f":"+Potencia!W334*$AQ334*12*1000*(1-$C334)","v":0},0]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!H417","v":"Cruz Roja"},{"$f":"+IF(B335=0,0,VLOOKUP(B335,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+$J335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+$J335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!U335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$K335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!T335*$K335*12*1000*(1-$C335)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AI335*Energía!Z335*(1-$C335)*1000","v":0},{"$f":"+AJ335*Energía!AA335*(1-$C335)*1000","v":0},{"$f":"+AK335*Energía!AB335*(1-$C335)*1000","v":0},{"$f":"+AL335*Energía!AC335*(1-$C335)*1000","v":0},0,{"$f":"+Potencia!T335*$AN335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!U335*$AO335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!V335*$AP335*12*1000*(1-$C335)","v":0},{"$f":"+Potencia!W335*$AQ335*12*1000*(1-$C335)","v":0},0]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!H418","v":0},{"$f":"+IF(B336=0,0,VLOOKUP(B336,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M337:M346)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T336*$K336*12*1000*(1-$C336)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT337:AT346)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!H419","v":"Regular"},{"$f":"+IF(B337=0,0,VLOOKUP(B337,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J336","v":0},{"$f":"+K336","v":0},null,{"$f":"+($J337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+$J326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+$J326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+$J326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+($J337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+$J326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+M337","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!U337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$K337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!T337*$K337*12*1000*(1-$C337)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI337*(Energía!Z337-Clientes!T337*Límites!$B$11*12)+AI326*Clientes!T337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AJ337*(Energía!AA337-Clientes!U337*Límites!$B$11*12)+AJ326*Clientes!U337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AK337*(Energía!AB337-Clientes!V337*Límites!$B$11*12)+AK326*Clientes!V337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+(AL337*(Energía!AC337-Clientes!W337*Límites!$B$11*12)+AL326*Clientes!W337*Límites!$B$11*12)*(1-$C337)*1000","v":0},{"$f":"+AT337","v":0},{"$f":"+Potencia!T337*$AN337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!U337*$AO337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!V337*$AP337*12*1000*(1-$C337)","v":0},{"$f":"+Potencia!W337*$AQ337*12*1000*(1-$C337)","v":0},0]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!H420","v":"Agro"},{"$f":"+IF(B338=0,0,VLOOKUP(B338,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+$J327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+$J327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+$J327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+($J338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+$J327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!U338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$K338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!T338*$K338*12*1000*(1-$C338)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI338*(Energía!Z338-Clientes!T338*Límites!$B$11*12)+AI327*Clientes!T338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AJ338*(Energía!AA338-Clientes!U338*Límites!$B$11*12)+AJ327*Clientes!U338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AK338*(Energía!AB338-Clientes!V338*Límites!$B$11*12)+AK327*Clientes!V338*Límites!$B$11*12)*(1-$C338)*1000","v":0},{"$f":"+(AL338*(Energía!AC338-Clientes!W338*Límites!$B$11*12)+AL327*Clientes!W338*Límites!$B$11*12)*(1-$C338)*1000","v":0},0,{"$f":"+Potencia!T338*$AN338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!U338*$AO338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!V338*$AP338*12*1000*(1-$C338)","v":0},{"$f":"+Potencia!W338*$AQ338*12*1000*(1-$C338)","v":0},0]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!H421","v":"Jub. 1"},{"$f":"+IF(B339=0,0,VLOOKUP(B339,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+$J328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+$J328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+$J328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+($J339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+$J328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!U339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$K339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!T339*$K339*12*1000*(1-$C339)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI339*(Energía!Z339-Clientes!T339*Límites!$B$11*12)+AI328*Clientes!T339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AJ339*(Energía!AA339-Clientes!U339*Límites!$B$11*12)+AJ328*Clientes!U339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AK339*(Energía!AB339-Clientes!V339*Límites!$B$11*12)+AK328*Clientes!V339*Límites!$B$11*12)*(1-$C339)*1000","v":0},{"$f":"+(AL339*(Energía!AC339-Clientes!W339*Límites!$B$11*12)+AL328*Clientes!W339*Límites!$B$11*12)*(1-$C339)*1000","v":0},0,{"$f":"+Potencia!T339*$AN339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!U339*$AO339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!V339*$AP339*12*1000*(1-$C339)","v":0},{"$f":"+Potencia!W339*$AQ339*12*1000*(1-$C339)","v":0},0]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!H422","v":"Jub. 2"},{"$f":"+IF(B340=0,0,VLOOKUP(B340,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+$J329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+$J329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+$J329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+($J340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+$J329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!U340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$K340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!T340*$K340*12*1000*(1-$C340)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI340*(Energía!Z340-Clientes!T340*Límites!$B$11*12)+AI329*Clientes!T340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AJ340*(Energía!AA340-Clientes!U340*Límites!$B$11*12)+AJ329*Clientes!U340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AK340*(Energía!AB340-Clientes!V340*Límites!$B$11*12)+AK329*Clientes!V340*Límites!$B$11*12)*(1-$C340)*1000","v":0},{"$f":"+(AL340*(Energía!AC340-Clientes!W340*Límites!$B$11*12)+AL329*Clientes!W340*Límites!$B$11*12)*(1-$C340)*1000","v":0},0,{"$f":"+Potencia!T340*$AN340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!U340*$AO340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!V340*$AP340*12*1000*(1-$C340)","v":0},{"$f":"+Potencia!W340*$AQ340*12*1000*(1-$C340)","v":0},0]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!H423","v":"Político"},{"$f":"+IF(B341=0,0,VLOOKUP(B341,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+$J330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+$J330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+$J330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+($J341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+$J330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!U341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$K341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!T341*$K341*12*1000*(1-$C341)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI341*(Energía!Z341-Clientes!T341*Límites!$B$11*12)+AI330*Clientes!T341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AJ341*(Energía!AA341-Clientes!U341*Límites!$B$11*12)+AJ330*Clientes!U341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AK341*(Energía!AB341-Clientes!V341*Límites!$B$11*12)+AK330*Clientes!V341*Límites!$B$11*12)*(1-$C341)*1000","v":0},{"$f":"+(AL341*(Energía!AC341-Clientes!W341*Límites!$B$11*12)+AL330*Clientes!W341*Límites!$B$11*12)*(1-$C341)*1000","v":0},0,{"$f":"+Potencia!T341*$AN341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!U341*$AO341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!V341*$AP341*12*1000*(1-$C341)","v":0},{"$f":"+Potencia!W341*$AQ341*12*1000*(1-$C341)","v":0},0]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!H424","v":"x1"},{"$f":"+IF(B342=0,0,VLOOKUP(B342,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+$J331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+$J331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+$J331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+($J342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+$J331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!U342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$K342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!T342*$K342*12*1000*(1-$C342)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI342*(Energía!Z342-Clientes!T342*Límites!$B$11*12)+AI331*Clientes!T342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AJ342*(Energía!AA342-Clientes!U342*Límites!$B$11*12)+AJ331*Clientes!U342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AK342*(Energía!AB342-Clientes!V342*Límites!$B$11*12)+AK331*Clientes!V342*Límites!$B$11*12)*(1-$C342)*1000","v":0},{"$f":"+(AL342*(Energía!AC342-Clientes!W342*Límites!$B$11*12)+AL331*Clientes!W342*Límites!$B$11*12)*(1-$C342)*1000","v":0},0,{"$f":"+Potencia!T342*$AN342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!U342*$AO342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!V342*$AP342*12*1000*(1-$C342)","v":0},{"$f":"+Potencia!W342*$AQ342*12*1000*(1-$C342)","v":0},0]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!H425","v":"x2"},{"$f":"+IF(B343=0,0,VLOOKUP(B343,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+$J332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+$J332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+$J332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+($J343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+$J332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!U343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$K343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!T343*$K343*12*1000*(1-$C343)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI343*(Energía!Z343-Clientes!T343*Límites!$B$11*12)+AI332*Clientes!T343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AJ343*(Energía!AA343-Clientes!U343*Límites!$B$11*12)+AJ332*Clientes!U343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AK343*(Energía!AB343-Clientes!V343*Límites!$B$11*12)+AK332*Clientes!V343*Límites!$B$11*12)*(1-$C343)*1000","v":0},{"$f":"+(AL343*(Energía!AC343-Clientes!W343*Límites!$B$11*12)+AL332*Clientes!W343*Límites!$B$11*12)*(1-$C343)*1000","v":0},0,{"$f":"+Potencia!T343*$AN343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!U343*$AO343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!V343*$AP343*12*1000*(1-$C343)","v":0},{"$f":"+Potencia!W343*$AQ343*12*1000*(1-$C343)","v":0},0]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!H426","v":"Discap."},{"$f":"+IF(B344=0,0,VLOOKUP(B344,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+$J333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+$J333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+$J333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+($J344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+$J333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!U344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$K344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!T344*$K344*12*1000*(1-$C344)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI344*(Energía!Z344-Clientes!T344*Límites!$B$11*12)+AI333*Clientes!T344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AJ344*(Energía!AA344-Clientes!U344*Límites!$B$11*12)+AJ333*Clientes!U344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AK344*(Energía!AB344-Clientes!V344*Límites!$B$11*12)+AK333*Clientes!V344*Límites!$B$11*12)*(1-$C344)*1000","v":0},{"$f":"+(AL344*(Energía!AC344-Clientes!W344*Límites!$B$11*12)+AL333*Clientes!W344*Límites!$B$11*12)*(1-$C344)*1000","v":0},0,{"$f":"+Potencia!T344*$AN344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!U344*$AO344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!V344*$AP344*12*1000*(1-$C344)","v":0},{"$f":"+Potencia!W344*$AQ344*12*1000*(1-$C344)","v":0},0]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!H427","v":"Discapacitados 601-más"},{"$f":"+IF(B345=0,0,VLOOKUP(B345,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+$J334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+$J334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+$J334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+($J345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+$J334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!U345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$K345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!T345*$K345*12*1000*(1-$C345)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI345*(Energía!Z345-Clientes!T345*Límites!$B$11*12)+AI334*Clientes!T345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AJ345*(Energía!AA345-Clientes!U345*Límites!$B$11*12)+AJ334*Clientes!U345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AK345*(Energía!AB345-Clientes!V345*Límites!$B$11*12)+AK334*Clientes!V345*Límites!$B$11*12)*(1-$C345)*1000","v":0},{"$f":"+(AL345*(Energía!AC345-Clientes!W345*Límites!$B$11*12)+AL334*Clientes!W345*Límites!$B$11*12)*(1-$C345)*1000","v":0},0,{"$f":"+Potencia!T345*$AN345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!U345*$AO345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!V345*$AP345*12*1000*(1-$C345)","v":0},{"$f":"+Potencia!W345*$AQ345*12*1000*(1-$C345)","v":0},0]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!H428","v":"Cruz Roja"},{"$f":"+IF(B346=0,0,VLOOKUP(B346,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+$J335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+$J335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+$J335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+($J346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+$J335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!U346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$K346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!T346*$K346*12*1000*(1-$C346)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI346*(Energía!Z346-Clientes!T346*Límites!$B$11*12)+AI335*Clientes!T346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AJ346*(Energía!AA346-Clientes!U346*Límites!$B$11*12)+AJ335*Clientes!U346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AK346*(Energía!AB346-Clientes!V346*Límites!$B$11*12)+AK335*Clientes!V346*Límites!$B$11*12)*(1-$C346)*1000","v":0},{"$f":"+(AL346*(Energía!AC346-Clientes!W346*Límites!$B$11*12)+AL335*Clientes!W346*Límites!$B$11*12)*(1-$C346)*1000","v":0},0,{"$f":"+Potencia!T346*$AN346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!U346*$AO346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!V346*$AP346*12*1000*(1-$C346)","v":0},{"$f":"+Potencia!W346*$AQ346*12*1000*(1-$C346)","v":0},0]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!H429","v":0},{"$f":"+IF(B347=0,0,VLOOKUP(B347,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M348:M357)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T347*$K347*12*1000*(1-$C347)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT348:AT357)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!H430","v":"Regular"},{"$f":"+IF(B348=0,0,VLOOKUP(B348,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J347","v":0},{"$f":"+K347","v":0},null,{"$f":"+($J348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+$J326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+$J326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+$J326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+($J348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+$J326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+M348","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!U348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$K348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!T348*$K348*12*1000*(1-$C348)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI348*(Energía!Z348-Clientes!T348*Límites!$C$9*12)+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T348*12+AI326*Clientes!T348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AJ348*(Energía!AA348-Clientes!U348*Límites!$C$9*12)+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U348*12+AJ326*Clientes!U348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AK348*(Energía!AB348-Clientes!V348*Límites!$C$9*12)+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V348*12+AK326*Clientes!V348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+(AL348*(Energía!AC348-Clientes!W348*Límites!$C$9*12)+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W348*12+AL326*Clientes!W348*Límites!$B$11*12)*(1-$C348)*1000","v":0},{"$f":"+AT348","v":0},{"$f":"+Potencia!T348*$AN348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!U348*$AO348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!V348*$AP348*12*1000*(1-$C348)","v":0},{"$f":"+Potencia!W348*$AQ348*12*1000*(1-$C348)","v":0},0]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!H431","v":"Agro"},{"$f":"+IF(B349=0,0,VLOOKUP(B349,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+$J327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+$J327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+$J327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+($J349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+$J327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!U349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$K349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!T349*$K349*12*1000*(1-$C349)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI349*(Energía!Z349-Clientes!T349*Límites!$C$9*12)+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T349*12+AI327*Clientes!T349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AJ349*(Energía!AA349-Clientes!U349*Límites!$C$9*12)+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U349*12+AJ327*Clientes!U349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AK349*(Energía!AB349-Clientes!V349*Límites!$C$9*12)+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V349*12+AK327*Clientes!V349*Límites!$B$11*12)*(1-$C349)*1000","v":0},{"$f":"+(AL349*(Energía!AC349-Clientes!W349*Límites!$C$9*12)+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W349*12+AL327*Clientes!W349*Límites!$B$11*12)*(1-$C349)*1000","v":0},0,{"$f":"+Potencia!T349*$AN349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!U349*$AO349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!V349*$AP349*12*1000*(1-$C349)","v":0},{"$f":"+Potencia!W349*$AQ349*12*1000*(1-$C349)","v":0},0]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!H432","v":"Jub. 1"},{"$f":"+IF(B350=0,0,VLOOKUP(B350,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+$J328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+$J328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+$J328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+($J350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+$J328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!U350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$K350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!T350*$K350*12*1000*(1-$C350)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI350*(Energía!Z350-Clientes!T350*Límites!$C$9*12)+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T350*12+AI328*Clientes!T350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AJ350*(Energía!AA350-Clientes!U350*Límites!$C$9*12)+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U350*12+AJ328*Clientes!U350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AK350*(Energía!AB350-Clientes!V350*Límites!$C$9*12)+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V350*12+AK328*Clientes!V350*Límites!$B$11*12)*(1-$C350)*1000","v":0},{"$f":"+(AL350*(Energía!AC350-Clientes!W350*Límites!$C$9*12)+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W350*12+AL328*Clientes!W350*Límites!$B$11*12)*(1-$C350)*1000","v":0},0,{"$f":"+Potencia!T350*$AN350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!U350*$AO350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!V350*$AP350*12*1000*(1-$C350)","v":0},{"$f":"+Potencia!W350*$AQ350*12*1000*(1-$C350)","v":0},0]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!H433","v":"Jub. 2"},{"$f":"+IF(B351=0,0,VLOOKUP(B351,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+$J329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+$J329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+$J329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+($J351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+$J329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!U351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$K351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!T351*$K351*12*1000*(1-$C351)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI351*(Energía!Z351-Clientes!T351*Límites!$C$9*12)+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T351*12+AI329*Clientes!T351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AJ351*(Energía!AA351-Clientes!U351*Límites!$C$9*12)+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U351*12+AJ329*Clientes!U351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AK351*(Energía!AB351-Clientes!V351*Límites!$C$9*12)+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V351*12+AK329*Clientes!V351*Límites!$B$11*12)*(1-$C351)*1000","v":0},{"$f":"+(AL351*(Energía!AC351-Clientes!W351*Límites!$C$9*12)+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W351*12+AL329*Clientes!W351*Límites!$B$11*12)*(1-$C351)*1000","v":0},0,{"$f":"+Potencia!T351*$AN351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!U351*$AO351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!V351*$AP351*12*1000*(1-$C351)","v":0},{"$f":"+Potencia!W351*$AQ351*12*1000*(1-$C351)","v":0},0]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!H434","v":"Político"},{"$f":"+IF(B352=0,0,VLOOKUP(B352,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+$J330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+$J330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+$J330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+($J352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+$J330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!U352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$K352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!T352*$K352*12*1000*(1-$C352)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI352*(Energía!Z352-Clientes!T352*Límites!$C$9*12)+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T352*12+AI330*Clientes!T352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AJ352*(Energía!AA352-Clientes!U352*Límites!$C$9*12)+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U352*12+AJ330*Clientes!U352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AK352*(Energía!AB352-Clientes!V352*Límites!$C$9*12)+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V352*12+AK330*Clientes!V352*Límites!$B$11*12)*(1-$C352)*1000","v":0},{"$f":"+(AL352*(Energía!AC352-Clientes!W352*Límites!$C$9*12)+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W352*12+AL330*Clientes!W352*Límites!$B$11*12)*(1-$C352)*1000","v":0},0,{"$f":"+Potencia!T352*$AN352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!U352*$AO352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!V352*$AP352*12*1000*(1-$C352)","v":0},{"$f":"+Potencia!W352*$AQ352*12*1000*(1-$C352)","v":0},0]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!H435","v":"x1"},{"$f":"+IF(B353=0,0,VLOOKUP(B353,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+$J331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+$J331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+$J331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+($J353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+$J331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!U353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$K353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!T353*$K353*12*1000*(1-$C353)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI353*(Energía!Z353-Clientes!T353*Límites!$C$9*12)+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T353*12+AI331*Clientes!T353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AJ353*(Energía!AA353-Clientes!U353*Límites!$C$9*12)+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U353*12+AJ331*Clientes!U353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AK353*(Energía!AB353-Clientes!V353*Límites!$C$9*12)+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V353*12+AK331*Clientes!V353*Límites!$B$11*12)*(1-$C353)*1000","v":0},{"$f":"+(AL353*(Energía!AC353-Clientes!W353*Límites!$C$9*12)+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W353*12+AL331*Clientes!W353*Límites!$B$11*12)*(1-$C353)*1000","v":0},0,{"$f":"+Potencia!T353*$AN353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!U353*$AO353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!V353*$AP353*12*1000*(1-$C353)","v":0},{"$f":"+Potencia!W353*$AQ353*12*1000*(1-$C353)","v":0},0]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!H436","v":"x2"},{"$f":"+IF(B354=0,0,VLOOKUP(B354,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+$J332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+$J332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+$J332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+($J354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+$J332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!U354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$K354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!T354*$K354*12*1000*(1-$C354)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI354*(Energía!Z354-Clientes!T354*Límites!$C$9*12)+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T354*12+AI332*Clientes!T354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AJ354*(Energía!AA354-Clientes!U354*Límites!$C$9*12)+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U354*12+AJ332*Clientes!U354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AK354*(Energía!AB354-Clientes!V354*Límites!$C$9*12)+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V354*12+AK332*Clientes!V354*Límites!$B$11*12)*(1-$C354)*1000","v":0},{"$f":"+(AL354*(Energía!AC354-Clientes!W354*Límites!$C$9*12)+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W354*12+AL332*Clientes!W354*Límites!$B$11*12)*(1-$C354)*1000","v":0},0,{"$f":"+Potencia!T354*$AN354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!U354*$AO354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!V354*$AP354*12*1000*(1-$C354)","v":0},{"$f":"+Potencia!W354*$AQ354*12*1000*(1-$C354)","v":0},0]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!H437","v":"Discap."},{"$f":"+IF(B355=0,0,VLOOKUP(B355,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+$J333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+$J333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+$J333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+($J355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+$J333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!U355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$K355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!T355*$K355*12*1000*(1-$C355)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI355*(Energía!Z355-Clientes!T355*Límites!$C$9*12)+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T355*12+AI333*Clientes!T355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AJ355*(Energía!AA355-Clientes!U355*Límites!$C$9*12)+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U355*12+AJ333*Clientes!U355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AK355*(Energía!AB355-Clientes!V355*Límites!$C$9*12)+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V355*12+AK333*Clientes!V355*Límites!$B$11*12)*(1-$C355)*1000","v":0},{"$f":"+(AL355*(Energía!AC355-Clientes!W355*Límites!$C$9*12)+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W355*12+AL333*Clientes!W355*Límites!$B$11*12)*(1-$C355)*1000","v":0},0,{"$f":"+Potencia!T355*$AN355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!U355*$AO355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!V355*$AP355*12*1000*(1-$C355)","v":0},{"$f":"+Potencia!W355*$AQ355*12*1000*(1-$C355)","v":0},0]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!H438","v":"Discapacitados 601-más"},{"$f":"+IF(B356=0,0,VLOOKUP(B356,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+$J334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+$J334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+$J334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+($J356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+$J334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!U356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$K356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!T356*$K356*12*1000*(1-$C356)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI356*(Energía!Z356-Clientes!T356*Límites!$C$9*12)+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T356*12+AI334*Clientes!T356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AJ356*(Energía!AA356-Clientes!U356*Límites!$C$9*12)+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U356*12+AJ334*Clientes!U356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AK356*(Energía!AB356-Clientes!V356*Límites!$C$9*12)+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V356*12+AK334*Clientes!V356*Límites!$B$11*12)*(1-$C356)*1000","v":0},{"$f":"+(AL356*(Energía!AC356-Clientes!W356*Límites!$C$9*12)+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W356*12+AL334*Clientes!W356*Límites!$B$11*12)*(1-$C356)*1000","v":0},0,{"$f":"+Potencia!T356*$AN356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!U356*$AO356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!V356*$AP356*12*1000*(1-$C356)","v":0},{"$f":"+Potencia!W356*$AQ356*12*1000*(1-$C356)","v":0},0]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!H439","v":"Cruz Roja"},{"$f":"+IF(B357=0,0,VLOOKUP(B357,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,{"$f":"+G356","v":1},{"$f":"+H356","v":0},null,0,0,null,{"$f":"+($J357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+$J335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+$J335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+$J335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+($J357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+$J335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!U357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$K357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!T357*$K357*12*1000*(1-$C357)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI357*(Energía!Z357-Clientes!T357*Límites!$C$9*12)+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T357*12+AI335*Clientes!T357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AJ357*(Energía!AA357-Clientes!U357*Límites!$C$9*12)+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U357*12+AJ335*Clientes!U357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AK357*(Energía!AB357-Clientes!V357*Límites!$C$9*12)+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V357*12+AK335*Clientes!V357*Límites!$B$11*12)*(1-$C357)*1000","v":0},{"$f":"+(AL357*(Energía!AC357-Clientes!W357*Límites!$C$9*12)+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W357*12+AL335*Clientes!W357*Límites!$B$11*12)*(1-$C357)*1000","v":0},0,{"$f":"+Potencia!T357*$AN357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!U357*$AO357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!V357*$AP357*12*1000*(1-$C357)","v":0},{"$f":"+Potencia!W357*$AQ357*12*1000*(1-$C357)","v":0},0]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!H440","v":0},{"$f":"+IF(B358=0,0,VLOOKUP(B358,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M359:M368)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T358*$K358*12*1000*(1-$C358)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT359:AT368)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!H441","v":"Regular"},{"$f":"+IF(B359=0,0,VLOOKUP(B359,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J358","v":0},{"$f":"+K358","v":0},null,{"$f":"+($J359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+$J326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+$J326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+$J326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+($J359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+$J326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+M359","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!U359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$K359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!T359*$K359*12*1000*(1-$C359)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI359*(Energía!Z359-Clientes!T359*Límites!$D$9*12)+AI348*(Límites!$D$9-Límites!$C$9)*Clientes!T359*12+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T359*12+AI326*Clientes!T359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AJ359*(Energía!AA359-Clientes!U359*Límites!$D$9*12)+AJ348*(Límites!$D$9-Límites!$C$9)*Clientes!U359*12+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U359*12+AJ326*Clientes!U359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AK359*(Energía!AB359-Clientes!V359*Límites!$D$9*12)+AK348*(Límites!$D$9-Límites!$C$9)*Clientes!V359*12+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V359*12+AK326*Clientes!V359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+(AL359*(Energía!AC359-Clientes!W359*Límites!$D$9*12)+AL348*(Límites!$D$9-Límites!$C$9)*Clientes!W359*12+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W359*12+AL326*Clientes!W359*Límites!$B$11*12)*(1-$C359)*1000","v":0},{"$f":"+AT359","v":0},{"$f":"+Potencia!T359*$AN359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!U359*$AO359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!V359*$AP359*12*1000*(1-$C359)","v":0},{"$f":"+Potencia!W359*$AQ359*12*1000*(1-$C359)","v":0},0]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!H442","v":"Agro"},{"$f":"+IF(B360=0,0,VLOOKUP(B360,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+$J327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+$J327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+$J327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+($J360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+$J327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!U360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$K360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!T360*$K360*12*1000*(1-$C360)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI360*(Energía!Z360-Clientes!T360*Límites!$D$9*12)+AI349*(Límites!$D$9-Límites!$C$9)*Clientes!T360*12+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T360*12+AI327*Clientes!T360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AJ360*(Energía!AA360-Clientes!U360*Límites!$D$9*12)+AJ349*(Límites!$D$9-Límites!$C$9)*Clientes!U360*12+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U360*12+AJ327*Clientes!U360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AK360*(Energía!AB360-Clientes!V360*Límites!$D$9*12)+AK349*(Límites!$D$9-Límites!$C$9)*Clientes!V360*12+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V360*12+AK327*Clientes!V360*Límites!$B$11*12)*(1-$C360)*1000","v":0},{"$f":"+(AL360*(Energía!AC360-Clientes!W360*Límites!$D$9*12)+AL349*(Límites!$D$9-Límites!$C$9)*Clientes!W360*12+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W360*12+AL327*Clientes!W360*Límites!$B$11*12)*(1-$C360)*1000","v":0},0,{"$f":"+Potencia!T360*$AN360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!U360*$AO360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!V360*$AP360*12*1000*(1-$C360)","v":0},{"$f":"+Potencia!W360*$AQ360*12*1000*(1-$C360)","v":0},0]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!H443","v":"Jub. 1"},{"$f":"+IF(B361=0,0,VLOOKUP(B361,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+$J328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+$J328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+$J328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+($J361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+$J328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!U361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$K361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!T361*$K361*12*1000*(1-$C361)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI361*(Energía!Z361-Clientes!T361*Límites!$D$9*12)+AI350*(Límites!$D$9-Límites!$C$9)*Clientes!T361*12+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T361*12+AI328*Clientes!T361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AJ361*(Energía!AA361-Clientes!U361*Límites!$D$9*12)+AJ350*(Límites!$D$9-Límites!$C$9)*Clientes!U361*12+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U361*12+AJ328*Clientes!U361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AK361*(Energía!AB361-Clientes!V361*Límites!$D$9*12)+AK350*(Límites!$D$9-Límites!$C$9)*Clientes!V361*12+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V361*12+AK328*Clientes!V361*Límites!$B$11*12)*(1-$C361)*1000","v":0},{"$f":"+(AL361*(Energía!AC361-Clientes!W361*Límites!$D$9*12)+AL350*(Límites!$D$9-Límites!$C$9)*Clientes!W361*12+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W361*12+AL328*Clientes!W361*Límites!$B$11*12)*(1-$C361)*1000","v":0},0,{"$f":"+Potencia!T361*$AN361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!U361*$AO361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!V361*$AP361*12*1000*(1-$C361)","v":0},{"$f":"+Potencia!W361*$AQ361*12*1000*(1-$C361)","v":0},0]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!H444","v":"Jub. 2"},{"$f":"+IF(B362=0,0,VLOOKUP(B362,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+$J329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+$J329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+$J329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+($J362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+$J329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!U362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$K362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!T362*$K362*12*1000*(1-$C362)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI362*(Energía!Z362-Clientes!T362*Límites!$D$9*12)+AI351*(Límites!$D$9-Límites!$C$9)*Clientes!T362*12+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T362*12+AI329*Clientes!T362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AJ362*(Energía!AA362-Clientes!U362*Límites!$D$9*12)+AJ351*(Límites!$D$9-Límites!$C$9)*Clientes!U362*12+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U362*12+AJ329*Clientes!U362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AK362*(Energía!AB362-Clientes!V362*Límites!$D$9*12)+AK351*(Límites!$D$9-Límites!$C$9)*Clientes!V362*12+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V362*12+AK329*Clientes!V362*Límites!$B$11*12)*(1-$C362)*1000","v":0},{"$f":"+(AL362*(Energía!AC362-Clientes!W362*Límites!$D$9*12)+AL351*(Límites!$D$9-Límites!$C$9)*Clientes!W362*12+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W362*12+AL329*Clientes!W362*Límites!$B$11*12)*(1-$C362)*1000","v":0},0,{"$f":"+Potencia!T362*$AN362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!U362*$AO362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!V362*$AP362*12*1000*(1-$C362)","v":0},{"$f":"+Potencia!W362*$AQ362*12*1000*(1-$C362)","v":0},0]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!H445","v":"Político"},{"$f":"+IF(B363=0,0,VLOOKUP(B363,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+$J330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+$J330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+$J330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+($J363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+$J330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!U363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$K363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!T363*$K363*12*1000*(1-$C363)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI363*(Energía!Z363-Clientes!T363*Límites!$D$9*12)+AI352*(Límites!$D$9-Límites!$C$9)*Clientes!T363*12+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T363*12+AI330*Clientes!T363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AJ363*(Energía!AA363-Clientes!U363*Límites!$D$9*12)+AJ352*(Límites!$D$9-Límites!$C$9)*Clientes!U363*12+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U363*12+AJ330*Clientes!U363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AK363*(Energía!AB363-Clientes!V363*Límites!$D$9*12)+AK352*(Límites!$D$9-Límites!$C$9)*Clientes!V363*12+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V363*12+AK330*Clientes!V363*Límites!$B$11*12)*(1-$C363)*1000","v":0},{"$f":"+(AL363*(Energía!AC363-Clientes!W363*Límites!$D$9*12)+AL352*(Límites!$D$9-Límites!$C$9)*Clientes!W363*12+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W363*12+AL330*Clientes!W363*Límites!$B$11*12)*(1-$C363)*1000","v":0},0,{"$f":"+Potencia!T363*$AN363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!U363*$AO363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!V363*$AP363*12*1000*(1-$C363)","v":0},{"$f":"+Potencia!W363*$AQ363*12*1000*(1-$C363)","v":0},0]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!H446","v":"x1"},{"$f":"+IF(B364=0,0,VLOOKUP(B364,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+$J331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+$J331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+$J331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+($J364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+$J331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!U364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$K364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!T364*$K364*12*1000*(1-$C364)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI364*(Energía!Z364-Clientes!T364*Límites!$D$9*12)+AI353*(Límites!$D$9-Límites!$C$9)*Clientes!T364*12+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T364*12+AI331*Clientes!T364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AJ364*(Energía!AA364-Clientes!U364*Límites!$D$9*12)+AJ353*(Límites!$D$9-Límites!$C$9)*Clientes!U364*12+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U364*12+AJ331*Clientes!U364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AK364*(Energía!AB364-Clientes!V364*Límites!$D$9*12)+AK353*(Límites!$D$9-Límites!$C$9)*Clientes!V364*12+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V364*12+AK331*Clientes!V364*Límites!$B$11*12)*(1-$C364)*1000","v":0},{"$f":"+(AL364*(Energía!AC364-Clientes!W364*Límites!$D$9*12)+AL353*(Límites!$D$9-Límites!$C$9)*Clientes!W364*12+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W364*12+AL331*Clientes!W364*Límites!$B$11*12)*(1-$C364)*1000","v":0},0,{"$f":"+Potencia!T364*$AN364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!U364*$AO364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!V364*$AP364*12*1000*(1-$C364)","v":0},{"$f":"+Potencia!W364*$AQ364*12*1000*(1-$C364)","v":0},0]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!H447","v":"x2"},{"$f":"+IF(B365=0,0,VLOOKUP(B365,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+$J332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+$J332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+$J332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+($J365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+$J332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!U365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$K365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!T365*$K365*12*1000*(1-$C365)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI365*(Energía!Z365-Clientes!T365*Límites!$D$9*12)+AI354*(Límites!$D$9-Límites!$C$9)*Clientes!T365*12+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T365*12+AI332*Clientes!T365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AJ365*(Energía!AA365-Clientes!U365*Límites!$D$9*12)+AJ354*(Límites!$D$9-Límites!$C$9)*Clientes!U365*12+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U365*12+AJ332*Clientes!U365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AK365*(Energía!AB365-Clientes!V365*Límites!$D$9*12)+AK354*(Límites!$D$9-Límites!$C$9)*Clientes!V365*12+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V365*12+AK332*Clientes!V365*Límites!$B$11*12)*(1-$C365)*1000","v":0},{"$f":"+(AL365*(Energía!AC365-Clientes!W365*Límites!$D$9*12)+AL354*(Límites!$D$9-Límites!$C$9)*Clientes!W365*12+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W365*12+AL332*Clientes!W365*Límites!$B$11*12)*(1-$C365)*1000","v":0},0,{"$f":"+Potencia!T365*$AN365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!U365*$AO365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!V365*$AP365*12*1000*(1-$C365)","v":0},{"$f":"+Potencia!W365*$AQ365*12*1000*(1-$C365)","v":0},0]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!H448","v":"Discap."},{"$f":"+IF(B366=0,0,VLOOKUP(B366,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+$J333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+$J333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+$J333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+($J366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+$J333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!U366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$K366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!T366*$K366*12*1000*(1-$C366)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI366*(Energía!Z366-Clientes!T366*Límites!$D$9*12)+AI355*(Límites!$D$9-Límites!$C$9)*Clientes!T366*12+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T366*12+AI333*Clientes!T366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AJ366*(Energía!AA366-Clientes!U366*Límites!$D$9*12)+AJ355*(Límites!$D$9-Límites!$C$9)*Clientes!U366*12+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U366*12+AJ333*Clientes!U366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AK366*(Energía!AB366-Clientes!V366*Límites!$D$9*12)+AK355*(Límites!$D$9-Límites!$C$9)*Clientes!V366*12+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V366*12+AK333*Clientes!V366*Límites!$B$11*12)*(1-$C366)*1000","v":0},{"$f":"+(AL366*(Energía!AC366-Clientes!W366*Límites!$D$9*12)+AL355*(Límites!$D$9-Límites!$C$9)*Clientes!W366*12+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W366*12+AL333*Clientes!W366*Límites!$B$11*12)*(1-$C366)*1000","v":0},0,{"$f":"+Potencia!T366*$AN366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!U366*$AO366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!V366*$AP366*12*1000*(1-$C366)","v":0},{"$f":"+Potencia!W366*$AQ366*12*1000*(1-$C366)","v":0},0]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!H449","v":"Discapacitados 601-más"},{"$f":"+IF(B367=0,0,VLOOKUP(B367,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+$J334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+$J334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+$J334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+($J367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+$J334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!U367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$K367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!T367*$K367*12*1000*(1-$C367)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI367*(Energía!Z367-Clientes!T367*Límites!$D$9*12)+AI356*(Límites!$D$9-Límites!$C$9)*Clientes!T367*12+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T367*12+AI334*Clientes!T367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AJ367*(Energía!AA367-Clientes!U367*Límites!$D$9*12)+AJ356*(Límites!$D$9-Límites!$C$9)*Clientes!U367*12+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U367*12+AJ334*Clientes!U367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AK367*(Energía!AB367-Clientes!V367*Límites!$D$9*12)+AK356*(Límites!$D$9-Límites!$C$9)*Clientes!V367*12+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V367*12+AK334*Clientes!V367*Límites!$B$11*12)*(1-$C367)*1000","v":0},{"$f":"+(AL367*(Energía!AC367-Clientes!W367*Límites!$D$9*12)+AL356*(Límites!$D$9-Límites!$C$9)*Clientes!W367*12+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W367*12+AL334*Clientes!W367*Límites!$B$11*12)*(1-$C367)*1000","v":0},0,{"$f":"+Potencia!T367*$AN367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!U367*$AO367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!V367*$AP367*12*1000*(1-$C367)","v":0},{"$f":"+Potencia!W367*$AQ367*12*1000*(1-$C367)","v":0},0]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!H450","v":"Cruz Roja"},{"$f":"+IF(B368=0,0,VLOOKUP(B368,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+$J335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+$J335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+$J335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+($J368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+$J335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!U368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$K368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!T368*$K368*12*1000*(1-$C368)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI368*(Energía!Z368-Clientes!T368*Límites!$D$9*12)+AI357*(Límites!$D$9-Límites!$C$9)*Clientes!T368*12+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T368*12+AI335*Clientes!T368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AJ368*(Energía!AA368-Clientes!U368*Límites!$D$9*12)+AJ357*(Límites!$D$9-Límites!$C$9)*Clientes!U368*12+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U368*12+AJ335*Clientes!U368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AK368*(Energía!AB368-Clientes!V368*Límites!$D$9*12)+AK357*(Límites!$D$9-Límites!$C$9)*Clientes!V368*12+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V368*12+AK335*Clientes!V368*Límites!$B$11*12)*(1-$C368)*1000","v":0},{"$f":"+(AL368*(Energía!AC368-Clientes!W368*Límites!$D$9*12)+AL357*(Límites!$D$9-Límites!$C$9)*Clientes!W368*12+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W368*12+AL335*Clientes!W368*Límites!$B$11*12)*(1-$C368)*1000","v":0},0,{"$f":"+Potencia!T368*$AN368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!U368*$AO368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!V368*$AP368*12*1000*(1-$C368)","v":0},{"$f":"+Potencia!W368*$AQ368*12*1000*(1-$C368)","v":0},0]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!H451","v":0},{"$f":"+IF(B369=0,0,VLOOKUP(B369,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+SUM(M370:M379)","v":0},0,0,0,0,0,0,0,0,{"$f":"+Potencia!T369*$K369*12*1000*(1-$C369)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+SUM(AT370:AT379)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!H452","v":"Regular"},{"$f":"+IF(B370=0,0,VLOOKUP(B370,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,{"$f":"+J369","v":0},{"$f":"+K369","v":0},null,{"$f":"+($J370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+$J326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+$J326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+$J326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+($J370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+$J359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+$J348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+$J337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+$J326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+M370","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!U370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!V370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!W370*$K370*12*1000*(1-$C370)","v":0},{"$f":"+Potencia!T370*$K370*12*1000*(1-$C370)","v":0},null,{"$f":"IF(M370=0,0,$E370*$F$4*$G370/$Q$324)","v":0},{"$f":"IF(N370=0,0,$E370*$F$4*$G370/$N$324)","v":0},{"$f":"IF(O370=0,0,$E370*$F$4*$G370/$O$324)","v":0},{"$f":"IF(P370=0,0,$E370*$F$4*$G370/$P$324)","v":0},{"$f":"IF(Q370=0,0,$E370*$F$4*$G370/$Q$324)","v":0},{"$f":"IF(R370=0,0,$E370*$F$4*$H370/$R$324)","v":0},{"$f":"IF(S370=0,0,$E370*$F$4*$H370/$S$324)","v":0},{"$f":"IF(T370=0,0,$E370*$F$4*$H370/$T$324)","v":0},{"$f":"IF(U370=0,0,$E370*$F$4*$H370/$U$324)","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI370*(Energía!Z370-Clientes!T370*Límites!$E$9*12)+AI359*(Límites!$E$9-Límites!$D$9)*Clientes!T370*12+AI348*(Límites!$D$9-Límites!$C$9)*Clientes!T370*12+AI337*(Límites!$C$9-Límites!$B$11)*Clientes!T370*12+AI326*Clientes!T370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AJ370*(Energía!AA370-Clientes!U370*Límites!$E$9*12)+AJ359*(Límites!$E$9-Límites!$D$9)*Clientes!U370*12+AJ348*(Límites!$D$9-Límites!$C$9)*Clientes!U370*12+AJ337*(Límites!$C$9-Límites!$B$11)*Clientes!U370*12+AJ326*Clientes!U370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AK370*(Energía!AB370-Clientes!V370*Límites!$E$9*12)+AK359*(Límites!$E$9-Límites!$D$9)*Clientes!V370*12+AK348*(Límites!$D$9-Límites!$C$9)*Clientes!V370*12+AK337*(Límites!$C$9-Límites!$B$11)*Clientes!V370*12+AK326*Clientes!V370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+(AL370*(Energía!AC370-Clientes!W370*Límites!$E$9*12)+AL359*(Límites!$E$9-Límites!$D$9)*Clientes!W370*12+AL348*(Límites!$D$9-Límites!$C$9)*Clientes!W370*12+AL337*(Límites!$C$9-Límites!$B$11)*Clientes!W370*12+AL326*Clientes!W370*Límites!$B$11*12)*(1-$C370)*1000","v":0},{"$f":"+AT370","v":0},{"$f":"+Potencia!T370*$AN370*12*1000*(1-$C370)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!H453","v":"Agro"},{"$f":"+IF(B371=0,0,VLOOKUP(B371,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.05},null,0,null,1,0,null,0,0,null,{"$f":"+($J371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+$J327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+$J327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+$J327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+($J371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+$J360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+$J349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+$J338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+$J327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!U371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!V371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!W371*$K371*12*1000*(1-$C371)","v":0},{"$f":"+Potencia!T371*$K371*12*1000*(1-$C371)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI371*(Energía!Z371-Clientes!T371*Límites!$E$9*12)+AI360*(Límites!$E$9-Límites!$D$9)*Clientes!T371*12+AI349*(Límites!$D$9-Límites!$C$9)*Clientes!T371*12+AI338*(Límites!$C$9-Límites!$B$11)*Clientes!T371*12+AI327*Clientes!T371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AJ371*(Energía!AA371-Clientes!U371*Límites!$E$9*12)+AJ360*(Límites!$E$9-Límites!$D$9)*Clientes!U371*12+AJ349*(Límites!$D$9-Límites!$C$9)*Clientes!U371*12+AJ338*(Límites!$C$9-Límites!$B$11)*Clientes!U371*12+AJ327*Clientes!U371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AK371*(Energía!AB371-Clientes!V371*Límites!$E$9*12)+AK360*(Límites!$E$9-Límites!$D$9)*Clientes!V371*12+AK349*(Límites!$D$9-Límites!$C$9)*Clientes!V371*12+AK338*(Límites!$C$9-Límites!$B$11)*Clientes!V371*12+AK327*Clientes!V371*Límites!$B$11*12)*(1-$C371)*1000","v":0},{"$f":"+(AL371*(Energía!AC371-Clientes!W371*Límites!$E$9*12)+AL360*(Límites!$E$9-Límites!$D$9)*Clientes!W371*12+AL349*(Límites!$D$9-Límites!$C$9)*Clientes!W371*12+AL338*(Límites!$C$9-Límites!$B$11)*Clientes!W371*12+AL327*Clientes!W371*Límites!$B$11*12)*(1-$C371)*1000","v":0},0,{"$f":"+Potencia!T371*$AN371*12*1000*(1-$C371)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!H454","v":"Jub. 1"},{"$f":"+IF(B372=0,0,VLOOKUP(B372,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+$J328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+$J328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+$J328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+($J372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+$J361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+$J350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+$J339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+$J328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!U372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!V372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!W372*$K372*12*1000*(1-$C372)","v":0},{"$f":"+Potencia!T372*$K372*12*1000*(1-$C372)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI372*(Energía!Z372-Clientes!T372*Límites!$E$9*12)+AI361*(Límites!$E$9-Límites!$D$9)*Clientes!T372*12+AI350*(Límites!$D$9-Límites!$C$9)*Clientes!T372*12+AI339*(Límites!$C$9-Límites!$B$11)*Clientes!T372*12+AI328*Clientes!T372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AJ372*(Energía!AA372-Clientes!U372*Límites!$E$9*12)+AJ361*(Límites!$E$9-Límites!$D$9)*Clientes!U372*12+AJ350*(Límites!$D$9-Límites!$C$9)*Clientes!U372*12+AJ339*(Límites!$C$9-Límites!$B$11)*Clientes!U372*12+AJ328*Clientes!U372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AK372*(Energía!AB372-Clientes!V372*Límites!$E$9*12)+AK361*(Límites!$E$9-Límites!$D$9)*Clientes!V372*12+AK350*(Límites!$D$9-Límites!$C$9)*Clientes!V372*12+AK339*(Límites!$C$9-Límites!$B$11)*Clientes!V372*12+AK328*Clientes!V372*Límites!$B$11*12)*(1-$C372)*1000","v":0},{"$f":"+(AL372*(Energía!AC372-Clientes!W372*Límites!$E$9*12)+AL361*(Límites!$E$9-Límites!$D$9)*Clientes!W372*12+AL350*(Límites!$D$9-Límites!$C$9)*Clientes!W372*12+AL339*(Límites!$C$9-Límites!$B$11)*Clientes!W372*12+AL328*Clientes!W372*Límites!$B$11*12)*(1-$C372)*1000","v":0},0,{"$f":"+Potencia!T372*$AN372*12*1000*(1-$C372)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!H455","v":"Jub. 2"},{"$f":"+IF(B373=0,0,VLOOKUP(B373,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+$J329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+$J329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+$J329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+($J373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+$J362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+$J351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+$J340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+$J329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!U373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!V373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!W373*$K373*12*1000*(1-$C373)","v":0},{"$f":"+Potencia!T373*$K373*12*1000*(1-$C373)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI373*(Energía!Z373-Clientes!T373*Límites!$E$9*12)+AI362*(Límites!$E$9-Límites!$D$9)*Clientes!T373*12+AI351*(Límites!$D$9-Límites!$C$9)*Clientes!T373*12+AI340*(Límites!$C$9-Límites!$B$11)*Clientes!T373*12+AI329*Clientes!T373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AJ373*(Energía!AA373-Clientes!U373*Límites!$E$9*12)+AJ362*(Límites!$E$9-Límites!$D$9)*Clientes!U373*12+AJ351*(Límites!$D$9-Límites!$C$9)*Clientes!U373*12+AJ340*(Límites!$C$9-Límites!$B$11)*Clientes!U373*12+AJ329*Clientes!U373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AK373*(Energía!AB373-Clientes!V373*Límites!$E$9*12)+AK362*(Límites!$E$9-Límites!$D$9)*Clientes!V373*12+AK351*(Límites!$D$9-Límites!$C$9)*Clientes!V373*12+AK340*(Límites!$C$9-Límites!$B$11)*Clientes!V373*12+AK329*Clientes!V373*Límites!$B$11*12)*(1-$C373)*1000","v":0},{"$f":"+(AL373*(Energía!AC373-Clientes!W373*Límites!$E$9*12)+AL362*(Límites!$E$9-Límites!$D$9)*Clientes!W373*12+AL351*(Límites!$D$9-Límites!$C$9)*Clientes!W373*12+AL340*(Límites!$C$9-Límites!$B$11)*Clientes!W373*12+AL329*Clientes!W373*Límites!$B$11*12)*(1-$C373)*1000","v":0},0,{"$f":"+Potencia!T373*$AN373*12*1000*(1-$C373)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!H456","v":"Político"},{"$f":"+IF(B374=0,0,VLOOKUP(B374,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.5},null,0,null,1,0,null,0,0,null,{"$f":"+($J374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+$J330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+$J330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+$J330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+($J374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+$J363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+$J352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+$J341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+$J330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!U374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!V374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!W374*$K374*12*1000*(1-$C374)","v":0},{"$f":"+Potencia!T374*$K374*12*1000*(1-$C374)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI374*(Energía!Z374-Clientes!T374*Límites!$E$9*12)+AI363*(Límites!$E$9-Límites!$D$9)*Clientes!T374*12+AI352*(Límites!$D$9-Límites!$C$9)*Clientes!T374*12+AI341*(Límites!$C$9-Límites!$B$11)*Clientes!T374*12+AI330*Clientes!T374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AJ374*(Energía!AA374-Clientes!U374*Límites!$E$9*12)+AJ363*(Límites!$E$9-Límites!$D$9)*Clientes!U374*12+AJ352*(Límites!$D$9-Límites!$C$9)*Clientes!U374*12+AJ341*(Límites!$C$9-Límites!$B$11)*Clientes!U374*12+AJ330*Clientes!U374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AK374*(Energía!AB374-Clientes!V374*Límites!$E$9*12)+AK363*(Límites!$E$9-Límites!$D$9)*Clientes!V374*12+AK352*(Límites!$D$9-Límites!$C$9)*Clientes!V374*12+AK341*(Límites!$C$9-Límites!$B$11)*Clientes!V374*12+AK330*Clientes!V374*Límites!$B$11*12)*(1-$C374)*1000","v":0},{"$f":"+(AL374*(Energía!AC374-Clientes!W374*Límites!$E$9*12)+AL363*(Límites!$E$9-Límites!$D$9)*Clientes!W374*12+AL352*(Límites!$D$9-Límites!$C$9)*Clientes!W374*12+AL341*(Límites!$C$9-Límites!$B$11)*Clientes!W374*12+AL330*Clientes!W374*Límites!$B$11*12)*(1-$C374)*1000","v":0},0,{"$f":"+Potencia!T374*$AN374*12*1000*(1-$C374)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!H457","v":"x1"},{"$f":"+IF(B375=0,0,VLOOKUP(B375,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+$J331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+$J331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+$J331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+($J375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+$J364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+$J353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+$J342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+$J331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!U375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!V375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!W375*$K375*12*1000*(1-$C375)","v":0},{"$f":"+Potencia!T375*$K375*12*1000*(1-$C375)","v":0},null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI375*(Energía!Z375-Clientes!T375*Límites!$E$9*12)+AI364*(Límites!$E$9-Límites!$D$9)*Clientes!T375*12+AI353*(Límites!$D$9-Límites!$C$9)*Clientes!T375*12+AI342*(Límites!$C$9-Límites!$B$11)*Clientes!T375*12+AI331*Clientes!T375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AJ375*(Energía!AA375-Clientes!U375*Límites!$E$9*12)+AJ364*(Límites!$E$9-Límites!$D$9)*Clientes!U375*12+AJ353*(Límites!$D$9-Límites!$C$9)*Clientes!U375*12+AJ342*(Límites!$C$9-Límites!$B$11)*Clientes!U375*12+AJ331*Clientes!U375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AK375*(Energía!AB375-Clientes!V375*Límites!$E$9*12)+AK364*(Límites!$E$9-Límites!$D$9)*Clientes!V375*12+AK353*(Límites!$D$9-Límites!$C$9)*Clientes!V375*12+AK342*(Límites!$C$9-Límites!$B$11)*Clientes!V375*12+AK331*Clientes!V375*Límites!$B$11*12)*(1-$C375)*1000","v":0},{"$f":"+(AL375*(Energía!AC375-Clientes!W375*Límites!$E$9*12)+AL364*(Límites!$E$9-Límites!$D$9)*Clientes!W375*12+AL353*(Límites!$D$9-Límites!$C$9)*Clientes!W375*12+AL342*(Límites!$C$9-Límites!$B$11)*Clientes!W375*12+AL331*Clientes!W375*Límites!$B$11*12)*(1-$C375)*1000","v":0},0,{"$f":"+Potencia!T375*$AN375*12*1000*(1-$C375)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!H458","v":"x2"},{"$f":"+IF(B376=0,0,VLOOKUP(B376,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0},null,0,null,1,0,null,0,0,null,{"$f":"+($J376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+$J332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+$J332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+$J332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+($J376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+$J365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+$J354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+$J343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+$J332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!U376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!V376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!W376*$K376*12*1000*(1-$C376)","v":0},{"$f":"+Potencia!T376*$K376*12*1000*(1-$C376)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI376*(Energía!Z376-Clientes!T376*Límites!$E$9*12)+AI365*(Límites!$E$9-Límites!$D$9)*Clientes!T376*12+AI354*(Límites!$D$9-Límites!$C$9)*Clientes!T376*12+AI343*(Límites!$C$9-Límites!$B$11)*Clientes!T376*12+AI332*Clientes!T376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AJ376*(Energía!AA376-Clientes!U376*Límites!$E$9*12)+AJ365*(Límites!$E$9-Límites!$D$9)*Clientes!U376*12+AJ354*(Límites!$D$9-Límites!$C$9)*Clientes!U376*12+AJ343*(Límites!$C$9-Límites!$B$11)*Clientes!U376*12+AJ332*Clientes!U376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AK376*(Energía!AB376-Clientes!V376*Límites!$E$9*12)+AK365*(Límites!$E$9-Límites!$D$9)*Clientes!V376*12+AK354*(Límites!$D$9-Límites!$C$9)*Clientes!V376*12+AK343*(Límites!$C$9-Límites!$B$11)*Clientes!V376*12+AK332*Clientes!V376*Límites!$B$11*12)*(1-$C376)*1000","v":0},{"$f":"+(AL376*(Energía!AC376-Clientes!W376*Límites!$E$9*12)+AL365*(Límites!$E$9-Límites!$D$9)*Clientes!W376*12+AL354*(Límites!$D$9-Límites!$C$9)*Clientes!W376*12+AL343*(Límites!$C$9-Límites!$B$11)*Clientes!W376*12+AL332*Clientes!W376*Límites!$B$11*12)*(1-$C376)*1000","v":0},0,{"$f":"+Potencia!T376*$AN376*12*1000*(1-$C376)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!H459","v":"Discap."},{"$f":"+IF(B377=0,0,VLOOKUP(B377,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+$J333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+$J333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+$J333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+($J377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+$J366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+$J355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+$J344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+$J333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!U377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!V377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!W377*$K377*12*1000*(1-$C377)","v":0},{"$f":"+Potencia!T377*$K377*12*1000*(1-$C377)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI377*(Energía!Z377-Clientes!T377*Límites!$E$9*12)+AI366*(Límites!$E$9-Límites!$D$9)*Clientes!T377*12+AI355*(Límites!$D$9-Límites!$C$9)*Clientes!T377*12+AI344*(Límites!$C$9-Límites!$B$11)*Clientes!T377*12+AI333*Clientes!T377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AJ377*(Energía!AA377-Clientes!U377*Límites!$E$9*12)+AJ366*(Límites!$E$9-Límites!$D$9)*Clientes!U377*12+AJ355*(Límites!$D$9-Límites!$C$9)*Clientes!U377*12+AJ344*(Límites!$C$9-Límites!$B$11)*Clientes!U377*12+AJ333*Clientes!U377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AK377*(Energía!AB377-Clientes!V377*Límites!$E$9*12)+AK366*(Límites!$E$9-Límites!$D$9)*Clientes!V377*12+AK355*(Límites!$D$9-Límites!$C$9)*Clientes!V377*12+AK344*(Límites!$C$9-Límites!$B$11)*Clientes!V377*12+AK333*Clientes!V377*Límites!$B$11*12)*(1-$C377)*1000","v":0},{"$f":"+(AL377*(Energía!AC377-Clientes!W377*Límites!$E$9*12)+AL366*(Límites!$E$9-Límites!$D$9)*Clientes!W377*12+AL355*(Límites!$D$9-Límites!$C$9)*Clientes!W377*12+AL344*(Límites!$C$9-Límites!$B$11)*Clientes!W377*12+AL333*Clientes!W377*Límites!$B$11*12)*(1-$C377)*1000","v":0},0,{"$f":"+Potencia!T377*$AN377*12*1000*(1-$C377)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!H460","v":"Discapacitados 601-más"},{"$f":"+IF(B378=0,0,VLOOKUP(B378,PremisaCosto!$A$69:$D$79,4,FALSE))","v":0.25},null,0,null,1,0,null,0,0,null,{"$f":"+($J378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+$J334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+$J334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+$J334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+($J378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+$J367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+$J356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+$J345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+$J334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,null,null,{"$f":"+Potencia!T378*$K378*12*1000*(1-$C378)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI378*(Energía!Z378-Clientes!T378*Límites!$E$9*12)+AI367*(Límites!$E$9-Límites!$D$9)*Clientes!T378*12+AI356*(Límites!$D$9-Límites!$C$9)*Clientes!T378*12+AI345*(Límites!$C$9-Límites!$B$11)*Clientes!T378*12+AI334*Clientes!T378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AJ378*(Energía!AA378-Clientes!U378*Límites!$E$9*12)+AJ367*(Límites!$E$9-Límites!$D$9)*Clientes!U378*12+AJ356*(Límites!$D$9-Límites!$C$9)*Clientes!U378*12+AJ345*(Límites!$C$9-Límites!$B$11)*Clientes!U378*12+AJ334*Clientes!U378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AK378*(Energía!AB378-Clientes!V378*Límites!$E$9*12)+AK367*(Límites!$E$9-Límites!$D$9)*Clientes!V378*12+AK356*(Límites!$D$9-Límites!$C$9)*Clientes!V378*12+AK345*(Límites!$C$9-Límites!$B$11)*Clientes!V378*12+AK334*Clientes!V378*Límites!$B$11*12)*(1-$C378)*1000","v":0},{"$f":"+(AL378*(Energía!AC378-Clientes!W378*Límites!$E$9*12)+AL367*(Límites!$E$9-Límites!$D$9)*Clientes!W378*12+AL356*(Límites!$D$9-Límites!$C$9)*Clientes!W378*12+AL345*(Límites!$C$9-Límites!$B$11)*Clientes!W378*12+AL334*Clientes!W378*Límites!$B$11*12)*(1-$C378)*1000","v":0},0,{"$f":"+Potencia!T378*$AN378*12*1000*(1-$C378)","v":0},null,null,null,0]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!H461","v":"Cruz Roja"},{"$f":"+IF(B379=0,0,VLOOKUP(B379,PremisaCosto!$A$69:$D$79,4,FALSE))","v":1},null,0,null,1,0,null,0,0,null,{"$f":"+($J379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+$J335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+$J335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+$J335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+($J379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+$J368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+$J357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+$J346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+$J335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,null,null,{"$f":"+Potencia!T379*$K379*12*1000*(1-$C379)","v":0},null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+(AI379*(Energía!Z379-Clientes!T379*Límites!$E$9*12)+AI368*(Límites!$E$9-Límites!$D$9)*Clientes!T379*12+AI357*(Límites!$D$9-Límites!$C$9)*Clientes!T379*12+AI346*(Límites!$C$9-Límites!$B$11)*Clientes!T379*12+AI335*Clientes!T379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AJ379*(Energía!AA379-Clientes!U379*Límites!$E$9*12)+AJ368*(Límites!$E$9-Límites!$D$9)*Clientes!U379*12+AJ357*(Límites!$D$9-Límites!$C$9)*Clientes!U379*12+AJ346*(Límites!$C$9-Límites!$B$11)*Clientes!U379*12+AJ335*Clientes!U379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AK379*(Energía!AB379-Clientes!V379*Límites!$E$9*12)+AK368*(Límites!$E$9-Límites!$D$9)*Clientes!V379*12+AK357*(Límites!$D$9-Límites!$C$9)*Clientes!V379*12+AK346*(Límites!$C$9-Límites!$B$11)*Clientes!V379*12+AK335*Clientes!V379*Límites!$B$11*12)*(1-$C379)*1000","v":0},{"$f":"+(AL379*(Energía!AC379-Clientes!W379*Límites!$E$9*12)+AL368*(Límites!$E$9-Límites!$D$9)*Clientes!W379*12+AL357*(Límites!$D$9-Límites!$C$9)*Clientes!W379*12+AL346*(Límites!$C$9-Límites!$B$11)*Clientes!W379*12+AL335*Clientes!W379*Límites!$B$11*12)*(1-$C379)*1000","v":0},0,{"$f":"+Potencia!T379*$AN379*12*1000*(1-$C379)","v":0},null,null,null,0]

{"sheet":"Límites","index":16,"n_rows":16,"n_cols":5,"rows_kept":16,"cut":false,"hidden":false,"merged":[[3,1,3,4]]}
[{"$f":"+\"Tablero de límites de bloques y escalones\"&\" - \"&PremisaCosto!A2","v":"Tablero de límites de bloques y escalones - EDEMET"}]
[]
[]
[null,"Límites superiores bloques/escalones (MWh mes)"]
["Límites Consumo por Categorias","1°","2°","3°","4°"]
["MTD",999.99900000000002,999.99900000000002,999.99900000000002,999.99900000000002]
["BTD",10,30,50,999.99900000000002]
["BTS",0.3,0.75,999.99900000000002,999.99900000000002]
["BTS Prepago",999.99900000000002,999.99900000000002,999.99900000000002,999.99900000000002]
["BTSH",0.3,0.75,999.99900000000002,999.99900000000002]
["X3D",999.99900000000002,999.99900000000002,999.99900000000002,999.99900000000002]
[]
["Punto de Corte Subcategorías subsidiadas","MWh mes"]
["Jubilados - 2",0.6]
["Discapacitados- 2",0.6]
["x2",0.6]

{"sheet":"Costos","index":17,"n_rows":93,"n_cols":17,"rows_kept":93,"cut":false,"hidden":false,"merged":[[72,0,72,7]]}
[{"$f":"+\"Costos\"&\" - \"&PremisaCosto!A2","v":"Costos - EDEMET"}]
[]
[]
["Costos para Asignacion siguiendo Regimen Tarifario","u.m.","Abv.",null,{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["COMPONENTE DE COSTO DE DISTRIBUCION"]
["Cobros Conexión","$/año","CXC",null,{"$f":"+E39","v":221319.54399487362},{"$f":"+F39","v":259263.54688995378},{"$f":"+G39","v":237349.83355944566},{"$f":"+H39","v":226991.65066385316}]
["AT","$/año","CUSP, CUSOFP",null,{"$f":"+E36","v":28433452.645394359},30600096.12841605,32883710.958895616,33819549.065867834]
["MT","$/año","CUSP, CUSOFP",null,114886894.3266976,123641333.82378979,132868402.3400251,136649706.53278303]
["BT","$/año","CUSP, CUSOFP",null,22085288.238919891,23768198.381078172,25541964.387859017,26268863.60038903]
["COMPONENTE DE COSTO POR PERDIDAS EN REDES DISTRIBUCION",null,null,null,null,null,null,null,null,{"$f":"8%*0","v":0}]
["Costo Total Perdida Energia en Distribucion p","$/año","CPEP",null,{"$f":"+E60+E53+(J13-E13)*(1-J14)","v":9451414.2895834986},{"$f":"+F60+F53+(K13-F13)*(1-K14)","v":16271029.271657281},{"$f":"+G60+G53+(L13-G13)*(1-L14)","v":16805734.376356125},{"$f":"+H60+H53+(M13-H13)*(1-M14)","v":17360750.814602852},null,{"$f":"+E60+E53","v":4964171.8647031207},{"$f":"+F60+F53","v":8583312.0284051858},8881789.8145894501,9191283.5265010819]
["Costo Total Perdida Energia en Distribucion fp","$/año","CPEFP",null,{"$f":"+E65+E54+(J13-E13)*J14","v":21069216.569750771},{"$f":"+F65+F54+(K13-F13)*K14","v":36253088.124348328},{"$f":"+G65+G54+(L13-G13)*L14","v":37425278.623032212},{"$f":"+H65+H54+(M13-H13)*M14","v":38640055.440276578},null,{"$f":"+E65+E54","v":11066196.962941792},{"$f":"+F65+F54","v":19124270.63889474},19779168.885941457,20457162.758915339]
["Costos Perdida Potencia","$/año","CPP",null,{"$f":"+(E68+E47)*0+$J$10*SUM(J11:J13)","v":0},{"$f":"+(F68+F47)*0+$J$10*SUM(K11:K13)","v":0},{"$f":"+(G68+G47)*0+$J$10*SUM(L11:L13)","v":0},{"$f":"+(H68+H47)*0+$J$10*SUM(M11:M13)","v":0},null,{"$f":"+E68+E47","v":14490262.031689357},{"$f":"+F68+F47","v":24816534.728705678},25570054.298857428,26352359.969463013]
["COMPONENTE DE COSTO DE COMERCIALIZACION",null,null,null,null,null,null,null,null,{"$f":"+J12/SUM(J11:J12)","v":0.69032703376467308},{"$f":"+K12/SUM(K11:K12)","v":0.69021794028480576},{"$f":"+L12/SUM(L11:L12)","v":0.69010841865436523},{"$f":"+M12/SUM(M11:M12)","v":0.68999105592180321}]
["Cobros fijos - Comercializacion Fijo","$/año","CCOF",null,{"$f":"+E41","v":20404109.863463495},{"$f":"+F41","v":21111323.32094337},21752389.349086307,22361890.841309942]
["IMP neto - Comercializacion Variable","$/año","CCOV",null,32025918.467107099,32350406.218320042,33314938.485217974,34121562.070720486]
["COMPONENTE DE COSTO DE TRANSMISION"]
["Sistema Transmision","$/año","CUCOST",null,{"$f":"+E46","v":43455474.715783201},{"$f":"+F46","v":41858274.527017772},{"$f":"+G46","v":41857997.00355307},{"$f":"+H46","v":41857680.929646842}]
["COMPONENTE DE COSTO POR PERDIDAS EN TRANSMISION"]
["Costos Perdida Transmision","$/año","CPST",null,{"$f":"+E49","v":10868989.51363189},{"$f":"+F49","v":10473974.002813773},{"$f":"+G49","v":10474030.868238125},{"$f":"+H49","v":10474087.630325738}]
["COMPONENTE DE COSTO DE GENERACION"]
["Costos Generacion Energia P","$/año","CEGP",null,{"$f":"+E57+E30-E29","v":117687180.36084923},{"$f":"+F57+F30-F29","v":121943079.28490996},126361229.09082583,130943241.49340841]
["Costos Generacion Energia FP","$/año","CEGFP",null,{"$f":"+E63","v":172094925.70458546},{"$f":"+F63","v":178237822.69722807},{"$f":"+G63","v":184596284.82866994},{"$f":"+H63","v":191179884.94262815}]
["Costo Generacion Potencia","$/año","CPG",null,{"$f":"+E67*0+E29","v":160190080.00000003},{"$f":"+F67*0+F29","v":166015250.44235325},172069967.49568084,178353528.39409629]
["COMPONENTE DE COSTO DE ALUMBRADO PUBLICO"]
["Servicio de AP","$/año","CSAP",null,{"$f":"+E43","v":5496400.9701798968},{"$f":"+F43","v":5834845.5140915923},{"$f":"+G43","v":6260719.6726427376},{"$f":"+H43","v":6653538.6528111044}]
["Costos Consumo Energía AP","$/año","CCAP",null,{"$f":"+E59+E64","v":7276574.2504216311},{"$f":"+F59+F64","v":7537102.3361970736},{"$f":"+G59+G64","v":7806958.3200866561},{"$f":"+H59+H64","v":8086476.0407094425}]
["Check: Costos Económicos = Costos Asignados Régimen Tarifario",null,null,null,{"$f":"+SUM(E6:E27)-E32","v":0},{"$f":"+SUM(F6:F27)-F32","v":0},{"$f":"+SUM(G6:G27)-G32","v":0},{"$f":"+SUM(H6:H27)-H32","v":0},null,null,"Ajuste","CPOTGEN","Verificación"]
["Costo Generacion Potencia Permitido ASEP",null,null,null,{"$f":"+(Balance!F74)*13.93*12*1000 * 0  +  (Balance!F74)*$K$29*12*1000","v":160190080.00000003},{"$f":"+(Balance!G74)*13.93*12*1000 * 0  +  (Balance!G74)*$K$29*12*1000","v":166015250.44235325},{"$f":"+(Balance!H74)*13.93*12*1000 * 0  +  (Balance!H74)*$K$29*12*1000","v":172069967.49568084},{"$f":"+(Balance!I74)*13.93*12*1000 * 0  +  (Balance!I74)*$K$29*12*1000","v":178353528.39409629},null,null,17.738115004638885,{"$f":"+CPOTGEN!F3","v":160190080.00000003},{"$f":"+L29-SUM(L34:Q34)*2","v":0}]
["Costo Generacion Potencia Real",null,null,null,{"$f":"+E67","v":197930687.85022971},{"$f":"+F67","v":205128262.08516237},212609463.86184949,220373424.84352931]
["Resumen de Costos Económicos","u.m.",null,null,{"$f":"+E4","v":"2022/2023"},{"$f":"+F4","v":"2023/2024"},{"$f":"+G4","v":"2024/2025"},{"$f":"+H4","v":"2025/2026"},null,null,null,"DMG mensual"]
["COSTO TOTAL","$/año",null,null,{"$f":"+E33+E44+E55","v":765647239.46036291},{"$f":"+F33+F44+F55","v":816155087.62005448},{"$f":"+G33+G44+G55","v":850256955.63372898},{"$f":"+H33+H44+H55","v":876997808.10023963},null,null,null,{"$f":"+'[1]GEN-502 Pot'!B6","v":825.23},{"$f":"+'[1]GEN-502 Pot'!C6","v":847.27},{"$f":"+'[1]GEN-502 Pot'!D6","v":835.62},{"$f":"+'[1]GEN-502 Pot'!E6","v":835.62},{"$f":"+'[1]GEN-502 Pot'!F6","v":825.98},{"$f":"+'[1]GEN-502 Pot'!G6","v":836.22}]
["COSTOS DE DISTRIBUCION","$/año",null,null,{"$f":"+E34+E40+E43","v":223553384.05575719},{"$f":"+F34+F40+F43","v":237565466.93352899},{"$f":"+G34+G40+G43","v":252859475.0272862},{"$f":"+H34+H40+H43","v":260102102.4145453},null,null,null,"CPOTGEN"]
["Costos de Sistema Distribución","$/año",null,null,{"$f":"+E35+E39","v":165626954.75500673},{"$f":"+F35+F39","v":178268891.88017398},{"$f":"+G35+G39","v":191531427.52033919},{"$f":"+H35+H39","v":196965110.84970376},null,null,16,{"$f":"+L32*$K$34*1000","v":13203680},{"$f":"+M32*$K$34*1000","v":13556320},13369920,13369920,13215680,13379520]
["Costos por Uso Red","$/año",null,null,{"$f":"+E36+E37+E38","v":165405635.21101186},{"$f":"+F36+F37+F38","v":178009628.33328402},{"$f":"+G36+G37+G38","v":191294077.68677974},{"$f":"+H36+H37+H38","v":196738119.19903991}]
["Costos Uso AT","$/año",null,null,{"$f":"+(PremisaCosto!F$15-E$39)*$E91","v":28433452.645394359},{"$f":"+(PremisaCosto!G$15-F$39)*$E91","v":30600096.12841605},{"$f":"+(PremisaCosto!H$15-G$39)*$E91","v":32883710.958895616},{"$f":"+(PremisaCosto!I$15-H$39)*$E91","v":33819549.065867834}]
["Costos Uso MT","$/año",null,null,{"$f":"+(PremisaCosto!F$15-E$39)*$E92","v":114886894.3266976},{"$f":"+(PremisaCosto!G$15-F$39)*$E92","v":123641333.82378979},{"$f":"+(PremisaCosto!H$15-G$39)*$E92","v":132868402.3400251},{"$f":"+(PremisaCosto!I$15-H$39)*$E92","v":136649706.53278303}]
["Costos Uso BT","$/año",null,null,{"$f":"+(PremisaCosto!F$15-E$39)*$E93","v":22085288.238919891},{"$f":"+(PremisaCosto!G$15-F$39)*$E93","v":23768198.381078172},{"$f":"+(PremisaCosto!H$15-G$39)*$E93","v":25541964.387859017},{"$f":"+(PremisaCosto!I$15-H$39)*$E93","v":26268863.60038903}]
["Costos de Conexión","$/año",null,null,{"$f":"+E89","v":221319.54399487362},{"$f":"+F89","v":259263.54688995378},{"$f":"+G89","v":237349.83355944566},{"$f":"+H89","v":226991.65066385316}]
["Costos de Comercialización","$/año",null,null,{"$f":"+E41+E42","v":52430028.330570593},{"$f":"+F41+F42","v":53461729.539263412},{"$f":"+G41+G42","v":55067327.834304281},{"$f":"+H41+H42","v":56483452.912030429}]
["Costos Comercialización Fijos","$/año",null,null,{"$f":"+E75","v":20404109.863463495},{"$f":"+F75","v":21111323.32094337},{"$f":"+G75","v":21752389.349086307},{"$f":"+H75","v":22361890.841309942}]
["Costos Comercialización Variables","$/año",null,null,{"$f":"+PremisaCosto!F22-E41","v":32025918.467107099},{"$f":"+PremisaCosto!G22-F41","v":32350406.218320042},{"$f":"+PremisaCosto!H22-G41","v":33314938.485217974},{"$f":"+PremisaCosto!I22-H41","v":34121562.070720486}]
["Costos de Alumbrado Publico","$/año",null,null,{"$f":"+PremisaCosto!F29","v":5496400.9701798968},{"$f":"+PremisaCosto!G29","v":5834845.5140915923},{"$f":"+PremisaCosto!H29","v":6260719.6726427376},{"$f":"+PremisaCosto!I29","v":6653538.6528111044}]
["COSTOS DE TRANSMISION","$/año",null,null,{"$f":"+E45+E48","v":57577933.50188747},{"$f":"+F45+F48","v":57577933.50188747},{"$f":"+G45+G48","v":57577933.50188747},{"$f":"+H45+H48","v":57577933.501887463}]
["Costos del Sistema de Transmisión","$/año",null,null,{"$f":"+E46+E47","v":46064079.98399508},{"$f":"+F46+F47","v":46064079.98399508},{"$f":"+G46+G47","v":46064079.98399508},{"$f":"+H46+H47","v":46064079.98399508}]
["Costos del Sistema de Transmisión asociado a Dem. Coinc. sin Pérdida Potencia","$/año",null,null,{"$f":"+PremisaCosto!F42-E47","v":43455474.715783201},{"$f":"+PremisaCosto!G42-F47","v":41858274.527017772},{"$f":"+PremisaCosto!H42-G47","v":41857997.00355307},{"$f":"+PremisaCosto!I42-H47","v":41857680.929646842}]
["Costos Capacidad Transmisión por Perdida Potencia","$/año",null,null,{"$f":"+PremisaCosto!F42*((Balance!F70-Balance!F$74)/Balance!F70)","v":2608605.2682118779},{"$f":"+PremisaCosto!G42*((Balance!G70-Balance!G$74)/Balance!G70)","v":4205805.4569773078},{"$f":"+PremisaCosto!H42*((Balance!H70-Balance!H$74)/Balance!H70)","v":4206082.9804420117},{"$f":"+PremisaCosto!I42*((Balance!I70-Balance!I$74)/Balance!I70)","v":4206399.0543482378}]
["Costos de Perdidas de Transmisión","$/año",null,null,{"$f":"+E49+E52","v":11513853.517892387},{"$f":"+F49+F52","v":11513853.517892387},{"$f":"+G49+G52","v":11513853.51789239},{"$f":"+H49+H52","v":11513853.517892385}]
["Costos Perdida de Energía en Transmisión","$/año",null,null,{"$f":"+E50+E51","v":10868989.51363189},{"$f":"+F50+F51","v":10473974.002813773},{"$f":"+G50+G51","v":10474030.868238125},{"$f":"+H50+H51","v":10474087.630325738}]
["Costos Perdida de Energía p","$/año",null,null,{"$f":"Balance!F58*PremisaCosto!F$46*Balance!F34*Balance!F25","v":3350859.6219567992},{"$f":"Balance!G58*PremisaCosto!G$46*Balance!G34*Balance!G25","v":3229872.8571388866},{"$f":"Balance!H58*PremisaCosto!H$46*Balance!H34*Balance!H25","v":3230836.7532493584},{"$f":"Balance!I58*PremisaCosto!I$46*Balance!I34*Balance!I25","v":3231867.3737916858}]
["Costos Perdida de Energía fp","$/año",null,null,{"$f":"Balance!F60*PremisaCosto!F$47*Balance!F39*Balance!F25","v":7518129.8916750904},{"$f":"Balance!G60*PremisaCosto!G$47*Balance!G39*Balance!G25","v":7244101.1456748871},{"$f":"Balance!H60*PremisaCosto!H$47*Balance!H39*Balance!H25","v":7243194.1149887657},{"$f":"Balance!I60*PremisaCosto!I$47*Balance!I39*Balance!I25","v":7242220.2565340521}]
["Costos Perdida en Transmisión por Perdida Energía en Distribución","$/año",null,null,{"$f":"+E53+E54","v":644864.00426049775},{"$f":"+F53+F54","v":1039879.515078614},{"$f":"+G53+G54","v":1039822.6496542655},{"$f":"+H53+H54","v":1039765.8875666463}]
["Costos Perdida en Transmisión por Perdida Energía en Distribución p","$/año",null,null,{"$f":"+(Balance!F64-Balance!F58)*PremisaCosto!F$46*(Balance!F34-1)","v":199696.94901773884},{"$f":"+(Balance!G64-Balance!G58)*PremisaCosto!G$46*(Balance!G34-1)","v":322136.01803669037},{"$f":"+(Balance!H64-Balance!H58)*PremisaCosto!H$46*(Balance!H34-1)","v":322232.28522036818},{"$f":"+(Balance!I64-Balance!I58)*PremisaCosto!I$46*(Balance!I34-1)","v":322336.72489306517}]
["Costos Perdida en Transmisión por Perdida Energía en Distribución fp","$/año",null,null,{"$f":"(Balance!F65-Balance!F60)*PremisaCosto!F$47*(Balance!F39-1)","v":445167.05524275894},{"$f":"(Balance!G65-Balance!G60)*PremisaCosto!G$47*(Balance!G39-1)","v":717743.49704192358},{"$f":"(Balance!H65-Balance!H60)*PremisaCosto!H$47*(Balance!H39-1)","v":717590.36443389731},{"$f":"(Balance!I65-Balance!I60)*PremisaCosto!I$47*(Balance!I39-1)","v":717429.16267358116}]
["COSTOS DE GENERACION","$/año",null,null,{"$f":"+E56+E61+E66","v":484515921.90271831},{"$f":"+F56+F61+F66","v":521011687.18463808},{"$f":"+G56+G61+G66","v":539819547.10455537},{"$f":"+H56+H61+H66","v":559317772.1838069}]
["Costos Generación Energía p","$/año",null,null,{"$f":"+E57+E60","v":84711047.426304966},{"$f":"+F57+F60","v":91091243.652469367},{"$f":"+G57+G60","v":94381290.254026249},{"$f":"+H57+H60","v":97792291.845583379}]
["Costos Generación Energía p","$/año",null,null,{"$f":"+E58+E59","v":79946572.510619581},{"$f":"+F58+F59","v":82830067.642100871},{"$f":"+G58+G59","v":85821732.724657163},{"$f":"+H58+H59","v":88923345.043975368}]
["Costos Generación Energía p","$/año",null,null,{"$f":"+((Balance!F58)*PremisaCosto!F$46)","v":79946572.510619581},{"$f":"+((Balance!G58)*PremisaCosto!G$46)","v":82830067.642100871},{"$f":"+((Balance!H58)*PremisaCosto!H$46)","v":85821732.724657163},{"$f":"+((Balance!I58)*PremisaCosto!I$46)","v":88923345.043975368}]
["Costos Generación Energía p AP","$/año",null,null,0,0,0,0]
["Costos Perdida de Energía p","$/año",null,null,{"$f":"+(Balance!F64-Balance!F58)*PremisaCosto!F$46","v":4764474.9156853817},{"$f":"+(Balance!G64-Balance!G58)*PremisaCosto!G$46","v":8261176.0103684952},{"$f":"+(Balance!H64-Balance!H58)*PremisaCosto!H$46","v":8559557.5293690823},{"$f":"+(Balance!I64-Balance!I58)*PremisaCosto!I$46","v":8868946.8016080167}]
["Costos Generación Energía fp","$/año",null,null,{"$f":"+E62+E65","v":189992529.86270612},{"$f":"+F62+F65","v":204181452.17527798},{"$f":"+G62+G65","v":211464821.67026415},{"$f":"+H62+H65","v":219006094.57957935}]
["Costos Generación Energía fp","$/año",null,null,{"$f":"+E63+E64","v":179371499.95500711},{"$f":"+F63+F64","v":185774925.03342515},{"$f":"+G63+G64","v":192403243.14875659},{"$f":"+H63+H64","v":199266360.98333758}]
["Costos Generación Energía fp","$/año",null,null,{"$f":"+(Balance!F60-Energía!H192)*PremisaCosto!F$47","v":172094925.70458546},{"$f":"+(Balance!G60-Energía!I192)*PremisaCosto!G$47","v":178237822.69722807},{"$f":"+(Balance!H60-Energía!J192)*PremisaCosto!H$47","v":184596284.82866994},{"$f":"+(Balance!I60-Energía!K192)*PremisaCosto!I$47","v":191179884.94262815}]
["Costos Generación Energía fp AP","$/año",null,null,{"$f":"+Energía!H192*PremisaCosto!F$47","v":7276574.2504216311},{"$f":"+Energía!I192*PremisaCosto!G$47","v":7537102.3361970736},{"$f":"+Energía!J192*PremisaCosto!H$47","v":7806958.3200866561},{"$f":"+Energía!K192*PremisaCosto!I$47","v":8086476.0407094425}]
["Costos Perdida de Energía fp","$/año",null,null,{"$f":"+(Balance!F65-Balance!F60)*PremisaCosto!F$47","v":10621029.907699034},{"$f":"+(Balance!G65-Balance!G60)*PremisaCosto!G$47","v":18406527.141852818},{"$f":"+(Balance!H65-Balance!H60)*PremisaCosto!H$47","v":19061578.521507561},{"$f":"+(Balance!I65-Balance!I60)*PremisaCosto!I$47","v":19739733.596241757}]
["Costos Generación Potencia","$/año",null,null,{"$f":"+E67+E68","v":209812344.61370718},{"$f":"+F67+F68","v":225738991.35689074},{"$f":"+G67+G68","v":233973435.18026489},{"$f":"+H67+H68","v":242519385.7586441}]
["Costos Generación Potencia","$/año",null,null,{"$f":"+(Balance!F74)*PremisaCosto!F$48","v":197930687.85022971},{"$f":"+(Balance!G74)*PremisaCosto!G$48","v":205128262.08516237},{"$f":"+(Balance!H74)*PremisaCosto!H$48","v":212609463.86184949},{"$f":"+(Balance!I74)*PremisaCosto!I$48","v":220373424.84352931}]
["Costos Perdida de Potencia","$/año",null,null,{"$f":"((Balance!F70-Balance!F$74)*PremisaCosto!F$48)","v":11881656.763477478},{"$f":"((Balance!G70-Balance!G$74)*PremisaCosto!G$48)","v":20610729.27172837},{"$f":"((Balance!H70-Balance!H$74)*PremisaCosto!H$48)","v":21363971.318415415},{"$f":"((Balance!I70-Balance!I$74)*PremisaCosto!I$48)","v":22145960.915114775}]
[]
["Energía Comprada","MWh/año",null,null,{"$f":"+Balance!F18","v":4598426.4017785704},{"$f":"+Balance!G18","v":4942672.2691281596},{"$f":"+Balance!H18","v":5119609.2873019855},{"$f":"+Balance!I18","v":5302880.1742929146}]
["Costo Monomico","$/MWh",null,null,{"$f":"(E44+E55)/E70","v":117.88681780248473},{"$f":"(F44+F55)/F70","v":117.06008191163832},{"$f":"(G44+G55)/G70","v":116.68810002516207},{"$f":"(H44+H55)/H70","v":116.33219786414486}]
[]
["CALCULOS AUXILIARES"]
["Costos Fijos Comercialización","u.m.",null,null,{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["Cargo fijo total por comercialización","$/año",null,null,20404109.863463495,21111323.32094337,21752389.349086307,22361890.841309942]
["Costo por nuevas Conexiones","u.m.",null,null,{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
[{"$f":"+PremisaCosto!A52","v":"BTS"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A77,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D52","v":196237.47987270905},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A77,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D52","v":228653.00226637619},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A77,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D52","v":206289.25353261229},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A77,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D52","v":195558.56772461269},null,{"$f":"+SUMPRODUCT(E77:H77,PremisaCosto!$F$84:$I$84)","v":702882.92594411352},{"$f":"+J77/SUM($J$77:$J$83)","v":0.88853536943196332}]
[{"$f":"+PremisaCosto!A53","v":"BTD"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A78,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D53","v":19810.769924377993},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A78,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D53","v":24364.241459227724},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A78,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D53","v":25166.25654196343},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A78,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D53","v":25695.894530479658},null,{"$f":"+SUMPRODUCT(E78:H78,PremisaCosto!$F$84:$I$84)","v":80042.390133969733},{"$f":"+J78/SUM($J$77:$J$83)","v":0.10118398393640728}]
[{"$f":"+PremisaCosto!A54","v":"BTH"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A79,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D54","v":354.03401525764139},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A79,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D54","v":425.91382086535606},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A79,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D54","v":417.60953489955926},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A79,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D54","v":415.1440945259755},null,{"$f":"+SUMPRODUCT(E79:H79,PremisaCosto!$F$84:$I$84)","v":1363.1727322163588},1.7232274999318255E-3]
[{"$f":"+PremisaCosto!A55","v":"MTD"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A80,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D55","v":1641.7904545669385},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A80,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D55","v":2016.7839388494795},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A80,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D55","v":2077.231243270789},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A80,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D55","v":2117.9277537257949},null,{"$f":"+SUMPRODUCT(E80:H80,PremisaCosto!$F$84:$I$84)","v":6615.883827087785},8.363336998867139E-3]
[{"$f":"+PremisaCosto!A56","v":"MTH"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A81,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D56","v":33.120252498554549},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A81,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D56","v":40.468833403324616},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A81,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D56","v":41.184296773663277},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A81,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D56","v":41.740447194422629},null,{"$f":"+SUMPRODUCT(E81:H81,PremisaCosto!$F$84:$I$84)","v":131.95544455952924},1.6680883167388621E-4]
[{"$f":"+PremisaCosto!A57","v":"ATD"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A82,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D57","v":5.3394590744606658},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A82,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D57","v":6.5666508385625937},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A82,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D57","v":6.783599674855509},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A82,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D57","v":6.9268280539697509},null,{"$f":"+SUMPRODUCT(E82:H82,PremisaCosto!$F$84:$I$84)","v":21.574670521826103},2.7273187518013275E-5]
[{"$f":"+PremisaCosto!A58","v":"ATH"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A83,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D58","v":2.2247813980402645E-5},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A83,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D58","v":2.7361123824449935E-5},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A83,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D58","v":2.8265068673930967E-5},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A83,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D58","v":2.8861849400805382E-5},null,{"$f":"+SUMPRODUCT(E83:H83,PremisaCosto!$F$84:$I$84)","v":8.9894700800515821E-5},1.1363858508651978E-10]
[{"$f":"+PremisaCosto!A59","v":"BTSH"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A84,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D59","v":19.623747987270857},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A84,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D59","v":22.865300226637519},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A84,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D59","v":20.628925353261334},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A84,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D59","v":19.555856772461123}]
[{"$f":"+PremisaCosto!A60","v":"BTS Prepago"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A85,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D60","v":3217.3862461539047},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A85,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D60","v":3733.7045928053826},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A85,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D60","v":3330.8858566327444},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A85,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D60","v":3135.893399626309}]
[{"$f":"+PremisaCosto!A61","v":"X2H"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A86,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D61","v":0},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A86,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D61","v":0},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A86,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D61","v":0},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A86,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D61","v":0}]
[{"$f":"+PremisaCosto!A62","v":"X2D"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A87,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D62","v":0},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A87,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D62","v":0},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A87,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D62","v":0},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A87,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D62","v":0}]
[{"$f":"+PremisaCosto!A63","v":"X3D"},"$/año",null,null,{"$f":"SUMIFS(Clientes!Z$10:Z$379,Clientes!$B$10:$B$379,$A88,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D63","v":0},{"$f":"SUMIFS(Clientes!AA$10:AA$379,Clientes!$B$10:$B$379,$A88,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D63","v":0},{"$f":"SUMIFS(Clientes!AB$10:AB$379,Clientes!$B$10:$B$379,$A88,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D63","v":0},{"$f":"SUMIFS(Clientes!AC$10:AC$379,Clientes!$B$10:$B$379,$A88,Clientes!$C$10:$C$379,\"C\")*PremisaCosto!$D63","v":0}]
["Costo total por nuevas conexiones","$/año",null,null,{"$f":"+SUM(E77:E88)","v":221319.54399487362},{"$f":"+SUM(F77:F88)","v":259263.54688995378},{"$f":"+SUM(G77:G88)","v":237349.83355944566},{"$f":"+SUM(H77:H88)","v":226991.65066385316}]
["Costo Incremental Promedio","u.m.",null,null,"Asginación"]
["AT","%",null,null,0.1719013539600458]
["MT","%",null,null,0.69457666409088004]
["BT","%",null,null,0.1335219819490743]

{"sheet":"Balance","index":18,"n_rows":105,"n_cols":9,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+\"Balance de Energía y Potencia - Energía Requerida y Potencia Máxima Coincidental Requerida\"&\" - \"&PremisaCosto!A2","v":"Balance de Energía y Potencia - Energía Requerida y Potencia Máxima Coincidental Requerida - EDEMET"}]
[]
[]
["Balance de Energía - Resumen","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2021},{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["Consumo Energía BT","MWh/año",null,{"$f":"+SUMIFS(Energía!F$10:F$268,Energía!$D$10:$D$268,\"BT\")","v":3205462.2827522997},{"$f":"+SUMIFS(Energía!G$10:G$268,Energía!$D$10:$D$268,\"BT\")","v":3362574.1054687961},{"$f":"+SUMIFS(Energía!H$10:H$268,Energía!$D$10:$D$268,\"BT\")","v":3390844.4001860786},{"$f":"+SUMIFS(Energía!I$10:I$268,Energía!$D$10:$D$268,\"BT\")","v":3509694.4992493391},{"$f":"+SUMIFS(Energía!J$10:J$268,Energía!$D$10:$D$268,\"BT\")","v":3632204.5329458048},{"$f":"+SUMIFS(Energía!K$10:K$268,Energía!$D$10:$D$268,\"BT\")","v":3758758.1179531398}]
["Total Cargas BT","MWh/año",null,{"$f":"+D5","v":3205462.2827522997},3362574.1054687961,3390844.4001860786,3509694.4992493391,3632204.5329458048,3758758.1179531398]
["Perdidas BT ","MWh/año",null,{"$f":"+D6/(1-D28)-D6","v":254951.36186372535},267447.49179231375,137600.20360996341,237387.81682687299,245775.97659305716,254453.36506162491]
["Energía Ingresada BT","MWh/año",null,{"$f":"+D7+D6","v":3460413.644616025},3630021.5972611099,3528444.603796042,3747082.3160762121,3877980.5095388619,4013211.4830147647]
["Consumo Energía MT","MWh/año",null,{"$f":"+SUMIFS(Energía!F$10:F$268,Energía!$D$10:$D$268,\"MT\")","v":872621.62974991289},{"$f":"+SUMIFS(Energía!G$10:G$268,Energía!$D$10:$D$268,\"MT\")","v":941030.22600762895},{"$f":"+SUMIFS(Energía!H$10:H$268,Energía!$D$10:$D$268,\"MT\")","v":950047.06665981491},{"$f":"+SUMIFS(Energía!I$10:I$268,Energía!$D$10:$D$268,\"MT\")","v":986616.75371264713},{"$f":"+SUMIFS(Energía!J$10:J$268,Energía!$D$10:$D$268,\"MT\")","v":1025091.1097361798},{"$f":"+SUMIFS(Energía!K$10:K$268,Energía!$D$10:$D$268,\"MT\")","v":1065285.6782797184}]
["Total Cargas MT","MWh/año",null,{"$f":"+D9+D8","v":4333035.2743659383},4571051.8232687386,4478491.6704558572,4733699.0697888592,4903071.6192750419,5078497.1612944826]
["Perdidas MT ","MWh/año",null,{"$f":"+D10/(1-D27)-D10","v":190571.94172211457},201040.18696229253,102142.41550435405,177924.18704007566,184364.60041807871,191044.13759291358]
["Energía Ingresada MT","MWh/año",null,{"$f":"+D11+D10","v":4523607.2160880528},4772092.0102310311,4580634.0859602112,4911623.2568289349,5087436.2196931206,5269541.2988873962]
["Consumo Energía AT","MWh/año",null,{"$f":"+SUMIFS(Energía!F$10:F$268,Energía!$D$10:$D$268,\"AT\")","v":24.753417788117847},{"$f":"+SUMIFS(Energía!G$10:G$268,Energía!$D$10:$D$268,\"AT\")","v":26.695310636342839},{"$f":"+SUMIFS(Energía!H$10:H$268,Energía!$D$10:$D$268,\"AT\")","v":26.951329467679191},{"$f":"+SUMIFS(Energía!I$10:I$268,Energía!$D$10:$D$268,\"AT\")","v":27.989226689911764},{"$f":"+SUMIFS(Energía!J$10:J$268,Energía!$D$10:$D$268,\"AT\")","v":29.081191732738123},{"$f":"+SUMIFS(Energía!K$10:K$268,Energía!$D$10:$D$268,\"AT\")","v":30.222006618685473}]
["Total Cargas AT","MWh/año",null,{"$f":"+D12+D13","v":4523631.9695058409},4772118.7055416675,4580661.0372896791,4911651.2460556244,5087465.3008848531,5269571.5208940152]
["Perdidas AT","MWh/año",null,{"$f":"+D14/(1-D26)-D14","v":33260.379377587698},35087.398721018806,17765.364488891326,31021.023072537966,32143.986417129636,33308.653398901224]
["Energía Ingresada AT","MWh/año",null,{"$f":"+D15+D14","v":4556892.3488834286},4807206.1042626863,4598426.4017785704,4942672.2691281624,5119609.2873019828,5302880.1742929164]
[]
["Energía Ingresada al sistema de distribución (comprada)","MWh/año",null,{"$f":"+Energía!AV10+Energía!BD10","v":4556892.3488834258},{"$f":"+Energía!AW10+Energía!BE10","v":4807206.1042626854},{"$f":"+Energía!AX10+Energía!BF10","v":4598426.4017785704},{"$f":"+Energía!AY10+Energía!BG10","v":4942672.2691281596},{"$f":"+Energía!AZ10+Energía!BH10","v":5119609.2873019855},{"$f":"+Energía!BA10+Energía!BI10","v":5302880.1742929146}]
["Consumo Total Energía","MWh/año",null,{"$f":"+Energía!F10","v":4078108.6659200001},{"$f":"+Energía!G10","v":4303631.0267870612},{"$f":"+Energía!H10","v":4340918.4181753602},{"$f":"+Energía!I10","v":4496339.2421886763},{"$f":"+Energía!J10","v":4657324.7238737177},{"$f":"+Energía!K10","v":4824074.0182394767}]
["Perdidas","MWh/año",null,{"$f":"+D18-D19","v":478783.68296342576},503575.07747562416,257507.98360321019,446333.02693948336,462284.56342826784,478806.15605343785]
["% Perdidas","%",null,null,null,{"$f":"+F20/F18","v":5.5999152993644032E-2},9.0301966757389773E-2,9.029684444374661E-2,{"$f":"+I20/I18","v":9.0291717013440118E-2}]
["Check: Perdidas permitidas = calculadas",null,null,null,null,{"$f":"+F21-PremisaCosto!F38","v":-7.008470063559688E-4},{"$f":"+G21-PremisaCosto!G38","v":-8.7586071391421161E-6},{"$f":"+H21-PremisaCosto!H38","v":-8.9392452425202107E-6},{"$f":"+I21-PremisaCosto!I38","v":-9.1253212833181108E-6}]
[]
["Coeficientes Perdidas Energía","u.m.","Año base",{"$f":"+D4","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026"]
["pe ST","%",4.3869956913434774E-2,{"$f":"+$C25*D31","v":4.0582494595084805E-2},3.8547378656360695E-2,4.0227646113070614E-2,3.7530503023847882E-2,3.6280107044535215E-2,3.5069827186124509E-2]
["pe AT","%",7.2989170757429122E-3,{"$f":"+$C26","v":7.2989170757429122E-3},7.2989170757429122E-3,{"$f":"+$C26*Balance!F$30","v":3.8633573611225268E-3},{"$f":"+$C26*Balance!G$30","v":6.2761642656937421E-3},{"$f":"+$C26*Balance!H$30","v":6.2786014739163792E-3},{"$f":"+$C26*Balance!I$30","v":6.2812381770143725E-3}]
["pe MT","%",4.2128313228511981E-2,4.2128313228511981E-2,4.2128313228511981E-2,{"$f":"+$C27*Balance!F$30","v":2.2298750257616986E-2},{"$f":"+$C27*Balance!G$30","v":3.6225129195871536E-2},{"$f":"+$C27*Balance!H$30","v":3.6239196415753724E-2},{"$f":"+$C27*Balance!I$30","v":3.6254415091736769E-2}]
["pe BT","%",7.3676556633741744E-2,7.3676556633741744E-2,7.3676556633741744E-2,{"$f":"+$C28*Balance!F$30","v":3.8997410774687456E-2},{"$f":"+$C28*Balance!G$30","v":6.3352709335581209E-2},{"$f":"+$C28*Balance!H$30","v":6.3377310945351539E-2},{"$f":"+$C28*Balance!I$30","v":6.3403926291588489E-2}]
["Coeficientes de Ajuste pérdidas reales a permitidas","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2021},{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["Factor de Ajuste para Pérdidas Energía",null,null,null,null,0.52930555602034968,0.85987608854357744,0.8602100022183522,0.86057124801284901]
["Factor de Ajuste para Pérdidas Transmisión",null,null,{"$f":"1/(((D64*PremisaCosto!$F$46+D65*PremisaCosto!$F$47)/PremisaCosto!$F$41)+1)/$C$25","v":0.92506347054689686},{"$f":"1/(((E64*PremisaCosto!$F$46+E65*PremisaCosto!$F$47)/PremisaCosto!$F$41)+1)/$C$25","v":0.87867372955080136},{"$f":"1/(((F64*PremisaCosto!$F$46+F65*PremisaCosto!$F$47)/PremisaCosto!$F$41)+1)/$C$25","v":0.91697482613098402},{"$f":"1/(((G64*PremisaCosto!$F$46+G65*PremisaCosto!$F$47)/PremisaCosto!G41)+1)/$C$25","v":0.85549441267754034},{"$f":"1/(((H64*PremisaCosto!$F$46+H65*PremisaCosto!$F$47)/PremisaCosto!H41)+1)/$C$25","v":0.82699208289910042},{"$f":"1/(((I64*PremisaCosto!$F$46+I65*PremisaCosto!$F$47)/PremisaCosto!I41)+1)/$C$25","v":0.79940418576943473}]
["Factores de Perdida de Energía","u.m.",null,{"$f":"+D29","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026"]
["punta"]
["Fpe ST","%",null,{"$f":"1/(1-D25)","v":1.0422990974903645},1.0400928530440641,1.041913737096255,1.0389939661898477,1.0376459044891915,1.0363444197043354]
["Fpe AT","%",null,{"$f":"1/(1-D26)","v":1.007352582969127},1.007352582969127,1.0038783407775143,1.0063158032845776,1.0063182713819274,1.0063209415161805]
["Fpe MT","%",null,1.0439811655468236,1.0439811655468236,1.0228073251041589,1.0375867127202092,1.0376018575158685,1.0376182424692382]
["Fpe BT","%",null,1.0795365346320085,1.0795365346320085,1.0405799226889954,1.0676377436490971,1.0676657865392087,1.0676961265068552]
["fuera de punta"]
["Fpe ST","%",null,{"$f":"+D34","v":1.0422990974903645},1.0400928530440641,1.041913737096255,1.0389939661898477,1.0376459044891915,1.0363444197043354]
["Fpe AT","%",null,1.007352582969127,{"$f":"+E35","v":1.007352582969127},{"$f":"+F35","v":1.0038783407775143},{"$f":"+G35","v":1.0063158032845776},{"$f":"+H35","v":1.0063182713819274},{"$f":"+I35","v":1.0063209415161805}]
["Fpe MT","%",null,1.0439811655468236,1.0439811655468236,1.0228073251041589,1.0375867127202092,1.0376018575158685,{"$f":"+I36","v":1.0376182424692382}]
["Fpe BT","%",null,1.0795365346320085,1.0795365346320085,1.0405799226889954,1.0676377436490971,1.0676657865392087,{"$f":"+I37","v":1.0676961265068552}]
["Factores de Perdida de Energía Acumulados AT","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2021},{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["punta"]
["Fpe Acum desde BT a AT","%",null,{"$f":"+D35*D36*D37","v":1.1353022869236602},1.1353022869236602,{"$f":"+F35*F36*F37","v":1.0684405348880051},1.1147631736037715,1.1148114601963512,1.1148637027290054]
["Fpe Acum desde MT a AT","%",null,{"$f":"+D36*D35","v":1.0516571236847125},1.0516571236847125,1.0267741204606506,1.0441399062884416,1.0441577076380457,1.0441769666960081]
["Fpe Acum desde AT a AT","%",null,{"$f":"+D35","v":1.007352582969127},1.007352582969127,1.0038783407775143,1.0063158032845776,1.0063182713819274,1.0063209415161805]
["fuera de punta"]
["Fpe Acum desde BT a AT","%",null,{"$f":"+D40*D41*D42","v":1.1353022869236602},1.1353022869236602,1.0684405348880051,1.1147631736037715,1.1148114601963512,1.1148637027290054]
["Fpe Acum desde MT a AT","%",null,{"$f":"+D41*D40","v":1.0516571236847125},1.0516571236847125,1.0267741204606506,1.0441399062884416,1.0441577076380457,1.0441769666960081]
["Fpe Acum desde AT a AT","%",null,{"$f":"+D40","v":1.007352582969127},1.007352582969127,1.0038783407775143,1.0063158032845776,1.0063182713819274,1.0063209415161805]
["Consumo de Energía (Acum por escalón)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2021},{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["energía"]
["Acumulada desde BT hasta AT","MWh/año",null,{"$f":"+Energía!F10","v":4078108.6659200001},{"$f":"+Energía!G10","v":4303631.0267870612},{"$f":"+Energía!H10","v":4340918.4181753602},{"$f":"+Energía!I10","v":4496339.2421886763},{"$f":"+Energía!J10","v":4657324.7238737177},{"$f":"+Energía!K10","v":4824074.0182394767}]
["Acumulada desde BT hasta MT","MWh/año",null,{"$f":"+SUMIFS(Energía!F$11:F$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!F$11:F$268,Energía!$D$11:$D$268,\"MT\")","v":4078083.9125022124},{"$f":"+SUMIFS(Energía!G$11:G$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!G$11:G$268,Energía!$D$11:$D$268,\"MT\")","v":4303604.3314764248},{"$f":"+SUMIFS(Energía!H$11:H$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!H$11:H$268,Energía!$D$11:$D$268,\"MT\")","v":4340891.4668458933},{"$f":"+SUMIFS(Energía!I$11:I$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!I$11:I$268,Energía!$D$11:$D$268,\"MT\")","v":4496311.2529619858},{"$f":"+SUMIFS(Energía!J$11:J$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!J$11:J$268,Energía!$D$11:$D$268,\"MT\")","v":4657295.6426819842},{"$f":"+SUMIFS(Energía!K$11:K$268,Energía!$D$11:$D$268,\"BT\")+SUMIFS(Energía!K$11:K$268,Energía!$D$11:$D$268,\"MT\")","v":4824043.7962328587}]
["BT","MWh/año",null,{"$f":"+SUMIFS(Energía!F$11:F$268,Energía!$D$11:$D$268,\"BT\")","v":3205462.2827522997},{"$f":"+SUMIFS(Energía!G$11:G$268,Energía!$D$11:$D$268,\"BT\")","v":3362574.1054687961},{"$f":"+SUMIFS(Energía!H$11:H$268,Energía!$D$11:$D$268,\"BT\")","v":3390844.4001860786},{"$f":"+SUMIFS(Energía!I$11:I$268,Energía!$D$11:$D$268,\"BT\")","v":3509694.4992493391},{"$f":"+SUMIFS(Energía!J$11:J$268,Energía!$D$11:$D$268,\"BT\")","v":3632204.5329458048},{"$f":"+SUMIFS(Energía!K$11:K$268,Energía!$D$11:$D$268,\"BT\")","v":3758758.1179531398}]
["en punta"]
[{"$f":"+A54","v":"Acumulada desde BT hasta AT"},"MWh/año",null,{"$f":"+Energía!AF10","v":1152839.7124869367},{"$f":"+Energía!AG10","v":1219773.157534874},{"$f":"+Energía!AH10","v":1230149.9130374326},{"$f":"+Energía!AI10","v":1274518.6855043748},{"$f":"+Energía!AJ10","v":1320551.8852473018},{"$f":"+Energía!AK10","v":1368276.8596278895}]
["fuera de punta"]
[{"$f":"+A58","v":"Acumulada desde BT hasta AT"},"MWh/año",null,{"$f":"+Energía!AN10","v":2925268.9534330629},{"$f":"+Energía!AO10","v":3083857.8692521886},{"$f":"+Energía!AP10","v":3110768.5051379283},{"$f":"+Energía!AQ10","v":3221820.5566842989},{"$f":"+Energía!AR10","v":3336772.838626415},{"$f":"+Energía!AS10","v":3455797.1586115863}]
["Check: E = Ep + Efp",null,null,{"$f":"+(SUM(D58:D60)-SUM(D54))/SUM(D54)","v":-1.1418560059450709E-16},4.328078168498432E-16,2.1454505358037712E-16,-6.2138721598916101E-16,-1.9996943091416081E-16,-1.9305727298010247E-16]
["Consumo de Energía con Perdidas (Dda Energía x Fpe)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2021},{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["energía total","MWh/año",null,{"$f":"+D64+D65","v":4556892.3488834258},4807206.1042626854,4598426.4017785704,4942672.2691281596,5119609.2873019855,5302880.1742929146]
["en punta","MWh/año",null,{"$f":"+Energía!AV10","v":1288759.2377655585},{"$f":"+Energía!AW10","v":1363176.157330669},{"$f":"+Energía!AX10","v":1303461.6038221859},{"$f":"+Energía!AY10","v":1401634.6409681542},{"$f":"+Energía!AZ10","v":1452259.0819378616},{"$f":"+Energía!BA10","v":1504744.6754968248}]
["fuera de punta","MWh/año",null,{"$f":"+Energía!BD10","v":3268133.1111178678},{"$f":"+Energía!BE10","v":3444029.9469320169},{"$f":"+Energía!BF10","v":3294964.7979563843},{"$f":"+Energía!BG10","v":3541037.6281600054},{"$f":"+Energía!BH10","v":3667350.2053641239},{"$f":"+Energía!BI10","v":3798135.49879609}]
[]
[]
["Balance de Potencia - Resumen"]
["Potencia Simultanea con Pérdidas (Pot x FCT x FE x FPP - por NT)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2021},{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["AT ","MW/año",null,{"$f":"+SUMIFS(Potencia!BA$10:BA$268,Potencia!$C$10:$C$268,\"Pp\")","v":854.36625373860159},{"$f":"+SUMIFS(Potencia!BB$10:BB$268,Potencia!$C$10:$C$268,\"Pp\")","v":865.00086527509995},{"$f":"+SUMIFS(Potencia!BC$10:BC$268,Potencia!$C$10:$C$268,\"Pp\")","v":797.74631903258228},{"$f":"+SUMIFS(Potencia!BD$10:BD$268,Potencia!$C$10:$C$268,\"Pp\")","v":858.30244997568457},{"$f":"+SUMIFS(Potencia!BE$10:BE$268,Potencia!$C$10:$C$268,\"Pp\")","v":889.61136681502364},{"$f":"+SUMIFS(Potencia!BF$10:BF$268,Potencia!$C$10:$C$268,\"Pp\")","v":922.10469140509156}]
["MT ","MW/año",null,{"$f":"+SUMIFS(Potencia!BH$10:BH$268,Potencia!$C$10:$C$268,\"Pp\")","v":846.17228251815936},{"$f":"+SUMIFS(Potencia!BI$10:BI$268,Potencia!$C$10:$C$268,\"Pp\")","v":856.74624019971122},{"$f":"+SUMIFS(Potencia!BJ$10:BJ$268,Potencia!$C$10:$C$268,\"Pp\")","v":794.64551630045378},{"$f":"+SUMIFS(Potencia!BK$10:BK$268,Potencia!$C$10:$C$268,\"Pp\")","v":852.89605429320363},{"$f":"+SUMIFS(Potencia!BL$10:BL$268,Potencia!$C$10:$C$268,\"Pp\")","v":884.00554039814858},{"$f":"+SUMIFS(Potencia!BM$10:BM$268,Potencia!$C$10:$C$268,\"Pp\")","v":916.29162425686695}]
["BT ","MW/año",null,{"$f":"+SUMIFS(Potencia!BO$10:BO$268,Potencia!$C$10:$C$268,\"Pp\")","v":648.98835254944368},{"$f":"+SUMIFS(Potencia!BP$10:BP$268,Potencia!$C$10:$C$268,\"Pp\")","v":659.21340348598494},{"$f":"+SUMIFS(Potencia!BQ$10:BQ$268,Potencia!$C$10:$C$268,\"Pp\")","v":625.03459886289761},{"$f":"+SUMIFS(Potencia!BR$10:BR$268,Potencia!$C$10:$C$268,\"Pp\")","v":664.26178824762962},{"$f":"+SUMIFS(Potencia!BS$10:BS$268,Potencia!$C$10:$C$268,\"Pp\")","v":688.0806980949684},{"$f":"+SUMIFS(Potencia!BT$10:BT$268,Potencia!$C$10:$C$268,\"Pp\")","v":712.75659566134232}]
["Potencia Simultanea sin Pérdidas (Pot x FCT x FE - por NT)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2021},{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["AT ","MW/año",null,{"$f":"+SUMIFS(Potencia!AG$10:AG$268,Potencia!$C$10:$C$268,\"Pp\")","v":736.73099677704238},{"$f":"+SUMIFS(Potencia!AH$10:AH$268,Potencia!$C$10:$C$268,\"Pp\")","v":746.12476562422148},{"$f":"+SUMIFS(Potencia!AI$10:AI$268,Potencia!$C$10:$C$268,\"Pp\")","v":752.57000700707192},{"$f":"+SUMIFS(Potencia!AJ$10:AJ$268,Potencia!$C$10:$C$268,\"Pp\")","v":779.93654905898404},{"$f":"+SUMIFS(Potencia!AK$10:AK$268,Potencia!$C$10:$C$268,\"Pp\")","v":808.38149680636388},{"$f":"+SUMIFS(Potencia!AL$10:AL$268,Potencia!$C$10:$C$268,\"Pp\")","v":837.90154866818864}]
["MT ","MW/año",null,{"$f":"+SUMIFS(Potencia!AN$10:AN$268,Potencia!$C$10:$C$268,\"Pp\")","v":736.71235197010003},{"$f":"+SUMIFS(Potencia!AO$10:AO$268,Potencia!$C$10:$C$268,\"Pp\")","v":746.10612081727913},{"$f":"+SUMIFS(Potencia!AP$10:AP$268,Potencia!$C$10:$C$268,\"Pp\")","v":752.55118338888633},{"$f":"+SUMIFS(Potencia!AQ$10:AQ$268,Potencia!$C$10:$C$268,\"Pp\")","v":779.91700054219746},{"$f":"+SUMIFS(Potencia!AR$10:AR$268,Potencia!$C$10:$C$268,\"Pp\")","v":808.36118562838601},{"$f":"+SUMIFS(Potencia!AS$10:AS$268,Potencia!$C$10:$C$268,\"Pp\")","v":837.88044071082152}]
["BT ","MW/año",null,{"$f":"+SUMIFS(Potencia!AT$10:AT$268,Potencia!$C$10:$C$268,\"Pp\")","v":586.26262987775408},{"$f":"+SUMIFS(Potencia!AU$10:AU$268,Potencia!$C$10:$C$268,\"Pp\")","v":595.65639872493341},{"$f":"+SUMIFS(Potencia!AV$10:AV$268,Potencia!$C$10:$C$268,\"Pp\")","v":600.65986786264932},{"$f":"+SUMIFS(Potencia!AW$10:AW$268,Potencia!$C$10:$C$268,\"Pp\")","v":622.17900425404434},{"$f":"+SUMIFS(Potencia!AX$10:AX$268,Potencia!$C$10:$C$268,\"Pp\")","v":644.47199373630906},{"$f":"+SUMIFS(Potencia!AY$10:AY$268,Potencia!$C$10:$C$268,\"Pp\")","v":667.56502900618716}]
["Factores de Carga (Energía / Potencia x Tiempo)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2021},{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["FC ST","%",null,{"$f":"+IFERROR(D54/D74/(365*24),\"\")","v":0.63189620224642906},0.65844494556140221,0.65846184088909954,0.65810576005055066,0.65768214092227906,0.65722921977274196]
["FC AT","%",null,{"$f":"+IFERROR(D54/D74/(365*24),\"\")","v":0.63189620224642906},0.65844494556140221,0.65846184088909954,0.65810576005055066,0.65768214092227906,0.65722921977274196]
["FC MT","%",null,0.63190835875507234,0.65845731534197982,0.65847422276916889,0.65811815864461753,0.65769455929224763,0.65724165921527999]
["FC BT","%",null,0.6241577294269357,0.64442435658133723,0.6444290933944693,0.64394660419679273,0.64337197688308723,0.64275682261856926]
["Factores de Carga de las perdidas","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2021},{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["Fup ST","%",null,{"$f":"+IFERROR(MIN(((1-2*D78+(1+1.28^2)*D78^2)/1.28^2),D78),\"\")","v":0.48199569488648353},0.50475327124536362,{"$f":"+IFERROR(MIN(((1-2*F78+(1+1.28^2)*F78^2)/1.28^2),F78),\"\")*0+F78","v":0.65846184088909954},{"$f":"+IFERROR(MIN(((1-2*G78+(1+1.28^2)*G78^2)/1.28^2),G78),\"\")*0+G78","v":0.65810576005055066},0.65768214092227906,0.65722921977274196]
["Fup AT","%",null,{"$f":"+IFERROR(MIN(((1-2*D79+(1+1.28^2)*D79^2)/1.28^2),D79),\"\")","v":0.48199569488648353},0.50475327124536362,{"$f":"+IFERROR(MIN(((1-2*F79+(1+1.28^2)*F79^2)/1.28^2),F79),\"\")*0+F79","v":0.65846184088909954},0.65810576005055066,0.65768214092227906,0.65722921977274196]
["Fup MT","%",null,{"$f":"+IFERROR(MIN(((1-2*D80+(1+1.28^2)*D80^2)/1.28^2),D80),\"\")","v":0.48200559595582831},0.50476440370757225,{"$f":"+IFERROR(MIN(((1-2*F80+(1+1.28^2)*F80^2)/1.28^2),F80),\"\")*0+F80","v":0.65847422276916889},0.65811815864461753,0.65769455929224763,0.65724165921527999]
["Fup BT","%",null,{"$f":"+IFERROR(MIN(((1-2*D81+(1+1.28^2)*D81^2)/1.28^2),D81),\"\")","v":0.47578955354562208},0.49245196411930603,{"$f":"+IFERROR(MIN(((1-2*F81+(1+1.28^2)*F81^2)/1.28^2),F81),\"\")*0+F81","v":0.6444290933944693},0.64394660419679273,0.64337197688308723,0.64275682261856926]
["Coef Perd Pot (Pe x FC / FCp)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2021},{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["ppST","%",null,null,0,0,0,0,0]
["ppAT","%",null,{"$f":"+IFERROR((D79*D26)/D84,\"\")","v":9.5688779580485311E-3},9.5213549478088202E-3,{"$f":"+IFERROR((F79*F26)/F84,\"\")","v":3.8633573611225268E-3},6.2761642656937421E-3,6.2786014739163801E-3,6.2812381770143734E-3]
["ppMT","%",null,5.5230133203242347E-2,5.4955729493957335E-2,2.2298750257616986E-2,3.6225129195871536E-2,3.6239196415753724E-2,3.6254415091736769E-2]
["ppBT","%",null,9.6651538390915601E-2,9.6413398794617813E-2,3.8997410774687456E-2,6.3352709335581209E-2,6.3377310945351539E-2,6.3403926291588489E-2]
["Factores de Perdida de Potencia (por escalón)","u.m.",null,{"$f":"+PremisaCosto!D$89","v":2021},{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["FppST","%",null,{"$f":"IFERROR(1/(1-D88),\"\")","v":1},1,1,1,1,1]
["FppAT","%",null,1.0096613260075276,1.0096128826152604,1.0038783407775143,1.0063158032845776,1.0063182713819274,1.0063209415161805]
["FppMT","%",null,1.0584588217133768,1.0581514868764086,1.0228073251041589,1.0375867127202092,1.0376018575158685,1.0376182424692382]
["FppBT","%",null,1.1069925311200017,1.1067007840377476,1.0405799226889954,1.0676377436490971,1.0676657865392087,1.0676961265068552]
["FppST Acum desde BT","%",null,{"$f":"+D96*D95*D94*D93","v":1.1830262438836772},1.182314314404147,1.0684405348880051,1.1147631736037715,1.1148114601963512,1.1148637027290054]
["FppAT Acum desde BT","%",null,{"$f":"+D96*D95*D94","v":1.1830262438836772},1.182314314404147,1.0684405348880051,1.1147631736037715,1.1148114601963512,1.1148637027290054]
["FppMT Acum desde BT","%",null,{"$f":"+D96*D95","v":1.1717060101347856},1.1710570801568299,1.0643127672826238,1.1077667368088882,1.1078120033192238,1.1078609782772564]
["FppBT Acum desde BT","%",null,{"$f":"+D96","v":1.1069925311200017},1.1067007840377476,1.0405799226889954,1.0676377436490971,1.0676657865392087,1.0676961265068552]
["FppST Acum desde MT","%",null,{"$f":"+D95*D94*D93","v":1.0686849374554932},1.0683233729089148,1.0267741204606506,1.0441399062884416,1.0441577076380457,1.0441769666960081]
["FppAT Acum desde MT","%",null,{"$f":"+D95*D94","v":1.0686849374554932},1.0683233729089148,1.0267741204606506,1.0441399062884416,1.0441577076380457,1.0441769666960081]
["FppMT Acum desde MT","%",null,{"$f":"+D95","v":1.0584588217133768},1.0581514868764086,1.0228073251041589,1.0375867127202092,1.0376018575158685,1.0376182424692382]
["FppST Acum desde AT","%",null,{"$f":"+D94*D93","v":1.0096613260075276},1.0096128826152604,1.0038783407775143,1.0063158032845776,1.0063182713819274,1.0063209415161805]
["FppAT Acum desde AT","%",null,{"$f":"+D94","v":1.0096613260075276},1.0096128826152604,1.0038783407775143,1.0063158032845776,1.0063182713819274,1.0063209415161805]

{"sheet":"Parametros","index":19,"n_rows":16,"n_cols":11,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+\"Parámetros Característicos de Consumo obtenidos en Campaña de Caracterización de Cargas\"&\" - \"&PremisaCosto!A2","v":"Parámetros Característicos de Consumo obtenidos en Campaña de Caracterización de Cargas - EDEMET"}]
[null,"% de Energía Pico","% de Energía Resto","Factor de Uso de la Potencia Máxima","Factor de Coincidencia Total de Pico en ST","Factor de Coincidencia Total de Pico en AT","Factor de Coincidencia Total de Pico en MT","Factor de Coincidencia Total de Pico en BT","Factor de Coincidencia Total Fuera de punta AT","Factor de Coincidencia Total fuera de MT","Factor de Coincidencia Total fuera de punta BT"]
[null,"Kep","Kefp","FC","FCTT","FCTATp","FCTMTp","FCTBTp","FCTATfp","FCTMTfp","FCTBTfp"]
[{"$f":"+PremisaCosto!A52","v":"BTS"},0.26312181940225521,0.73687818059774479,0.307031143689319,0.38026190170848273,0.38026190170848273,0.38026190170848273,0.38026190170848301,0.32249765271872705,0.32249765271872705,0.32249765271872705]
[{"$f":"+PremisaCosto!A53","v":"BTD"},0.3568677305479605,0.6431322694520395,0.59607068662759599,0.90346114175583159,0.90346114175583159,0.90346114175583159,0.90346114175583159,0.7080596262623331,0.7080596262623331,0.7080596262623331]
[{"$f":"+PremisaCosto!A54","v":"BTH"},0.23976699854502234,0.76023300145497763,0.65098294524498201,0.74366102286898017,0.74366102286898017,0.74366102286898017,0.74366102286898017,0.61577125422773082,0.61577125422773082,0.61577125422773082]
[{"$f":"+PremisaCosto!A55","v":"MTD"},0.27530547390181148,0.72469452609818852,0.71463017833911668,0.84668621444944936,0.84668621444944936,0.84668621444944936,0,0.80062588015755709,0.80062588015755709,0]
[{"$f":"+PremisaCosto!A56","v":"MTH"},0.25960808948461889,0.74039191051538111,0.77400858223136537,0.70840897632575217,0.70840897632575217,0.70840897632575217,0,0.76255687069006139,0.76255687069006139,0]
[{"$f":"+PremisaCosto!A57","v":"ATD"},0.27530547390181148,0.72469452609818852,0.71463017833911668,0.84668621444944936,0.84668621444944936,0,0,0.80062588015755709,0,0]
[{"$f":"+PremisaCosto!A58","v":"ATH"},0.25960808948461889,0.74039191051538111,0.77400858223136537,0.70840897632575217,0.70840897632575217,0,0,0.76255687069006139,0,0]
["AP - BT",0,1,0.5,0.38026190170848273,0.38026190170848273,0.38026190170848273,0.38026190170848301,0.32249765271872705,0.32249765271872705,0.32249765271872705]
[{"$f":"+PremisaCosto!A59","v":"BTSH"},0.26312181940225521,0.73687818059774479,0.307031143689319,0.38026190170848273,0.38026190170848273,0.38026190170848273,0.38026190170848301,0.32249765271872705,0.32249765271872705,0.32249765271872705]
[{"$f":"+PremisaCosto!A60","v":"BTS Prepago"},0.26312181940225521,0.73687818059774479,0.307031143689319,0.38026190170848273,0.38026190170848273,0.38026190170848273,0.38026190170848301,0.32249765271872705,0.32249765271872705,0.32249765271872705]
[{"$f":"+PremisaCosto!A61","v":"X2H"},0,0,1.0000000000000001E-5,0,0,0,0,0,0,0]
[{"$f":"+PremisaCosto!A62","v":"X2D"},0.3568677305479605,0.6431322694520395,0.59607068662759599,0.90346114175583159,0.90346114175583159,0.90346114175583159,0.90346114175583159,0.7080596262623331,0.7080596262623331,0.7080596262623331]
[{"$f":"+PremisaCosto!A63","v":"X3D"},0,0,1.0000000000000001E-5,0,0,0,0,0,0,0]

{"sheet":"PremisaCosto","index":20,"n_rows":461,"n_cols":18,"rows_kept":461,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+\"Premisas para IMP y Costos de Abastecimiento\"&\" - \"&PremisaCosto!A2","v":"Premisas para IMP y Costos de Abastecimiento - EDEMET"}]
[{"$f":"+IF(Tablero!E3=1,\"EDEMET\",\"EDECHI\")","v":"EDEMET"}]
[]
["Descuentos por inversiones no ejecutadas",-3399742.3972893609,"Incluye además: Deuda Clientes No Cortables <200kWh y Deuda Cruz Roja"]
["Tasa de Rentabilidad regulada",8.7999999999999995E-2]
[]
["Ingreso Maximo Permitido","u.m.",null,null,null,{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["DISTRIBUCION"]
["CO&M","$/año",null,null,null,47582397.388318174,49098709.78559009,50467310.529265411,51763135.594184227]
["Rentabilidad","$/año",null,null,null,58231676.362702012,68347654.662504226,74948292.51668632,76040986.151746884]
["Depreciación","$/año",null,null,null,33432020.970733143,35710604.938358299,40354958.781763718,42786965.704299323]
["Gastos Administrativos","$/año",null,null,null,24390765.339010205,25111922.493721332,25760865.692623697,26374023.399473287]
["Subtotal sin Descuento por Inv.","$/año",null,null,null,{"$f":"+SUM(F9:F12)","v":163636860.06076354},{"$f":"+SUM(G9:G12)","v":178268891.88017395},{"$f":"+SUM(H9:H12)","v":191531427.52033916},{"$f":"+SUM(I9:I12)","v":196965110.84970373}]
["Descuento por Inv. nno Ejecutadas","$/año",null,null,null,{"$f":"+F13*$B$4/($F$31+$F$27+$F$20+$F$13)","v":-1990094.6942431638},0,0,0]
["Subtotal Distribución","$/año",null,null,null,{"$f":"+F13-F14","v":165626954.7550067},{"$f":"+G13-G14","v":178268891.88017395},{"$f":"+H13-H14","v":191531427.52033916},{"$f":"+I13-I14","v":196965110.84970373}]
["COMERCIALIZACION"]
["CO&M","$/año",null,null,null,44790684.074632116,46339056.463200726,47737563.770066008,49064104.560689338]
["Rentabilidad","$/año",null,null,null,3691435.401040215,3828606.5856354437,3925319.4432703825,4006362.7674612873]
["Depreciación","$/año",null,null,null,3317934.5771363685,3294066.4904272375,3404444.6209678869,3412985.5838798033]
["Subtotal sin Descuento por Inv.","$/año",null,null,null,{"$f":"+SUM(F17:F19)","v":51800054.052808702},{"$f":"+SUM(G17:G19)","v":53461729.539263412},{"$f":"+SUM(H17:H19)","v":55067327.834304281},{"$f":"+SUM(I17:I19)","v":56483452.912030429}]
["Descuento por Inv. nno Ejecutadas","$/año",null,null,null,{"$f":"+F20*$B$4/($F$31+$F$27+$F$20+$F$13)","v":-629974.27776189451}]
["Subtotal Distribución","$/año",null,null,null,{"$f":"+F20-F21","v":52430028.330570593},{"$f":"+G20-G21","v":53461729.539263412},{"$f":"+H20-H21","v":55067327.834304281},{"$f":"+I20-I21","v":56483452.912030429}]
["ALUMBRADO PUBLICO"]
["CO&M","$/año",null,null,null,1277729.905661945,1344690.8860715558,1433968.7391948001,1523239.6841389039]
["Rentabilidad","$/año",null,null,null,2257864.5349729778,2451039.5786263314,2630375.7285996857,2797726.4247330399]
["Depreciación","$/año",null,null,null,1894764.3903027957,2039115.0493937049,2196375.2048482513,2332572.5439391597]
["Subtotal sin Descuento por Inv.","$/año",null,null,null,{"$f":"+SUM(F24:F26)","v":5430358.830937719},{"$f":"+SUM(G24:G26)","v":5834845.5140915923},{"$f":"+SUM(H24:H26)","v":6260719.6726427376},{"$f":"+SUM(I24:I26)","v":6653538.6528111044}]
["Descuento por Inv. nno Ejecutadas","$/año",null,null,null,{"$f":"+F27*$B$4/($F$31+$F$27+$F$20+$F$13)","v":-66042.139242177538}]
["Subtotal Alumbrado Publico","$/año",null,null,null,{"$f":"+F27-F28","v":5496400.9701798968},{"$f":"+G27-G28","v":5834845.5140915923},{"$f":"+H27-H28","v":6260719.6726427376},{"$f":"+I27-I28","v":6653538.6528111044}]
["PÉRDIDAS"]
["IMP de Pérdidas sin Descuento por Inv.","$/año",null,null,null,58678807.207949534,58884544.66101592,66057844.98645182,70068069.298204005]
["Descuento por Inv. nno Ejecutadas","$/año",null,null,null,{"$f":"+F31*$B$4/($F$31+$F$27+$F$20+$F$13)","v":-713631.28604212473}]
["IMP de Pérdidas","$/año",null,null,null,{"$f":"+F31-F32","v":59392438.493991658},{"$f":"+G31-G32","v":58884544.66101592},{"$f":"+H31-H32","v":66057844.98645182},{"$f":"+I31-I32","v":70068069.298204005}]
["Total IMP sin pérdidas (Dist+Com+AP)","$/año",null,null,null,{"$f":"+F29+F22+F15","v":223553384.05575719},{"$f":"+G29+G22+G15","v":237565466.93352896},{"$f":"+H29+H22+H15","v":252859475.02728617},{"$f":"+I29+I22+I15","v":260102102.41454527}]
["Total IMP con pérdidas","$/año",null,null,null,{"$f":"+F33+F34","v":282945822.54974884},{"$f":"+G33+G34","v":296450011.59454489},{"$f":"+H33+H34","v":318917320.01373798},{"$f":"+I33+I34","v":330170171.71274924}]
[]
["Perdidas de Energia Permitidas","u.m.",null,null,null,{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["Pérdidas de Energía Permitida","%",null,null,null,5.67E-2,9.0310725364528915E-2,9.030578368898913E-2,9.0300842334723436E-2]
[]
["Premisas Costo Abastecimiento","u.m.",null,null,null,"2022/2023",{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"},null,"COSTOS","PERMITIDOS","INGRESOS"]
["Costos Perdida Transmision Permitida","$/año",null,null,1.032295531913614,{"$f":"+$R$41*E41","v":11513853.517892389},{"$f":"+F41","v":11513853.517892389},11513853.517892389,11513853.517892389,null,{"$f":"+'[2]AjustePérd de Trans-400'!$C$21","v":5576820.3784378618},{"$f":"+'[2]AjustePérd de Trans-400'!$C$25","v":4855433.4902108004},{"$f":"+SUM('[2]PERD TRANS-404 (base)'!B124:G124,\n               '[2]PERD TRANS-404 (base)'!B149:G149)","v":4855433.4902108014},null,{"$f":"+M41-L41","v":0},null,{"$f":"+SUM('[1]Compras (p)'!$B$17:$G$17) * 2","v":11153640.756875724},11153640.756875724]
["Costos de Sistema de Transmisión","$/año",null,null,0.85582904144559557,{"$f":"+$R$42*E42","v":46064079.98399508},46064079.98399508,46064079.98399508,46064079.98399508,null,{"$f":"+'[2]Ajuste Transmisión-300'!$C$27","v":26911963.577554841},{"$f":"+'[2]Ajuste Transmisión-300'!$C$32","v":23995850.655342616},{"$f":"+SUM('[2]TRANSMISION-304 (base)'!B124:G124,\n               '[2]TRANSMISION-304 (base)'!B157:G157,\n               '[2]TRANSMISION-304 (base)'!B182:G182)","v":23995850.655342616},null,{"$f":"+M42-L42","v":0},null,{"$f":"+SUM('[1]Trans (p)'!$B$66:$G$66) * 2","v":53823927.155109681},53823927.155109681]
["Precio Generacion Energia P (en frontera)","$/MWh",null,"Ajuste",1.0123017952009876,{"$f":"+$R$43*E43","v":64.989292494618795},null,null,null,null,{"$f":"+'[2]Ajuste Generación-500 (2)'!$E$54","v":242551720.01732594},{"$f":"+'[2]Ajuste Generación-500 (2)'!$E$74","v":132513566.84127742},{"$f":"+SUM('[2]GENERACION-504 (base)'!B124:G124,\n               '[2]GENERACION-504 (base)'!B211:G211,\n               '[2]GENERACION-504 (base)'!B331:G331,\n               '[2]GENERACION-504 (base)'!B364:G364,\n               '[2]GENERACION-504 (base)'!B397:G397,\n               '[2]GENERACION-504 (base)'!B422:G422)","v":132513566.84127735},null,{"$f":"+M43-L43","v":0},null,{"$f":"+SUM('[1]GEN-502 Cos_Gen_P'!$B$8:$G8)/SUM('[1]GEN-502 Gen_P'!$B$8:$G$8)","v":64.19952310932679},64.19952310932679]
["Precio Generacion Energia FP (en frontera)","$/MWh",null,null,null,{"$f":"+$R$44*E43","v":57.661474860230385},null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM('[1]GEN-502 Cos_Gen_FP'!$B$8:$G8)/SUM('[1]GEN-502 Gen_FP'!$B$8:$G$8)","v":56.96075531386564},56.96075531386564]
["Precio Generación de Potencia","$/MW año",null,null,null,263006.3462632384,null,null,null,null,null,null,{"$f":"+SUM('[2]GENERACION-504 (potencia)'!B124:G124,\n               '[2]GENERACION-504 (potencia)'!B140:G140,\n               '[2]GENERACION-504 (potencia)'!B166:G166)","v":90350199.500186861},null,null,null,{"$f":"+SUM('[1]GEN-502 Cos_Pot'!$B$8:$G$8)  *  2  /  AVERAGE('[1]GEN-502 Pot'!$B$8:$G$8)","v":263006.3462632384},263006.3462632384]
["Precio Generación de Energía p ajustado","$/MWh",null,null,null,{"$f":"+$F$43*PremisaCosto!F49","v":64.989292494618795},{"$f":"+$F$43*PremisaCosto!G49","v":64.989292494618795},{"$f":"+$F$43*PremisaCosto!H49","v":64.989292494618795},{"$f":"+$F$43*PremisaCosto!I49","v":64.989292494618795},null,null,{"$f":"+(K47-M45)  *  9.03%","v":16677534.493923798},{"$f":"+SUM('[2]PERD DISTR Y GEN-201 (base)'!$B$124:$G$124,\n               '[2]PERD DISTR Y GEN-201 (base)'!$B$157:$G$157,\n               '[2]PERD DISTR Y GEN-201 (base)'!$B$182:$G$182)","v":16771705.686411202},null,{"$f":"+M46-L46","v":94171.19248740375}]
["Precio Generación de Energía fp ajustado","$/MWh",null,null,null,{"$f":"$F$44*PremisaCosto!F49","v":57.661474860230385},{"$f":"$F$44*PremisaCosto!G49","v":57.661474860230385},{"$f":"$F$44*PremisaCosto!H49","v":57.661474860230385},{"$f":"$F$44*PremisaCosto!I49","v":57.661474860230385},null,{"$f":"+SUM(K41:K46)","v":275040503.97331864},null,{"$f":"+SUM(M41:M46)","v":268486756.17342883}]
["Precio Generación de Potencia ajustado","$/MW año",null,null,null,{"$f":"$F$45*PremisaCosto!F49","v":263006.3462632384},{"$f":"$F$45*PremisaCosto!G49","v":263006.3462632384},{"$f":"$F$45*PremisaCosto!H49","v":263006.3462632384},{"$f":"$F$45*PremisaCosto!I49","v":263006.3462632384},{"$f":"+F48/12/1000","v":21.917195521936534}]
["Factor de Ajuste de Precios para control IMP",null,null,null,null,1,1,1,1,null,null,"PÉRDIDAS",{"$f":"+M46  /  (K47  - M45)","v":9.0809887039041096E-2}]
["Diferencia de Cierre IMP debido a precios",null,null,null,null,{"$f":"+(Resumen!M30/Resumen!N30-1)*1000","v":335.30673321833416},null,null,null,null,null,null,{"$f":"+M46/K47","v":6.0979039247391016E-2}]
["Costos de Conexión","u.m.",null,"$/conexión"]
["BTS","$/Cliente",null,11.13]
["BTD","$/Cliente",null,111.24]
["BTH","$/Cliente",null,111.24]
["MTD","$/Cliente",null,111.24]
["MTH","$/Cliente",null,111.24]
["ATD","$/Cliente",null,111.24]
["ATH","$/Cliente",null,111.24]
["BTSH","$/Cliente",null,11.13]
["BTS Prepago","$/Cliente",null,11.13]
["X2H","$/Cliente",null,0]
["X2D","$/Cliente",null,0]
["X3D","$/Cliente",null,0]
[]
["Costos (Cargos) Fijos de Comercializacion","u.m.",null,"Cargo"]
["Ponderador Global","%",null,1]
[]
["Subsidios","u.m."]
["Regular","%",null,0]
["Agro","%",null,0.05]
["Jub. 1","%",null,0.25]
["Jub. 2","%",null,0.25]
["Político","%",null,0.5]
["x1","%",null,0]
["x2","%",null,0]
["Discap.","%",null,0.25]
["Discapacitados 601-más","%",null,0.25]
["Cruz Roja","%",null,1]
["GC","%",null,0]
[]
["Actualización",null,null,null,{"$f":"+PremisaCosto!E$89","v":2022},{"$f":"+PremisaCosto!F$89","v":"2022/2023"},{"$f":"+PremisaCosto!G$89","v":"2023/2024"},{"$f":"+PremisaCosto!H$89","v":"2024/2025"},{"$f":"+PremisaCosto!I$89","v":"2025/2026"}]
["Año genérico",null,null,null,0,1,2,3,4]
["Factor de Descuento",null,null,null,{"$f":"1/(1+$B$5)^E82","v":1},{"$f":"1/(1+$B$5)^F82","v":0.91911764705882348},{"$f":"1/(1+$B$5)^G82","v":0.84477724913494801},{"$f":"1/(1+$B$5)^H82","v":0.77644967751373895},{"$f":"1/(1+$B$5)^I82","v":0.71364860065600999}]
["Promedios",null,null,null,null,{"$f":"+AVERAGE(E83:F83)","v":0.95955882352941169},{"$f":"+AVERAGE(F83:G83)","v":0.88194744809688574},{"$f":"+AVERAGE(G83:H83)","v":0.81061346332434348},{"$f":"+AVERAGE(H83:I83)","v":0.74504913908487447}]
[]
["Parámetros Estructurales del Modelo"]
["Ventana de Años Calendario del Modelo",null,null,2021,{"$f":"+D87+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
["Ventana de Años Regulatorios del Modelo",null,null,null,null,{"$f":"+E87&\"/\"&F87","v":"2022/2023"},"2023/2024","2024/2025","2025/2026","2026/2027","2027/2028","2028/2029","2029/2030","2030/2031","2031/2032"]
["Ventana de Años Calendario+Regulatorio",null,null,{"$f":"+D87","v":2021},{"$f":"+E87","v":2022},{"$f":"+F88","v":"2022/2023"},"2023/2024","2024/2025","2025/2026","2026/2027","2027/2028","2028/2029","2029/2030","2030/2031","2031/2032"]
[]
["Variable Auxiliares - Nueva Estructura Tarifaria","NT","Categ. Gral.","Cat. Clientes","Vble Energía","Vble Pot.","Vble Clientes","Sub Categ."]
["TOTAL"]
["ATH",null,null,"ATH",null,null,"C"]
["ATH Punta","AT","ATH",null,"Ep","Pp",null,{"$f":"+H104","v":"Regular"}]
["ATH Fuera de Punta Medio","AT","ATH",null,"Efpm","Pfpm",null,{"$f":"+H94","v":"Regular"}]
["ATH Fuera de Punta Bajo","AT","ATH",null,"Efp","Pfp",null,{"$f":"+H94","v":"Regular"}]
["ATD","AT","ATD","ATD","Et","Pp","C",{"$f":"+H96","v":"Regular"}]
["MTH",null,null,"MTH",null,null,"C"]
["MTH Punta","MT","MTH",null,"Ep","Pp",null,{"$f":"+H97","v":"Regular"}]
["MTH Fuera de Punta Medio","MT","MTH",null,"Efpm","Pfpm",null,{"$f":"+H99","v":"Regular"}]
["MTH Fuera de Punta Bajo","MT","MTH",null,"Efp","Pfp",null,{"$f":"+H100","v":"Regular"}]
["MTD"]
["MTD_1 (0-10,000)"]
["MTD_1 Regular","MT","MTD","MTD","Et","Pp","C","Regular"]
["MTD_1 Agro","MT","MTD","MTD","Et","Pp","C","Agro"]
["MTD_1 Jub. 1","MT","MTD","MTD","Et","Pp","C","Jub. 1"]
["MTD_1 Jub. 2","MT","MTD","MTD","Et","Pp","C","Jub. 2"]
["MTD_1 Político","MT","MTD","MTD","Et","Pp","C","Político"]
["MTD_1 x1","MT","MTD","MTD","Et","Pp","C","x1"]
["MTD_1 x2","MT","MTD","MTD","Et","Pp","C","x2"]
["MTD_1 Discap.","MT","MTD","MTD","Et","Pp","C","Discap."]
["MTD_1 Discapacitados 601-más","MT","MTD","MTD","Et","Pp","C","Discapacitados 601-más"]
["MTD_1 Cruz Roja","MT","MTD","MTD","Et","Pp","C","Cruz Roja"]
["MTD_2 (10,001-30,000)"]
["MTD_2 Regular","MT","MTD","MTD","Et","Pp","C",{"$f":"+H104","v":"Regular"}]
["MTD_2 Agro","MT","MTD","MTD","Et","Pp","C",{"$f":"+H105","v":"Agro"}]
["MTD_2 Jub. 1","MT","MTD","MTD","Et","Pp","C","Jub. 1"]
["MTD_2 Jub. 2","MT","MTD","MTD","Et","Pp","C","Jub. 2"]
["MTD_2 Político","MT","MTD","MTD","Et","Pp","C","Político"]
["MTD_2 x1","MT","MTD","MTD","Et","Pp","C","x1"]
["MTD_2 x2","MT","MTD","MTD","Et","Pp","C","x2"]
["MTD_2 Discap.","MT","MTD","MTD","Et","Pp","C","Discap."]
["MTD_2 Discapacitados 601-más","MT","MTD","MTD","Et","Pp","C","Discapacitados 601-más"]
["MTD_2 Cruz Roja","MT","MTD","MTD","Et","Pp","C","Cruz Roja"]
["MTD_3 (30,001-50,000)"]
["MTD_3 Regular","MT","MTD","MTD","Et","Pp","C",{"$f":"+H115","v":"Regular"}]
["MTD_3 Agro","MT","MTD","MTD","Et","Pp","C",{"$f":"+H116","v":"Agro"}]
["MTD_3 Jub. 1","MT","MTD","MTD","Et","Pp","C","Jub. 1"]
["MTD_3 Jub. 2","MT","MTD","MTD","Et","Pp","C","Jub. 2"]
["MTD_3 Político","MT","MTD","MTD","Et","Pp","C","Político"]
["MTD_3 x1","MT","MTD","MTD","Et","Pp","C","x1"]
["MTD_3 x2","MT","MTD","MTD","Et","Pp","C","x2"]
["MTD_3 Discap.","MT","MTD","MTD","Et","Pp","C","Discap."]
["MTD_3 Discapacitados 601-más","MT","MTD","MTD","Et","Pp","C","Discapacitados 601-más"]
["MTD_3 Cruz Roja","MT","MTD","MTD","Et","Pp","C","Cruz Roja"]
["MTD_4 (50,001-más)"]
["MTD_4 Regular","MT","MTD","MTD","Et","Pp","C",{"$f":"+H126","v":"Regular"}]
["MTD_4 Agro","MT","MTD","MTD","Et","Pp","C",{"$f":"+H127","v":"Agro"}]
["MTD_4 Jub. 1","MT","MTD","MTD","Et","Pp","C","Jub. 1"]
["MTD_4 Jub. 2","MT","MTD","MTD","Et","Pp","C","Jub. 2"]
["MTD_4 Político","MT","MTD","MTD","Et","Pp","C","Político"]
["MTD_4 x1","MT","MTD","MTD","Et","Pp","C","x1"]
["MTD_4 x2","MT","MTD","MTD","Et","Pp","C","x2"]
["MTD_4 Discap.","MT","MTD","MTD","Et","Pp","C","Discap."]
["MTD_4 Discapacitados 601-más","MT","MTD","MTD","Et","Pp","C","Discapacitados 601-más"]
["MTD_4 Cruz Roja","MT","MTD","MTD","Et","Pp","C","Cruz Roja"]
["MTD_5 (xxx)"]
["MTD_5 Regular","MT","MTD","MTD","Et","Pp","C",{"$f":"+H137","v":"Regular"}]
["MTD_5 Agro","MT","MTD","MTD","Et","Pp","C",{"$f":"+H138","v":"Agro"}]
["MTD_5 Jub. 1","MT","MTD","MTD","Et","Pp","C","Jub. 1"]
["MTD_5 Jub. 2","MT","MTD","MTD","Et","Pp","C","Jub. 2"]
["MTD_5 Político","MT","MTD","MTD","Et","Pp","C","Político"]
["MTD_5 x1","MT","MTD","MTD","Et","Pp","C","x1"]
["MTD_5 x2","MT","MTD","MTD","Et","Pp","C","x2"]
["MTD_5 Discap.","MT","MTD","MTD","Et","Pp","C","Discap."]
["MTD_5 Discapacitados 601-más","MT","MTD","MTD","Et","Pp","C","Discapacitados 601-más"]
["MTD_5 Cruz Roja","MT","MTD","MTD","Et","Pp","C","Cruz Roja"]
["BTH",null,null,"BTH",null,null,"C"]
["BTH Punta","BT","BTH",null,"Ep","Pp"]
["BTH Fuera de Punta Medio","BT","BTH",null,"Efpm","Pfpm"]
["BTH Fuera de Punta Bajo","BT","BTH",null,"Efp","Pfp"]
["BTD"]
["BTD_1 (0-10,000)"]
["BTD_1 Regular","BT","BTD","BTD","Et","Pp","C",{"$f":"+H148","v":"Regular"}]
["BTD_1 Agro","BT","BTD","BTD","Et","Pp","C","Agro"]
["BTD_1 Jub. 1","BT","BTD","BTD","Et","Pp","C","Jub. 1"]
["BTD_1 Jub. 2","BT","BTD","BTD","Et","Pp","C","Jub. 2"]
["BTD_1 Político","BT","BTD","BTD","Et","Pp","C","Político"]
["BTD_1 x1","BT","BTD","BTD","Et","Pp","C","x1"]
["BTD_1 x2","BT","BTD","BTD","Et","Pp","C","x2"]
["BTD_1 Discap.","BT","BTD","BTD","Et","Pp","C","Discap."]
["BTD_1 Discapacitados 601-más","BT","BTD","BTD","Et","Pp","C","Discapacitados 601-más"]
["BTD_1 Cruz Roja","BT","BTD","BTD","Et","Pp","C","Cruz Roja"]
["BTD_2 (10,001-30,000)"]
["BTD_2 Regular","BT","BTD","BTD","Et","Pp","C",{"$f":"+H164","v":"Regular"}]
["BTD_2 Agro","BT","BTD","BTD","Et","Pp","C",{"$f":"+H165","v":"Agro"}]
["BTD_2 Jub. 1","BT","BTD","BTD","Et","Pp","C","Jub. 1"]
["BTD_2 Jub. 2","BT","BTD","BTD","Et","Pp","C","Jub. 2"]
["BTD_2 Político","BT","BTD","BTD","Et","Pp","C","Político"]
["BTD_2 x1","BT","BTD","BTD","Et","Pp","C","x1"]
["BTD_2 x2","BT","BTD","BTD","Et","Pp","C","x2"]
["BTD_2 Discap.","BT","BTD","BTD","Et","Pp","C","Discap."]
["BTD_2 Discapacitados 601-más","BT","BTD","BTD","Et","Pp","C","Discapacitados 601-más"]
["BTD_2 Cruz Roja","BT","BTD","BTD","Et","Pp","C","Cruz Roja"]
["BTD_3 (30,001-50,000)"]
["BTD_3 Regular","BT","BTD","BTD","Et","Pp","C",{"$f":"+H175","v":"Regular"}]
["BTD_3 Agro","BT","BTD","BTD","Et","Pp","C",{"$f":"+H176","v":"Agro"}]
["BTD_3 Jub. 1","BT","BTD","BTD","Et","Pp","C","Jub. 1"]
["BTD_3 Jub. 2","BT","BTD","BTD","Et","Pp","C","Jub. 2"]
["BTD_3 Político","BT","BTD","BTD","Et","Pp","C","Político"]
["BTD_3 x1","BT","BTD","BTD","Et","Pp","C","x1"]
["BTD_3 x2","BT","BTD","BTD","Et","Pp","C","x2"]
["BTD_3 Discap.","BT","BTD","BTD","Et","Pp","C","Discap."]
["BTD_3 Discapacitados 601-más","BT","BTD","BTD","Et","Pp","C","Discapacitados 601-más"]
["BTD_3 Cruz Roja","BT","BTD","BTD","Et","Pp","C","Cruz Roja"]
["BTD_4 (50,001-más)"]
["BTD_4 Regular","BT","BTD","BTD","Et","Pp","C",{"$f":"+H186","v":"Regular"}]
["BTD_4 Agro","BT","BTD","BTD","Et","Pp","C",{"$f":"+H187","v":"Agro"}]
["BTD_4 Jub. 1","BT","BTD","BTD","Et","Pp","C","Jub. 1"]
["BTD_4 Jub. 2","BT","BTD","BTD","Et","Pp","C","Jub. 2"]
["BTD_4 Político","BT","BTD","BTD","Et","Pp","C","Político"]
["BTD_4 x1","BT","BTD","BTD","Et","Pp","C","x1"]
["BTD_4 x2","BT","BTD","BTD","Et","Pp","C","x2"]
["BTD_4 Discap.","BT","BTD","BTD","Et","Pp","C","Discap."]
["BTD_4 Discapacitados 601-más","BT","BTD","BTD","Et","Pp","C","Discapacitados 601-más"]
["BTD_4 Cruz Roja","BT","BTD","BTD","Et","Pp","C","Cruz Roja"]
["BTD_5 (xxx)"]
["BTD_5 Regular","BT","BTD","BTD","Et","Pp","C",{"$f":"+H197","v":"Regular"}]
["BTD_5 Agro","BT","BTD","BTD","Et","Pp","C",{"$f":"+H198","v":"Agro"}]
["BTD_5 Jub. 1","BT","BTD","BTD","Et","Pp","C","Jub. 1"]
["BTD_5 Jub. 2","BT","BTD","BTD","Et","Pp","C","Jub. 2"]
["BTD_5 Político","BT","BTD","BTD","Et","Pp","C","Político"]
["BTD_5 x1","BT","BTD","BTD","Et","Pp","C","x1"]
["BTD_5 x2","BT","BTD","BTD","Et","Pp","C","x2"]
["BTD_5 Discap.","BT","BTD","BTD","Et","Pp","C","Discap."]
["BTD_5 Discapacitados 601-más","BT","BTD","BTD","Et","Pp","C","Discapacitados 601-más"]
["BTD_5 Cruz Roja","BT","BTD","BTD","Et","Pp","C","Cruz Roja"]
["BTS"]
["BTS_1 (0-300)"]
["BTS_1 Regular","BT","BTS","BTS","Et","Pp","C",{"$f":"+H208","v":"Regular"}]
["BTS_1 Agro","BT","BTS","BTS","Et","Pp","C",{"$f":"+H209","v":"Agro"}]
["BTS_1 Jub. 1","BT","BTS","BTS","Et","Pp","C","Jub. 1"]
["BTS_1 Jub. 2","BT","BTS","BTS","Et","Pp","C","Jub. 2"]
["BTS_1 Político","BT","BTS","BTS","Et","Pp","C","Político"]
["BTS_1 x1","BT","BTS","BTS","Et","Pp","C","x1"]
["BTS_1 x2","BT","BTS","BTS","Et","Pp","C","x2"]
["BTS_1 Discap.","BT","BTS","BTS","Et","Pp","C","Discap."]
["BTS_1 Discapacitados 601-más","BT","BTS","BTS","Et","Pp","C","Discapacitados 601-más"]
["BTS_1 Cruz Roja","BT","BTS","BTS","Et","Pp","C","Cruz Roja"]
["BTS_2 (301-750)"]
["BTS_2 Regular","BT","BTS","BTS","Et","Pp","C",{"$f":"+H220","v":"Regular"}]
["BTS_2 Agro","BT","BTS","BTS","Et","Pp","C",{"$f":"+H221","v":"Agro"}]
["BTS_2 Jub. 1","BT","BTS","BTS","Et","Pp","C","Jub. 1"]
["BTS_2 Jub. 2","BT","BTS","BTS","Et","Pp","C","Jub. 2"]
["BTS_2 Político","BT","BTS","BTS","Et","Pp","C","Político"]
["BTS_2 x1","BT","BTS","BTS","Et","Pp","C","x1"]
["BTS_2 x2","BT","BTS","BTS","Et","Pp","C","x2"]
["BTS_2 Discap.","BT","BTS","BTS","Et","Pp","C","Discap."]
["BTS_2 Discapacitados 601-más","BT","BTS","BTS","Et","Pp","C","Discapacitados 601-más"]
["BTS_2 Cruz Roja","BT","BTS","BTS","Et","Pp","C","Cruz Roja"]
["BTS_3 (751-más)"]
["BTS_3 Regular","BT","BTS","BTS","Et","Pp","C",{"$f":"+H231","v":"Regular"}]
["BTS_3 Agro","BT","BTS","BTS","Et","Pp","C",{"$f":"+H232","v":"Agro"}]
["BTS_3 Jub. 1","BT","BTS","BTS","Et","Pp","C","Jub. 1"]
["BTS_3 Jub. 2","BT","BTS","BTS","Et","Pp","C","Jub. 2"]
["BTS_3 Político","BT","BTS","BTS","Et","Pp","C","Político"]
["BTS_3 x1","BT","BTS","BTS","Et","Pp","C","x1"]
["BTS_3 x2","BT","BTS","BTS","Et","Pp","C","x2"]
["BTS_3 Discap.","BT","BTS","BTS","Et","Pp","C","Discap."]
["BTS_3 Discapacitados 601-más","BT","BTS","BTS","Et","Pp","C","Discapacitados 601-más"]
["BTS_3 Cruz Roja","BT","BTS","BTS","Et","Pp","C","Cruz Roja"]
["BTS_4 (xxx)"]
["BTS_4 Regular","BT","BTS","BTS","Et","Pp","C",{"$f":"+H242","v":"Regular"}]
["BTS_4 Agro","BT","BTS","BTS","Et","Pp","C",{"$f":"+H243","v":"Agro"}]
["BTS_4 Jub. 1","BT","BTS","BTS","Et","Pp","C","Jub. 1"]
["BTS_4 Jub. 2","BT","BTS","BTS","Et","Pp","C","Jub. 2"]
["BTS_4 Político","BT","BTS","BTS","Et","Pp","C","Político"]
["BTS_4 x1","BT","BTS","BTS","Et","Pp","C","x1"]
["BTS_4 x2","BT","BTS","BTS","Et","Pp","C","x2"]
["BTS_4 Discap.","BT","BTS","BTS","Et","Pp","C","Discap."]
["BTS_4 Discapacitados 601-más","BT","BTS","BTS","Et","Pp","C","Discapacitados 601-más"]
["BTS_4 Cruz Roja","BT","BTS","BTS","Et","Pp","C","Cruz Roja"]
["BTS_5 (xxx)"]
["BTS_5 Regular","BT","BTS","BTS","Et","Pp","C",{"$f":"+H253","v":"Regular"}]
["BTS_5 Agro","BT","BTS","BTS","Et","Pp","C",{"$f":"+H254","v":"Agro"}]
["BTS_5 Jub. 1","BT","BTS","BTS","Et","Pp","C","Jub. 1"]
["BTS_5 Jub. 2","BT","BTS","BTS","Et","Pp","C","Jub. 2"]
["BTS_5 Político","BT","BTS","BTS","Et","Pp","C","Político"]
["BTS_5 x1","BT","BTS","BTS","Et","Pp","C","x1"]
["BTS_5 x2","BT","BTS","BTS","Et","Pp","C","x2"]
["BTS_5 Discap.","BT","BTS","BTS","Et","Pp","C","Discap."]
["BTS_5 Discapacitados 601-más","BT","BTS","BTS","Et","Pp","C","Discapacitados 601-más"]
["BTS_5 Cruz Roja","BT","BTS","BTS","Et","Pp","C","Cruz Roja"]
["Alumbrado Público","BT","AP-BT",null,"Efp","Pfp","C"]
["GRANDES CLIENTES"]
["MTD_GC","MT","MTD_GC","MTD_GC","Ep","Pp","C"]
["BTD_GC","BT","BTD_GC","BTD_GC","Ep","Pp","C"]
["BTSH",null,null,{"$f":"+A278","v":"BTSH"},null,null,"C"]
["BTSH_1"]
["BTSH_1 Punta",{"$f":"+LEFT(A279,2)","v":"BT"},"BTSH",null,"Ep","Pp"]
["BTSH_1 Fuera de Punta Medio","BT","BTSH",null,"Efp","Pfp"]
["BTSH_1 Fuera de Punta Bajo","BT","BTSH",null,"Efp","Pfp"]
["BTSH_2"]
["BTSH_2 Punta","BT","BTSH",null,"Ep","Pp"]
["BTSH_2 Fuera de Punta Medio","BT","BTSH",null,"Efp","Pfp"]
["BTSH_2 Fuera de Punta Bajo","BT","BTSH",null,"Efp","Pfp"]
["BTSH_3"]
["BTSH_3 Punta","BT","BTSH",null,"Ep","Pp"]
["BTSH_3 Fuera de Punta Medio","BT","BTSH",null,"Efp","Pfp"]
["BTSH_3 Fuera de Punta Bajo","BT","BTSH",null,"Efp","Pfp"]
["BTS Prepago"]
["BTS Prep"]
["BTS Prepago Regular",{"$f":"+LEFT(A292,2)","v":"BT"},{"$f":"+A291","v":"BTS Prepago"},{"$f":"+C293","v":"BTS Prepago"},"Et","Pp","C",{"$f":"+H220","v":"Regular"}]
["BTS Prepago Agro",{"$f":"+B293","v":"BT"},{"$f":"+C293","v":"BTS Prepago"},{"$f":"+C294","v":"BTS Prepago"},"Et","Pp","C","Agro"]
["BTS Prepago Jub. 1",{"$f":"+B294","v":"BT"},{"$f":"+C294","v":"BTS Prepago"},"BTS Prepago","Et","Pp","C","Jub. 1"]
["BTS Prepago Jub. 2","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Jub. 2"]
["BTS Prepago Político","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Político"]
["BTS Prepago x1","BT","BTS Prepago","BTS Prepago","Et","Pp","C","x1"]
["BTS Prepago x2","BT","BTS Prepago","BTS Prepago","Et","Pp","C","x2"]
["BTS Prepago Discap.","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discap."]
["BTS Prepago Discapacitados 601-más","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discapacitados 601-más"]
["BTS Prepago Cruz Roja","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Cruz Roja"]
["X1D_2 (10,001-30,000)"]
["X1D_2 Regular",{"$f":"+B302","v":"BT"},{"$f":"+C302","v":"BTS Prepago"},{"$f":"+D302","v":"BTS Prepago"},"Et","Pp","C",{"$f":"+H231","v":"Regular"}]
["X1D_2 Agro",{"$f":"+B304","v":"BT"},{"$f":"+C304","v":"BTS Prepago"},{"$f":"+D304","v":"BTS Prepago"},"Et","Pp","C","Agro"]
["X1D_2 Jub. 1",{"$f":"+B305","v":"BT"},{"$f":"+C305","v":"BTS Prepago"},{"$f":"+D305","v":"BTS Prepago"},"Et","Pp","C","Jub. 1"]
["X1D_2 Jub. 2","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Jub. 2"]
["X1D_2 Político","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Político"]
["X1D_2 x1","BT","BTS Prepago","BTS Prepago","Et","Pp","C","x1"]
["X1D_2 x2","BT","BTS Prepago","BTS Prepago","Et","Pp","C","x2"]
["X1D_2 Discap.","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discap."]
["X1D_2 Discapacitados 601-más","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discapacitados 601-más"]
["X1D_2 Cruz Roja","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Cruz Roja"]
["X1D_3 (30,001-50,000)"]
["X1D_3 Regular",{"$f":"+B313","v":"BT"},{"$f":"+C313","v":"BTS Prepago"},{"$f":"+D313","v":"BTS Prepago"},"Et","Pp","C",{"$f":"+H242","v":"Regular"}]
["X1D_3 Agro",{"$f":"+B315","v":"BT"},{"$f":"+C315","v":"BTS Prepago"},{"$f":"+D315","v":"BTS Prepago"},"Et","Pp","C","Agro"]
["X1D_3 Jub. 1",{"$f":"+B316","v":"BT"},{"$f":"+C316","v":"BTS Prepago"},{"$f":"+D316","v":"BTS Prepago"},"Et","Pp","C","Jub. 1"]
["X1D_3 Jub. 2","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Jub. 2"]
["X1D_3 Político","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Político"]
["X1D_3 x1","BT","BTS Prepago","BTS Prepago","Et","Pp","C","x1"]
["X1D_3 x2","BT","BTS Prepago","BTS Prepago","Et","Pp","C","x2"]
["X1D_3 Discap.","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discap."]
["X1D_3 Discapacitados 601-más","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discapacitados 601-más"]
["X1D_3 Cruz Roja","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Cruz Roja"]
["X1D_4 (50,001-más)"]
["X1D_4 Regular",{"$f":"+B324","v":"BT"},{"$f":"+C324","v":"BTS Prepago"},{"$f":"+D324","v":"BTS Prepago"},"Et","Pp","C",{"$f":"+H253","v":"Regular"}]
["X1D_4 Agro",{"$f":"+B326","v":"BT"},{"$f":"+C326","v":"BTS Prepago"},{"$f":"+D326","v":"BTS Prepago"},"Et","Pp","C","Agro"]
["X1D_4 Jub. 1",{"$f":"+B327","v":"BT"},{"$f":"+C327","v":"BTS Prepago"},{"$f":"+D327","v":"BTS Prepago"},"Et","Pp","C","Jub. 1"]
["X1D_4 Jub. 2","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Jub. 2"]
["X1D_4 Político","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Político"]
["X1D_4 x1","BT","BTS Prepago","BTS Prepago","Et","Pp","C","x1"]
["X1D_4 x2","BT","BTS Prepago","BTS Prepago","Et","Pp","C","x2"]
["X1D_4 Discap.","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discap."]
["X1D_4 Discapacitados 601-más","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discapacitados 601-más"]
["X1D_4 Cruz Roja","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Cruz Roja"]
["X1D_5 (xxx)"]
["X1D_5 Regular",{"$f":"+B335","v":"BT"},{"$f":"+C335","v":"BTS Prepago"},{"$f":"+D335","v":"BTS Prepago"},"Et","Pp","C",{"$f":"+H264","v":"Regular"}]
["X1D_5 Agro",{"$f":"+B337","v":"BT"},{"$f":"+C337","v":"BTS Prepago"},{"$f":"+D337","v":"BTS Prepago"},"Et","Pp","C","Agro"]
["X1D_5 Jub. 1",{"$f":"+B338","v":"BT"},{"$f":"+C338","v":"BTS Prepago"},{"$f":"+D338","v":"BTS Prepago"},"Et","Pp","C","Jub. 1"]
["X1D_5 Jub. 2","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Jub. 2"]
["X1D_5 Político","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Político"]
["X1D_5 x1","BT","BTS Prepago","BTS Prepago","Et","Pp","C","x1"]
["X1D_5 x2","BT","BTS Prepago","BTS Prepago","Et","Pp","C","x2"]
["X1D_5 Discap.","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discap."]
["X1D_5 Discapacitados 601-más","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Discapacitados 601-más"]
["X1D_5 Cruz Roja","BT","BTS Prepago","BTS Prepago","Et","Pp","C","Cruz Roja"]
["X2H",null,null,{"$f":"+A347","v":"X2H"},null,null,"C"]
["X2H Punta",{"$f":"+LEFT(A347,2)","v":"X2"},{"$f":"+A347","v":"X2H"},null,"Ep","Pp"]
["X2H Fuera de Punta",{"$f":"+B348","v":"X2"},{"$f":"+A347","v":"X2H"},null,"Efp","Pfp"]
["X2D"]
["X2D_1 (0 - 10000)"]
["X2D_1 Regular",{"$f":"+LEFT(A350,2)","v":"X2"},{"$f":"+A350","v":"X2D"},{"$f":"+C352","v":"X2D"},"Et","Pp","C",{"$f":"+H293","v":"Regular"}]
["X2D_1 Agro",{"$f":"+B352","v":"X2"},{"$f":"+C352","v":"X2D"},{"$f":"+C353","v":"X2D"},"Et","Pp","C",{"$f":"+H294","v":"Agro"}]
["X2D_1 Jub. 1",{"$f":"+B353","v":"X2"},"X2D","X2D","Et","Pp","C","Jub. 1"]
["X2D_1 Jub. 2","X2","X2D","X2D","Et","Pp","C","Jub. 2"]
["X2D_1 Político","X2","X2D","X2D","Et","Pp","C","Político"]
["X2D_1 x1","X2","X2D","X2D","Et","Pp","C","x1"]
["X2D_1 x2","X2","X2D","X2D","Et","Pp","C","x2"]
["X2D_1 Discap.","X2","X2D","X2D","Et","Pp","C","Discap."]
["X2D_1 Discapacitados 601-más","X2","X2D","X2D","Et","Pp","C","Discapacitados 601-más"]
["X2D_1 Cruz Roja","X2","X2D","X2D","Et","Pp","C","Cruz Roja"]
["X2D_2 (10,001-30,000)"]
["X2D_2 Regular",{"$f":"+B361","v":"X2"},{"$f":"+C361","v":"X2D"},{"$f":"+D361","v":"X2D"},"Et","Pp","C",{"$f":"+H304","v":"Regular"}]
["X2D_2 Agro",{"$f":"+B363","v":"X2"},{"$f":"+C363","v":"X2D"},{"$f":"+D363","v":"X2D"},"Et","Pp","C",{"$f":"+H305","v":"Agro"}]
["X2D_2 Jub. 1",{"$f":"+B364","v":"X2"},"X2D","X2D","Et","Pp","C","Jub. 1"]
["X2D_2 Jub. 2","X2","X2D","X2D","Et","Pp","C","Jub. 2"]
["X2D_2 Político","X2","X2D","X2D","Et","Pp","C","Político"]
["X2D_2 x1","X2","X2D","X2D","Et","Pp","C","x1"]
["X2D_2 x2","X2","X2D","X2D","Et","Pp","C","x2"]
["X2D_2 Discap.","X2","X2D","X2D","Et","Pp","C","Discap."]
["X2D_2 Discapacitados 601-más","X2","X2D","X2D","Et","Pp","C","Discapacitados 601-más"]
["X2D_2 Cruz Roja","X2","X2D","X2D","Et","Pp","C","Cruz Roja"]
["X2D_3 (30,001-50,000)"]
["X2D_3 Regular",{"$f":"+B372","v":"X2"},{"$f":"+C372","v":"X2D"},{"$f":"+D372","v":"X2D"},"Et","Pp","C",{"$f":"+H315","v":"Regular"}]
["X2D_3 Agro",{"$f":"+B374","v":"X2"},{"$f":"+C374","v":"X2D"},{"$f":"+D374","v":"X2D"},"Et","Pp","C",{"$f":"+H316","v":"Agro"}]
["X2D_3 Jub. 1",{"$f":"+B375","v":"X2"},"X2D","X2D","Et","Pp","C","Jub. 1"]
["X2D_3 Jub. 2","X2","X2D","X2D","Et","Pp","C","Jub. 2"]
["X2D_3 Político","X2","X2D","X2D","Et","Pp","C","Político"]
["X2D_3 x1","X2","X2D","X2D","Et","Pp","C","x1"]
["X2D_3 x2","X2","X2D","X2D","Et","Pp","C","x2"]
["X2D_3 Discap.","X2","X2D","X2D","Et","Pp","C","Discap."]
["X2D_3 Discapacitados 601-más","X2","X2D","X2D","Et","Pp","C","Discapacitados 601-más"]
["X2D_3 Cruz Roja","X2","X2D","X2D","Et","Pp","C","Cruz Roja"]
["X2D_4 (50,001-más)"]
["X2D_4 Regular",{"$f":"+B383","v":"X2"},{"$f":"+C383","v":"X2D"},{"$f":"+D383","v":"X2D"},"Et","Pp","C",{"$f":"+H326","v":"Regular"}]
["X2D_4 Agro",{"$f":"+B385","v":"X2"},{"$f":"+C385","v":"X2D"},{"$f":"+D385","v":"X2D"},"Et","Pp","C",{"$f":"+H327","v":"Agro"}]
["X2D_4 Jub. 1",{"$f":"+B386","v":"X2"},"X2D","X2D","Et","Pp","C","Jub. 1"]
["X2D_4 Jub. 2","X2","X2D","X2D","Et","Pp","C","Jub. 2"]
["X2D_4 Político","X2","X2D","X2D","Et","Pp","C","Político"]
["X2D_4 x1","X2","X2D","X2D","Et","Pp","C","x1"]
["X2D_4 x2","X2","X2D","X2D","Et","Pp","C","x2"]
["X2D_4 Discap.","X2","X2D","X2D","Et","Pp","C","Discap."]
["X2D_4 Discapacitados 601-más","X2","X2D","X2D","Et","Pp","C","Discapacitados 601-más"]
["X2D_4 Cruz Roja","X2","X2D","X2D","Et","Pp","C","Cruz Roja"]
["X2D_5 (xxx)"]
["X2D_5 Regular",{"$f":"+B394","v":"X2"},{"$f":"+C394","v":"X2D"},{"$f":"+D394","v":"X2D"},"Et","Pp","C",{"$f":"+H337","v":"Regular"}]
["X2D_5 Agro",{"$f":"+B396","v":"X2"},{"$f":"+C396","v":"X2D"},{"$f":"+D396","v":"X2D"},"Et","Pp","C",{"$f":"+H338","v":"Agro"}]
["X2D_5 Jub. 1",{"$f":"+B397","v":"X2"},"X2D","X2D","Et","Pp","C","Jub. 1"]
["X2D_5 Jub. 2","X2","X2D","X2D","Et","Pp","C","Jub. 2"]
["X2D_5 Político","X2","X2D","X2D","Et","Pp","C","Político"]
["X2D_5 x1","X2","X2D","X2D","Et","Pp","C","x1"]
["X2D_5 x2","X2","X2D","X2D","Et","Pp","C","x2"]
["X2D_5 Discap.","X2","X2D","X2D","Et","Pp","C","Discap."]
["X2D_5 Discapacitados 601-más","X2","X2D","X2D","Et","Pp","C","Discapacitados 601-más"]
["X2D_5 Cruz Roja","X2","X2D","X2D","Et","Pp","C","Cruz Roja"]
["X3D"]
["X3D_1 (0-10,000)"]
["X3D_1 Regular",{"$f":"+LEFT(A406,2)","v":"X3"},{"$f":"+A406","v":"X3D"},{"$f":"+C408","v":"X3D"},"Et","Pp","C",{"$f":"+H352","v":"Regular"}]
["X3D_1 Agro",{"$f":"+B408","v":"X3"},{"$f":"+C408","v":"X3D"},{"$f":"+C409","v":"X3D"},"Et","Pp","C",{"$f":"+H353","v":"Agro"}]
["X3D_1 Jub. 1","X3","X3D","X3D","Et","Pp","C","Jub. 1"]
["X3D_1 Jub. 2","X3","X3D","X3D","Et","Pp","C","Jub. 2"]
["X3D_1 Político","X3","X3D","X3D","Et","Pp","C","Político"]
["X3D_1 x1","X3","X3D","X3D","Et","Pp","C","x1"]
["X3D_1 x2","X3","X3D","X3D","Et","Pp","C","x2"]
["X3D_1 Discap.","X3","X3D","X3D","Et","Pp","C","Discap."]
["X3D_1 Discapacitados 601-más","X3","X3D","X3D","Et","Pp","C","Discapacitados 601-más"]
["X3D_1 Cruz Roja","X3","X3D","X3D","Et","Pp","C","Cruz Roja"]
["X3D_2 (10,001-30,000)"]
["X3D_2 Regular",{"$f":"+B417","v":"X3"},{"$f":"+C417","v":"X3D"},{"$f":"+D417","v":"X3D"},"Et","Pp","C",{"$f":"+H363","v":"Regular"}]
["X3D_2 Agro",{"$f":"+B419","v":"X3"},{"$f":"+C419","v":"X3D"},{"$f":"+D419","v":"X3D"},"Et","Pp","C",{"$f":"+H364","v":"Agro"}]
["X3D_2 Jub. 1","X3","X3D","X3D","Et","Pp","C","Jub. 1"]
["X3D_2 Jub. 2","X3","X3D","X3D","Et","Pp","C","Jub. 2"]
["X3D_2 Político","X3","X3D","X3D","Et","Pp","C","Político"]
["X3D_2 x1","X3","X3D","X3D","Et","Pp","C","x1"]
["X3D_2 x2","X3","X3D","X3D","Et","Pp","C","x2"]
["X3D_2 Discap.","X3","X3D","X3D","Et","Pp","C","Discap."]
["X3D_2 Discapacitados 601-más","X3","X3D","X3D","Et","Pp","C","Discapacitados 601-más"]
["X3D_2 Cruz Roja","X3","X3D","X3D","Et","Pp","C","Cruz Roja"]
["X3D_3 (30,001-50,000)"]
["X3D_3 Regular",{"$f":"+B428","v":"X3"},{"$f":"+C428","v":"X3D"},{"$f":"+D428","v":"X3D"},"Et","Pp","C",{"$f":"+H374","v":"Regular"}]
["X3D_3 Agro",{"$f":"+B430","v":"X3"},{"$f":"+C430","v":"X3D"},{"$f":"+D430","v":"X3D"},"Et","Pp","C",{"$f":"+H375","v":"Agro"}]
["X3D_3 Jub. 1","X3","X3D","X3D","Et","Pp","C","Jub. 1"]
["X3D_3 Jub. 2","X3","X3D","X3D","Et","Pp","C","Jub. 2"]
["X3D_3 Político","X3","X3D","X3D","Et","Pp","C","Político"]
["X3D_3 x1","X3","X3D","X3D","Et","Pp","C","x1"]
["X3D_3 x2","X3","X3D","X3D","Et","Pp","C","x2"]
["X3D_3 Discap.","X3","X3D","X3D","Et","Pp","C","Discap."]
["X3D_3 Discapacitados 601-más","X3","X3D","X3D","Et","Pp","C","Discapacitados 601-más"]
["X3D_3 Cruz Roja","X3","X3D","X3D","Et","Pp","C","Cruz Roja"]
["X3D_4 (50,001-más)"]
["X3D_4 Regular",{"$f":"+B439","v":"X3"},{"$f":"+C439","v":"X3D"},{"$f":"+D439","v":"X3D"},"Et","Pp","C",{"$f":"+H385","v":"Regular"}]
["X3D_4 Agro",{"$f":"+B441","v":"X3"},{"$f":"+C441","v":"X3D"},{"$f":"+D441","v":"X3D"},"Et","Pp","C",{"$f":"+H386","v":"Agro"}]
["X3D_4 Jub. 1","X3","X3D","X3D","Et","Pp","C","Jub. 1"]
["X3D_4 Jub. 2","X3","X3D","X3D","Et","Pp","C","Jub. 2"]
["X3D_4 Político","X3","X3D","X3D","Et","Pp","C","Político"]
["X3D_4 x1","X3","X3D","X3D","Et","Pp","C","x1"]
["X3D_4 x2","X3","X3D","X3D","Et","Pp","C","x2"]
["X3D_4 Discap.","X3","X3D","X3D","Et","Pp","C","Discap."]
["X3D_4 Discapacitados 601-más","X3","X3D","X3D","Et","Pp","C","Discapacitados 601-más"]
["X3D_4 Cruz Roja","X3","X3D","X3D","Et","Pp","C","Cruz Roja"]
["X3D_5 (xxx)"]
["X3D_5 Regular",{"$f":"+B450","v":"X3"},{"$f":"+C450","v":"X3D"},{"$f":"+D450","v":"X3D"},"Et","Pp","C",{"$f":"+H396","v":"Regular"}]
["X3D_5 Agro",{"$f":"+B452","v":"X3"},{"$f":"+C452","v":"X3D"},{"$f":"+D452","v":"X3D"},"Et","Pp","C",{"$f":"+H397","v":"Agro"}]
["X3D_5 Jub. 1","X3","X3D","X3D","Et","Pp","C","Jub. 1"]
["X3D_5 Jub. 2","X3","X3D","X3D","Et","Pp","C","Jub. 2"]
["X3D_5 Político","X3","X3D","X3D","Et","Pp","C","Político"]
["X3D_5 x1","X3","X3D","X3D","Et","Pp","C","x1"]
["X3D_5 x2","X3","X3D","X3D","Et","Pp","C","x2"]
["X3D_5 Discap.","X3","X3D","X3D","Et","Pp","C","Discap."]
["X3D_5 Discapacitados 601-más","X3","X3D","X3D","Et","Pp","C","Discapacitados 601-más"]
["X3D_5 Cruz Roja","X3","X3D","X3D","Et","Pp","C","Cruz Roja"]

{"sheet":"Energía","index":21,"n_rows":379,"n_cols":74,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,1,7,3],[7,24,7,29],[4,47,4,52],[4,55,4,60],[7,31,7,36],[7,39,7,44],[7,47,7,52],[7,55,7,60],[7,5,7,10],[7,12,7,16],[7,18,7,22],[4,31,4,44]]}
[{"$f":"+\"Energía\"&\" - \"&PremisaCosto!A2","v":"Energía - EDEMET"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nota: Energía estimada para asignación de costos y cálculo costo compra. Cuando no se dispone de Energía facturada por horario, se utilizan Kep y Kefp. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nota: Los Fpe son los acumulados para todos los niveles de tensión que utiliza cada categoría tarifaria ",null,null,null,null,null,null,null,"Nota: Los Fpe son los acumulados para todos los niveles de tensión que utiliza cada categoría tarifaria "]
[]
[null,null,null,null,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Y10+S10+M10-G10","v":0},{"$f":"+Z10+T10+N10-H10","v":0},{"$f":"+AA10+U10+O10-I10","v":0},{"$f":"+AB10+V10+P10-J10","v":0},{"$f":"+AC10+W10+Q10-K10","v":0},null,null,null,null,{"$f":"+AH10+AP10-H10","v":0},{"$f":"+AI10+AQ10-I10","v":0},{"$f":"+AJ10+AR10-J10","v":0},{"$f":"+AK10+AS10-K10","v":0}]
[null,"Variables Auxiliares",null,null,null,"Energía Proyectada (MWh año)",null,null,null,null,null,null,"Consumo 10kWh sin cargo para BTS (MWh/año)",null,null,null,null,null,"Consumo Propio (excluye 10kWh sin cargo para BTS - MWh/año)",null,null,null,null,null,"Energía para Facturación (excluye 10kWh sin cargo y Consumo Propio - MWh/año)",null,null,null,null,null,null,"Consumo de energía Punta (estimada - MWh/año))",null,null,null,null,null,null,null,"Consumo de energía Fuera de Punta (estimada - MWh/año)",null,null,null,null,null,null,null,"Consumo de Energía Punta con Perdidas (Dda estimada x Fpe) ",null,null,null,null,null,{"$f":"+SUM(BB11:BB369)","v":4785245.6669207746},null,"Consumos de Energía Fuera Punta con Perdidas (Dda estimada x Fpe) ",null,null,null,null,null,{"$f":"+SUM(BJ11:BJ369)","v":12087322.679567801}]
["Categorías","Cat","Vble","NT",null,{"$f":"+PremisaCosto!D89","v":2021},{"$f":"+PremisaCosto!E89","v":2022},{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"},null,{"$f":"+G9","v":2022},{"$f":"+H9","v":"2022/2023"},{"$f":"+I9","v":"2023/2024"},{"$f":"+J9","v":"2024/2025"},{"$f":"+K9","v":"2025/2026"},null,{"$f":"+M9","v":2022},{"$f":"+N9","v":"2022/2023"},{"$f":"+O9","v":"2023/2024"},{"$f":"+P9","v":"2024/2025"},{"$f":"+Q9","v":"2025/2026"},null,{"$f":"+S9","v":2022},{"$f":"+T9","v":"2022/2023"},{"$f":"+U9","v":"2023/2024"},{"$f":"+V9","v":"2024/2025"},{"$f":"+W9","v":"2025/2026"},"VP",null,{"$f":"+F9","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026","VP",null,{"$f":"+AF9","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026","VP",null,{"$f":"+AF9","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026","VP",null,{"$f":"+AN9","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026","VP"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,null,{"$f":"+SUM(F11,F15,F16,F20,F76,F80,F136,F192,F196,F209,F265,F268,F324)","v":4078108.6659200001},4303631.0267870612,4340918.4181753602,4496339.2421886763,4657324.7238737177,4824074.0182394767,null,71020.642351440678,71385.665022154077,73891.182077239602,76151.2374884444,78293.495829406529,null,3766.2389000771386,3762.9046481189198,3827.2239836439808,3895.8130210554014,3963.6992018398864,null,{"$f":"+SUM(Y11,Y15,Y16,Y20,Y76,Y80,Y136,Y192,Y196,Y209,Y265,Y268,Y324)","v":4228844.1455355426},{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":4265769.8485050872},{"$f":"+SUM(AA11,AA15,AA16,AA20,AA76,AA80,AA136,AA192,AA196,AA209,AA265,AA268,AA324)","v":4418620.8361277916},{"$f":"+SUM(AB11,AB15,AB16,AB20,AB76,AB80,AB136,AB192,AB196,AB209,AB265,AB268,AB324)","v":4577277.6733642183},{"$f":"+SUM(AC11,AC15,AC16,AC20,AC76,AC80,AC136,AC192,AC196,AC209,AC265,AC268,AC324)","v":4741816.8232082305},{"$f":"+SUMPRODUCT(Z10:AC10,PremisaCosto!$F$84:$I$84)","v":15233537.91704184},null,{"$f":"+SUM(AF11:AF379)-SUM(AF194:AF195)","v":1152839.7124869367},1219773.157534874,1230149.9130374326,1274518.6855043748,1320551.8852473018,1368276.8596278895,{"$f":"+SUMPRODUCT(AH10:AK10,PremisaCosto!$F$84:$I$84)","v":4394350.3390467083},null,{"$f":"+SUM(AN11:AN379)-SUM(AN194:AN195)","v":2925268.9534330629},3083857.8692521886,3110768.5051379283,3221820.5566842989,3336772.838626415,3455797.1586115863,{"$f":"+SUMPRODUCT(AP10:AS10,PremisaCosto!$F$84:$I$84)","v":11106013.470177379},null,{"$f":"+SUM(AV11:AV379)-SUM(AV194:AV195)","v":1288759.2377655585},1363176.157330669,1303461.6038221859,1401634.6409681542,1452259.0819378616,1504744.6754968248,{"$f":"+SUMPRODUCT(AX10:BA10,PremisaCosto!$F$84:$I$84)","v":4785245.6669207746},null,{"$f":"+SUM(BD11:BD379)-SUM(BD194:BD195)","v":3268133.1111178678},3444029.9469320169,3294964.7979563843,3541037.6281600054,3667350.2053641239,3798135.49879609,{"$f":"+SUMPRODUCT(BF10:BI10,PremisaCosto!$F$84:$I$84)","v":12087322.679567803},null,null,null,null,null,null,null,null,null,null,null,"Pot"]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,null,1.3242569187058932,1.4281441904216334,1.4418406711104095,1.4973660369088597,1.5557839198584182,1.616815168900869,null,0,0,0,0,0,null,0,0,0,0,0,null,1.4281441904216334,1.4418406711104095,1.4973660369088597,1.5557839198584182,1.616815168900869,{"$f":"+SUMPRODUCT(Z11:AC11,PremisaCosto!$F$84:$I$84)","v":5.1698752343159917},null,{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*F11),IF($C11=\"Ep\",F11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*G11),IF($C11=\"Ep\",G11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*H11),IF($C11=\"Ep\",H11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*I11),IF($C11=\"Ep\",I11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*J11),IF($C11=\"Ep\",J11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$B$4:$B$11,Parametros!$A$4:$A$11,$B11)*K11),IF($C11=\"Ep\",K11,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH11:AK11,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*F11),IF($C11=\"Efp\",F11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*G11),IF($C11=\"Efp\",G11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*H11),IF($C11=\"Efp\",H11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*I11),IF($C11=\"Efp\",I11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*J11),IF($C11=\"Efp\",J11,\"\"))","v":""},{"$f":"IF($C11=\"Et\",(SUMIFS(Parametros!$C$4:$C$11,Parametros!$A$4:$A$11,$B11)*K11),IF($C11=\"Efp\",K11,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP11:AS11,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX11:BA11,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF11:BI11,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!C94","v":"ATH"},{"$f":"+PremisaCosto!E94","v":"Ep"},{"$f":"+PremisaCosto!B94","v":"AT"},null,0.30559775047059073,0.32957173625114616,0.33273246256394062,0.34554600851742917,0.35902705842886573,0.37311119282327748,null,0,0,0,0,0,null,0,0,0,0,0,null,0.32957173625114616,0.33273246256394062,0.34554600851742917,0.35902705842886573,0.37311119282327748,{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":1.1930481309959982},null,{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*F12),IF($C12=\"Ep\",F12,\"\"))","v":0.30559775047059073},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*G12),IF($C12=\"Ep\",G12,\"\"))","v":0.32957173625114616},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*H12),IF($C12=\"Ep\",H12,\"\"))","v":0.33273246256394062},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*I12),IF($C12=\"Ep\",I12,\"\"))","v":0.34554600851742917},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*J12),IF($C12=\"Ep\",J12,\"\"))","v":0.35902705842886573},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B12)*K12),IF($C12=\"Ep\",K12,\"\"))","v":0.37311119282327748},{"$f":"+SUMPRODUCT(AH12:AK12,PremisaCosto!$F$84:$I$84)","v":1.1930481309959982},null,{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*F12),IF($C12=\"Efp\",F12,\"\"))","v":""},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*G12),IF($C12=\"Efp\",G12,\"\"))","v":""},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*H12),IF($C12=\"Efp\",H12,\"\"))","v":""},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*I12),IF($C12=\"Efp\",I12,\"\"))","v":""},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*J12),IF($C12=\"Efp\",J12,\"\"))","v":""},{"$f":"IF($C12=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B12)*K12),IF($C12=\"Efp\",K12,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP12:AS12,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D12=\"BT\",AF12*Balance!D$45,IF($D12=\"MT\",AF12*Balance!D$46,AF12*Balance!D$47))","v":0.30784468328610431},{"$f":"IF($D12=\"BT\",AG12*Balance!E$45,IF($D12=\"MT\",AG12*Balance!E$46,AG12*Balance!E$47))","v":0.33199493978621197},{"$f":"IF($D12=\"BT\",AH12*Balance!F$45,IF($D12=\"MT\",AH12*Balance!F$46,AH12*Balance!F$47))","v":0.33402291244150512},{"$f":"IF($D12=\"BT\",AI12*Balance!G$45,IF($D12=\"MT\",AI12*Balance!G$46,AI12*Balance!G$47))","v":0.34772840913299624},{"$f":"IF($D12=\"BT\",AJ12*Balance!H$45,IF($D12=\"MT\",AJ12*Balance!H$46,AJ12*Balance!H$47))","v":0.36129548881747442},{"$f":"IF($D12=\"BT\",AK12*Balance!I$45,IF($D12=\"MT\",AK12*Balance!I$46,AK12*Balance!I$47))","v":0.37546960685214575},{"$f":"+SUMPRODUCT(AX12:BA12,PremisaCosto!$F$84:$I$84)","v":1.1998071107713963},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF12:BI12,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C95","v":"ATH"},{"$f":"+PremisaCosto!E95","v":"Efpm"},{"$f":"+PremisaCosto!B95","v":"AT"},null,0.50932958411765117,0.54928622708524355,0.55455410427323437,0.5759100141957153,0.59837843071477625,0.62185198803879571,null,0,0,0,0,0,null,0,0,0,0,0,null,0.54928622708524355,0.55455410427323437,0.5759100141957153,0.59837843071477625,0.62185198803879571,{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":1.9884135516599966},null,{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*F13),IF($C13=\"Ep\",F13,\"\"))","v":""},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*G13),IF($C13=\"Ep\",G13,\"\"))","v":""},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*H13),IF($C13=\"Ep\",H13,\"\"))","v":""},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*I13),IF($C13=\"Ep\",I13,\"\"))","v":""},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*J13),IF($C13=\"Ep\",J13,\"\"))","v":""},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B13)*K13),IF($C13=\"Ep\",K13,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH13:AK13,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*F13),IF($C13=\"Efpm\",F13,\"\"))","v":0.50932958411765117},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*G13),IF($C13=\"Efpm\",G13,\"\"))","v":0.54928622708524355},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*H13),IF($C13=\"Efpm\",H13,\"\"))","v":0.55455410427323437},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*I13),IF($C13=\"Efpm\",I13,\"\"))","v":0.5759100141957153},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*J13),IF($C13=\"Efpm\",J13,\"\"))","v":0.59837843071477625},{"$f":"IF($C13=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B13)*K13),IF($C13=\"Efpm\",K13,\"\"))","v":0.62185198803879571},{"$f":"+SUMPRODUCT(AP13:AS13,PremisaCosto!$F$84:$I$84)","v":1.9884135516599966},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX13:BA13,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D13=\"BT\",AN13*Balance!D$49,IF($D13=\"MT\",AN13*Balance!D$50,AN13*Balance!D$51))","v":0.5130744721435071},{"$f":"IF($D13=\"BT\",AO13*Balance!E$49,IF($D13=\"MT\",AO13*Balance!E$50,AO13*Balance!E$51))","v":0.55332489964368659},{"$f":"IF($D13=\"BT\",AP13*Balance!F$49,IF($D13=\"MT\",AP13*Balance!F$50,AP13*Balance!F$51))","v":0.55670485406917514},{"$f":"IF($D13=\"BT\",AQ13*Balance!G$49,IF($D13=\"MT\",AQ13*Balance!G$50,AQ13*Balance!G$51))","v":0.57954734855499368},{"$f":"IF($D13=\"BT\",AR13*Balance!H$49,IF($D13=\"MT\",AR13*Balance!H$50,AR13*Balance!H$51))","v":0.60215914802912407},{"$f":"IF($D13=\"BT\",AS13*Balance!I$49,IF($D13=\"MT\",AS13*Balance!I$50,AS13*Balance!I$51))","v":0.62578267808690946},{"$f":"+SUMPRODUCT(BF13:BI13,PremisaCosto!$F$84:$I$84)","v":1.9996785179523269}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C96","v":"ATH"},{"$f":"+PremisaCosto!E96","v":"Efp"},{"$f":"+PremisaCosto!B96","v":"AT"},null,0.50932958411765117,0.54928622708524355,0.55455410427323437,0.5759100141957153,0.59837843071477625,0.62185198803879571,null,0,0,0,0,0,null,0,0,0,0,0,null,0.54928622708524355,0.55455410427323437,0.5759100141957153,0.59837843071477625,0.62185198803879571,{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":1.9884135516599966},null,{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*F14),IF($C14=\"Ep\",F14,\"\"))","v":""},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*G14),IF($C14=\"Ep\",G14,\"\"))","v":""},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*H14),IF($C14=\"Ep\",H14,\"\"))","v":""},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*I14),IF($C14=\"Ep\",I14,\"\"))","v":""},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*J14),IF($C14=\"Ep\",J14,\"\"))","v":""},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B14)*K14),IF($C14=\"Ep\",K14,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH14:AK14,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*F14),IF($C14=\"Efp\",F14,\"\"))","v":0.50932958411765117},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*G14),IF($C14=\"Efp\",G14,\"\"))","v":0.54928622708524355},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*H14),IF($C14=\"Efp\",H14,\"\"))","v":0.55455410427323437},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*I14),IF($C14=\"Efp\",I14,\"\"))","v":0.5759100141957153},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*J14),IF($C14=\"Efp\",J14,\"\"))","v":0.59837843071477625},{"$f":"IF($C14=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B14)*K14),IF($C14=\"Efp\",K14,\"\"))","v":0.62185198803879571},{"$f":"+SUMPRODUCT(AP14:AS14,PremisaCosto!$F$84:$I$84)","v":1.9884135516599966},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX14:BA14,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D14=\"BT\",AN14*Balance!D$49,IF($D14=\"MT\",AN14*Balance!D$50,AN14*Balance!D$51))","v":0.5130744721435071},{"$f":"IF($D14=\"BT\",AO14*Balance!E$49,IF($D14=\"MT\",AO14*Balance!E$50,AO14*Balance!E$51))","v":0.55332489964368659},{"$f":"IF($D14=\"BT\",AP14*Balance!F$49,IF($D14=\"MT\",AP14*Balance!F$50,AP14*Balance!F$51))","v":0.55670485406917514},{"$f":"IF($D14=\"BT\",AQ14*Balance!G$49,IF($D14=\"MT\",AQ14*Balance!G$50,AQ14*Balance!G$51))","v":0.57954734855499368},{"$f":"IF($D14=\"BT\",AR14*Balance!H$49,IF($D14=\"MT\",AR14*Balance!H$50,AR14*Balance!H$51))","v":0.60215914802912407},{"$f":"IF($D14=\"BT\",AS14*Balance!I$49,IF($D14=\"MT\",AS14*Balance!I$50,AS14*Balance!I$51))","v":0.62578267808690946},{"$f":"+SUMPRODUCT(BF14:BI14,PremisaCosto!$F$84:$I$84)","v":1.9996785179523269}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!C97","v":"ATD"},{"$f":"+PremisaCosto!E97","v":"Et"},{"$f":"+PremisaCosto!B97","v":"AT"},null,23.429160869411955,25.267166445921205,25.509488796568782,26.491860653002902,27.525407812879706,28.605191449784606,null,0,0,0,0,0,null,0,0,0,0,0,null,25.267166445921205,25.509488796568782,26.491860653002902,27.525407812879706,28.605191449784606,{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":91.467023376359847},null,{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*F15),IF($C15=\"Ep\",F15,\"\"))","v":6.4501762362752357},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*G15),IF($C15=\"Ep\",G15,\"\"))","v":6.9561892325502868},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*H15),IF($C15=\"Ep\",H15,\"\"))","v":7.0229019021323191},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*I15),IF($C15=\"Ep\",I15,\"\"))","v":7.2933542516157166},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*J15),IF($C15=\"Ep\",J15,\"\"))","v":7.5778954422654721},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B15)*K15),IF($C15=\"Ep\",K15,\"\"))","v":7.8751657881349963},{"$f":"+SUMPRODUCT(AH15:AK15,PremisaCosto!$F$84:$I$84)","v":25.181372217016818},null,{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*F15),IF($C15=\"Efp\",F15,\"\"))","v":16.978984633136719},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*G15),IF($C15=\"Efp\",G15,\"\"))","v":18.310977213370919},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*H15),IF($C15=\"Efp\",H15,\"\"))","v":18.486586894436464},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*I15),IF($C15=\"Efp\",I15,\"\"))","v":19.198506401387185},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*J15),IF($C15=\"Efp\",J15,\"\"))","v":19.947512370614234},{"$f":"IF($C15=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B15)*K15),IF($C15=\"Efp\",K15,\"\"))","v":20.730025661649609},{"$f":"+SUMPRODUCT(AP15:AS15,PremisaCosto!$F$84:$I$84)","v":66.285651159343033},null,{"$f":"IF($D15=\"BT\",AF15*Balance!D$45,IF($D15=\"MT\",AF15*Balance!D$46,AF15*Balance!D$47))","v":6.4976016922179403},{"$f":"IF($D15=\"BT\",AG15*Balance!E$45,IF($D15=\"MT\",AG15*Balance!E$46,AG15*Balance!E$47))","v":7.0073351910315607},{"$f":"IF($D15=\"BT\",AH15*Balance!F$45,IF($D15=\"MT\",AH15*Balance!F$46,AH15*Balance!F$47))","v":7.0501391089558414},{"$f":"IF($D15=\"BT\",AI15*Balance!G$45,IF($D15=\"MT\",AI15*Balance!G$46,AI15*Balance!G$47))","v":7.3394176423536592},{"$f":"IF($D15=\"BT\",AJ15*Balance!H$45,IF($D15=\"MT\",AJ15*Balance!H$46,AJ15*Balance!H$47))","v":7.6257746421735764},{"$f":"IF($D15=\"BT\",AK15*Balance!I$45,IF($D15=\"MT\",AK15*Balance!I$46,AK15*Balance!I$47))","v":7.9249442505120227},{"$f":"+SUMPRODUCT(AX15:BA15,PremisaCosto!$F$84:$I$84)","v":25.32403233366232},null,{"$f":"IF($D15=\"BT\",AN15*Balance!D$49,IF($D15=\"MT\",AN15*Balance!D$50,AN15*Balance!D$51))","v":17.103824026383389},{"$f":"IF($D15=\"BT\",AO15*Balance!E$49,IF($D15=\"MT\",AO15*Balance!E$50,AO15*Balance!E$51))","v":18.445610192578023},{"$f":"IF($D15=\"BT\",AP15*Balance!F$49,IF($D15=\"MT\",AP15*Balance!F$50,AP15*Balance!F$51))","v":18.558284178226216},{"$f":"IF($D15=\"BT\",AQ15*Balance!G$49,IF($D15=\"MT\",AQ15*Balance!G$50,AQ15*Balance!G$51))","v":19.31976039117605},{"$f":"IF($D15=\"BT\",AR15*Balance!H$49,IF($D15=\"MT\",AR15*Balance!H$50,AR15*Balance!H$51))","v":20.073546167166128},{"$f":"IF($D15=\"BT\",AS15*Balance!I$49,IF($D15=\"MT\",AS15*Balance!I$50,AS15*Balance!I$51))","v":20.861058941485815},{"$f":"+SUMPRODUCT(BF15:BI15,PremisaCosto!$F$84:$I$84)","v":66.661179492144726}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!C98","v":0},{"$f":"+PremisaCosto!E98","v":0},{"$f":"+PremisaCosto!B98","v":0},null,12828.944446207632,13835.24711923122,13967.925959575507,14505.816153761893,15071.723644722286,15662.945518751518,null,0,0,0,0,0,null,0,0,0,0,0,null,13835.24711923122,13967.925959575507,14505.816153761893,15071.723644722286,15662.945518751518,{"$f":"+SUMPRODUCT(Z16:AC16,PremisaCosto!$F$84:$I$84)","v":50083.420316483927},null,{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*F16),IF($C16=\"Ep\",F16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*G16),IF($C16=\"Ep\",G16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*H16),IF($C16=\"Ep\",H16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*I16),IF($C16=\"Ep\",I16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*J16),IF($C16=\"Ep\",J16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B16)*K16),IF($C16=\"Ep\",K16,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH16:AK16,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*F16),IF($C16=\"Efp\",F16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*G16),IF($C16=\"Efp\",G16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*H16),IF($C16=\"Efp\",H16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*I16),IF($C16=\"Efp\",I16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*J16),IF($C16=\"Efp\",J16,\"\"))","v":""},{"$f":"IF($C16=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B16)*K16),IF($C16=\"Efp\",K16,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP16:AS16,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX16:BA16,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF16:BI16,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!C99","v":"MTH"},{"$f":"+PremisaCosto!E99","v":"Ep"},{"$f":"+PremisaCosto!B99","v":"MT"},null,3134.4142606600258,3380.3074414825892,3412.7259576974843,3544.1502273604319,3682.4208626187328,3826.8771343907492,null,0,0,0,0,0,null,0,0,0,0,0,null,3380.3074414825892,3412.7259576974843,3544.1502273604319,3682.4208626187328,3826.8771343907492,{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":12236.69699691562},null,{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*F17),IF($C17=\"Ep\",F17,\"\"))","v":3134.4142606600258},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*G17),IF($C17=\"Ep\",G17,\"\"))","v":3380.3074414825892},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*H17),IF($C17=\"Ep\",H17,\"\"))","v":3412.7259576974843},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*I17),IF($C17=\"Ep\",I17,\"\"))","v":3544.1502273604319},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*J17),IF($C17=\"Ep\",J17,\"\"))","v":3682.4208626187328},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B17)*K17),IF($C17=\"Ep\",K17,\"\"))","v":3826.8771343907492},{"$f":"+SUMPRODUCT(AH17:AK17,PremisaCosto!$F$84:$I$84)","v":12236.69699691562},null,{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*F17),IF($C17=\"Efp\",F17,\"\"))","v":""},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*G17),IF($C17=\"Efp\",G17,\"\"))","v":""},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*H17),IF($C17=\"Efp\",H17,\"\"))","v":""},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*I17),IF($C17=\"Efp\",I17,\"\"))","v":""},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*J17),IF($C17=\"Efp\",J17,\"\"))","v":""},{"$f":"IF($C17=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B17)*K17),IF($C17=\"Efp\",K17,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP17:AS17,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D17=\"BT\",AF17*Balance!D$45,IF($D17=\"MT\",AF17*Balance!D$46,AF17*Balance!D$47))","v":3296.3290858020673},{"$f":"IF($D17=\"BT\",AG17*Balance!E$45,IF($D17=\"MT\",AG17*Balance!E$46,AG17*Balance!E$47))","v":3554.9244010796097},{"$f":"IF($D17=\"BT\",AH17*Balance!F$45,IF($D17=\"MT\",AH17*Balance!F$46,AH17*Balance!F$47))","v":3504.098693588066},{"$f":"IF($D17=\"BT\",AI17*Balance!G$45,IF($D17=\"MT\",AI17*Balance!G$46,AI17*Balance!G$47))","v":3700.5886862682801},{"$f":"IF($D17=\"BT\",AJ17*Balance!H$45,IF($D17=\"MT\",AJ17*Balance!H$46,AJ17*Balance!H$47))","v":3845.0281264704909},{"$f":"IF($D17=\"BT\",AK17*Balance!I$45,IF($D17=\"MT\",AK17*Balance!I$46,AK17*Balance!I$47))","v":3995.9369581064443},{"$f":"+SUMPRODUCT(AX17:BA17,PremisaCosto!$F$84:$I$84)","v":12720.114524913224},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF17:BI17,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C100","v":"MTH"},{"$f":"+PremisaCosto!E100","v":"Efpm"},{"$f":"+PremisaCosto!B100","v":"MT"},null,4847.2650927738032,5227.4698388743163,5277.6000009390109,5480.8329632007308,5694.651391051777,5918.0341921803847,null,0,0,0,0,0,null,0,0,0,0,0,null,5227.4698388743163,5277.6000009390109,5480.8329632007308,5694.651391051777,5918.0341921803847,{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":18923.361659784154},null,{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*F18),IF($C18=\"Ep\",F18,\"\"))","v":""},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*G18),IF($C18=\"Ep\",G18,\"\"))","v":""},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*H18),IF($C18=\"Ep\",H18,\"\"))","v":""},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*I18),IF($C18=\"Ep\",I18,\"\"))","v":""},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*J18),IF($C18=\"Ep\",J18,\"\"))","v":""},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B18)*K18),IF($C18=\"Ep\",K18,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH18:AK18,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*F18),IF($C18=\"Efpm\",F18,\"\"))","v":4847.2650927738032},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*G18),IF($C18=\"Efpm\",G18,\"\"))","v":5227.4698388743163},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*H18),IF($C18=\"Efpm\",H18,\"\"))","v":5277.6000009390109},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*I18),IF($C18=\"Efpm\",I18,\"\"))","v":5480.8329632007308},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*J18),IF($C18=\"Efpm\",J18,\"\"))","v":5694.651391051777},{"$f":"IF($C18=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B18)*K18),IF($C18=\"Efpm\",K18,\"\"))","v":5918.0341921803847},{"$f":"+SUMPRODUCT(AP18:AS18,PremisaCosto!$F$84:$I$84)","v":18923.361659784154},null,null,null,null,null,null,null,null,null,{"$f":"IF($D18=\"BT\",AN18*Balance!D$49,IF($D18=\"MT\",AN18*Balance!D$50,AN18*Balance!D$51))","v":5097.6608652038094},{"$f":"IF($D18=\"BT\",AO18*Balance!E$49,IF($D18=\"MT\",AO18*Balance!E$50,AO18*Balance!E$51))","v":5497.5058948991509},{"$f":"IF($D18=\"BT\",AP18*Balance!F$49,IF($D18=\"MT\",AP18*Balance!F$50,AP18*Balance!F$51))","v":5418.9030991072823},{"$f":"IF($D18=\"BT\",AQ18*Balance!G$49,IF($D18=\"MT\",AQ18*Balance!G$50,AQ18*Balance!G$51))","v":5722.7564165790127},{"$f":"IF($D18=\"BT\",AR18*Balance!H$49,IF($D18=\"MT\",AR18*Balance!H$50,AR18*Balance!H$51))","v":5946.1141422784312},{"$f":"IF($D18=\"BT\",AS18*Balance!I$49,IF($D18=\"MT\",AS18*Balance!I$50,AS18*Balance!I$51))","v":6179.4749915941748},{"$f":"+SUMPRODUCT(BF18:BI18,PremisaCosto!$F$84:$I$84)","v":19670.939400959134}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C101","v":"MTH"},{"$f":"+PremisaCosto!E101","v":"Efp"},{"$f":"+PremisaCosto!B101","v":"MT"},null,4847.2650927738032,5227.4698388743163,5277.6000009390109,5480.8329632007308,5694.651391051777,5918.0341921803847,null,0,0,0,0,0,null,0,0,0,0,0,null,5227.4698388743163,5277.6000009390109,5480.8329632007308,5694.651391051777,5918.0341921803847,{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":18923.361659784154},null,{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*F19),IF($C19=\"Ep\",F19,\"\"))","v":""},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*G19),IF($C19=\"Ep\",G19,\"\"))","v":""},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*H19),IF($C19=\"Ep\",H19,\"\"))","v":""},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*I19),IF($C19=\"Ep\",I19,\"\"))","v":""},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*J19),IF($C19=\"Ep\",J19,\"\"))","v":""},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B19)*K19),IF($C19=\"Ep\",K19,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH19:AK19,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*F19),IF($C19=\"Efp\",F19,\"\"))","v":4847.2650927738032},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*G19),IF($C19=\"Efp\",G19,\"\"))","v":5227.4698388743163},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*H19),IF($C19=\"Efp\",H19,\"\"))","v":5277.6000009390109},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*I19),IF($C19=\"Efp\",I19,\"\"))","v":5480.8329632007308},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*J19),IF($C19=\"Efp\",J19,\"\"))","v":5694.651391051777},{"$f":"IF($C19=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B19)*K19),IF($C19=\"Efp\",K19,\"\"))","v":5918.0341921803847},{"$f":"+SUMPRODUCT(AP19:AS19,PremisaCosto!$F$84:$I$84)","v":18923.361659784154},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX19:BA19,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D19=\"BT\",AN19*Balance!D$49,IF($D19=\"MT\",AN19*Balance!D$50,AN19*Balance!D$51))","v":5097.6608652038094},{"$f":"IF($D19=\"BT\",AO19*Balance!E$49,IF($D19=\"MT\",AO19*Balance!E$50,AO19*Balance!E$51))","v":5497.5058948991509},{"$f":"IF($D19=\"BT\",AP19*Balance!F$49,IF($D19=\"MT\",AP19*Balance!F$50,AP19*Balance!F$51))","v":5418.9030991072823},{"$f":"IF($D19=\"BT\",AQ19*Balance!G$49,IF($D19=\"MT\",AQ19*Balance!G$50,AQ19*Balance!G$51))","v":5722.7564165790127},{"$f":"IF($D19=\"BT\",AR19*Balance!H$49,IF($D19=\"MT\",AR19*Balance!H$50,AR19*Balance!H$51))","v":5946.1141422784312},{"$f":"IF($D19=\"BT\",AS19*Balance!I$49,IF($D19=\"MT\",AS19*Balance!I$50,AS19*Balance!I$51))","v":6179.4749915941748},{"$f":"+SUMPRODUCT(BF19:BI19,PremisaCosto!$F$84:$I$84)","v":19670.939400959134}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!C102","v":0},{"$f":"+PremisaCosto!E102","v":0},{"$f":"+PremisaCosto!B102","v":0},null,859792.6853037054,927194.97888839769,936079.14070023946,972110.9375588852,1010019.3860914577,1049622.732760967,null,0,0,0,0,0,null,661.60284926606789,661.01914074633805,672.27916086473192,684.28665339942927,696.17110082342958,null,926533.37603913166,935418.12155949313,971438.65839802043,1009335.0994380582,1048926.5616601435,{"$f":"+SUMPRODUCT(Z20:AC20,PremisaCosto!$F$84:$I$84)","v":3354029.010326968},null,{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*F20),IF($C20=\"Ep\",F20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*G20),IF($C20=\"Ep\",G20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*H20),IF($C20=\"Ep\",H20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*I20),IF($C20=\"Ep\",I20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*J20),IF($C20=\"Ep\",J20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B20)*K20),IF($C20=\"Ep\",K20,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH20:AK20,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*F20),IF($C20=\"Efp\",F20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*G20),IF($C20=\"Efp\",G20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*H20),IF($C20=\"Efp\",H20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*I20),IF($C20=\"Efp\",I20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*J20),IF($C20=\"Efp\",J20,\"\"))","v":""},{"$f":"IF($C20=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B20)*K20),IF($C20=\"Efp\",K20,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP20:AS20,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX20:BA20,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF20:BI20,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!C103","v":0},{"$f":"+PremisaCosto!E103","v":0},{"$f":"+PremisaCosto!B103","v":0},null,859792.6853037054,927194.97888839769,936079.14070023946,972110.9375588852,1010019.3860914577,1049622.732760967,null,0,0,0,0,0,null,661.60284926606789,661.01914074633805,672.27916086473192,684.28665339942927,696.17110082342958,null,926533.37603913166,935418.12155949313,971438.65839802043,1009335.0994380582,1048926.5616601435,{"$f":"+SUMPRODUCT(Z21:AC21,PremisaCosto!$F$84:$I$84)","v":3354029.010326968},null,{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*F21),IF($C21=\"Ep\",F21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*G21),IF($C21=\"Ep\",G21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*H21),IF($C21=\"Ep\",H21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*I21),IF($C21=\"Ep\",I21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*J21),IF($C21=\"Ep\",J21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B21)*K21),IF($C21=\"Ep\",K21,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH21:AK21,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*F21),IF($C21=\"Efp\",F21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*G21),IF($C21=\"Efp\",G21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*H21),IF($C21=\"Efp\",H21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*I21),IF($C21=\"Efp\",I21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*J21),IF($C21=\"Efp\",J21,\"\"))","v":""},{"$f":"IF($C21=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B21)*K21),IF($C21=\"Efp\",K21,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP21:AS21,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX21:BA21,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF21:BI21,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!C104","v":"MTD"},{"$f":"+PremisaCosto!E104","v":"Et"},{"$f":"+PremisaCosto!B104","v":"MT"},null,845823.81212969462,912130.25482435781,920869.93983644177,956316.02950955345,993608.25925067416,1032567.8201370148,null,0,0,0,0,0,null,661.60284926606789,661.01914074633805,672.27916086473192,684.28665339942927,696.17110082342958,null,911468.65197509178,920208.92069569544,955643.75034868869,992923.9725972747,1031871.6490361914,{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":3299494.7802591412},null,{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*F22),IF($C22=\"Ep\",F22,\"\"))","v":232859.92543580235},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*G22),IF($C22=\"Ep\",G22,\"\"))","v":251114.4520645999},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*H22),IF($C22=\"Ep\",H22,\"\"))","v":253520.53518860423},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*I22),IF($C22=\"Ep\",I22,\"\"))","v":263279.03770402633},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*J22),IF($C22=\"Ep\",J22,\"\"))","v":273545.79268576083},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B22)*K22),IF($C22=\"Ep\",K22,\"\"))","v":284271.57305858133},{"$f":"+SUMPRODUCT(AH22:AK22,PremisaCosto!$F$84:$I$84)","v":909002.33508700016},null,{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*F22),IF($C22=\"Efp\",F22,\"\"))","v":612963.8866938923},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*G22),IF($C22=\"Efp\",G22,\"\"))","v":661015.80275975796},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*H22),IF($C22=\"Efp\",H22,\"\"))","v":667349.40464783751},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*I22),IF($C22=\"Efp\",I22,\"\"))","v":693036.99180552713},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*J22),IF($C22=\"Efp\",J22,\"\"))","v":720062.4665649134},{"$f":"IF($C22=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B22)*K22),IF($C22=\"Efp\",K22,\"\"))","v":748296.24707843352},{"$f":"+SUMPRODUCT(AP22:AS22,PremisaCosto!$F$84:$I$84)","v":2392793.0204648422},null,{"$f":"IF($D22=\"BT\",AF22*Balance!D$45,IF($D22=\"MT\",AF22*Balance!D$46,AF22*Balance!D$47))","v":244888.79940525253},{"$f":"IF($D22=\"BT\",AG22*Balance!E$45,IF($D22=\"MT\",AG22*Balance!E$46,AG22*Balance!E$47))","v":264086.30237391975},{"$f":"IF($D22=\"BT\",AH22*Balance!F$45,IF($D22=\"MT\",AH22*Balance!F$46,AH22*Balance!F$47))","v":260308.32453699256},{"$f":"IF($D22=\"BT\",AI22*Balance!G$45,IF($D22=\"MT\",AI22*Balance!G$46,AI22*Balance!G$47))","v":274900.1497559931},{"$f":"IF($D22=\"BT\",AJ22*Balance!H$45,IF($D22=\"MT\",AJ22*Balance!H$46,AJ22*Balance!H$47))","v":285624.94782479614},{"$f":"IF($D22=\"BT\",AK22*Balance!I$45,IF($D22=\"MT\",AK22*Balance!I$46,AK22*Balance!I$47))","v":296829.82887421211},{"$f":"+SUMPRODUCT(AX22:BA22,PremisaCosto!$F$84:$I$84)","v":944912.87183191394},null,{"$f":"IF($D22=\"BT\",AN22*Balance!D$49,IF($D22=\"MT\",AN22*Balance!D$50,AN22*Balance!D$51))","v":644627.83800310083},{"$f":"IF($D22=\"BT\",AO22*Balance!E$49,IF($D22=\"MT\",AO22*Balance!E$50,AO22*Balance!E$51))","v":695161.97784046829},{"$f":"IF($D22=\"BT\",AP22*Balance!F$49,IF($D22=\"MT\",AP22*Balance!F$50,AP22*Balance!F$51))","v":685217.09799722221},{"$f":"IF($D22=\"BT\",AQ22*Balance!G$49,IF($D22=\"MT\",AQ22*Balance!G$50,AQ22*Balance!G$51))","v":723627.57967824652},{"$f":"IF($D22=\"BT\",AR22*Balance!H$49,IF($D22=\"MT\",AR22*Balance!H$50,AR22*Balance!H$51))","v":751858.77444461687},{"$f":"IF($D22=\"BT\",AS22*Balance!I$49,IF($D22=\"MT\",AS22*Balance!I$50,AS22*Balance!I$51))","v":781353.70546436531},{"$f":"+SUMPRODUCT(BF22:BI22,PremisaCosto!$F$84:$I$84)","v":2487321.3603465566}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!C105","v":"MTD"},{"$f":"+PremisaCosto!E105","v":"Et"},{"$f":"+PremisaCosto!B105","v":"MT"},null,13968.873174010703,15064.72406403989,15209.200863797725,15794.908049331687,16411.126840783454,17054.912623952012,null,0,0,0,0,0,null,0,0,0,0,0,null,15064.72406403989,15209.200863797725,15794.908049331687,16411.126840783454,17054.912623952012,{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":54534.230067827077},null,{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*F23),IF($C23=\"Ep\",F23,\"\"))","v":3845.7072490453183},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*G23),IF($C23=\"Ep\",G23,\"\"))","v":4147.4009976505258},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*H23),IF($C23=\"Ep\",H23,\"\"))","v":4187.1762514756729},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*I23),IF($C23=\"Ep\",I23,\"\"))","v":4348.424645756797},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*J23),IF($C23=\"Ep\",J23,\"\"))","v":4518.0730521646274},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B23)*K23),IF($C23=\"Ep\",K23,\"\"))","v":4695.3108022910956},{"$f":"+SUMPRODUCT(AH23:AK23,PremisaCosto!$F$84:$I$84)","v":15013.572052693549},null,{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*F23),IF($C23=\"Efp\",F23,\"\"))","v":10123.165924965386},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*G23),IF($C23=\"Efp\",G23,\"\"))","v":10917.323066389365},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*H23),IF($C23=\"Efp\",H23,\"\"))","v":11022.024612322051},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*I23),IF($C23=\"Efp\",I23,\"\"))","v":11446.48340357489},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*J23),IF($C23=\"Efp\",J23,\"\"))","v":11893.053788618827},{"$f":"IF($C23=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B23)*K23),IF($C23=\"Efp\",K23,\"\"))","v":12359.601821660915},{"$f":"+SUMPRODUCT(AP23:AS23,PremisaCosto!$F$84:$I$84)","v":39520.658015133522},null,{"$f":"IF($D23=\"BT\",AF23*Balance!D$45,IF($D23=\"MT\",AF23*Balance!D$46,AF23*Balance!D$47))","v":4044.3654240644478},{"$f":"IF($D23=\"BT\",AG23*Balance!E$45,IF($D23=\"MT\",AG23*Balance!E$46,AG23*Balance!E$47))","v":4361.643803956259},{"$f":"IF($D23=\"BT\",AH23*Balance!F$45,IF($D23=\"MT\",AH23*Balance!F$46,AH23*Balance!F$47))","v":4299.2842128226584},{"$f":"IF($D23=\"BT\",AI23*Balance!G$45,IF($D23=\"MT\",AI23*Balance!G$46,AI23*Balance!G$47))","v":4540.3637021228515},{"$f":"IF($D23=\"BT\",AJ23*Balance!H$45,IF($D23=\"MT\",AJ23*Balance!H$46,AJ23*Balance!H$47))","v":4717.5808010894461},{"$f":"IF($D23=\"BT\",AK23*Balance!I$45,IF($D23=\"MT\",AK23*Balance!I$46,AK23*Balance!I$47))","v":4902.7353912313165},{"$f":"+SUMPRODUCT(AX23:BA23,PremisaCosto!$F$84:$I$84)","v":15606.691575875046},null,{"$f":"IF($D23=\"BT\",AN23*Balance!D$49,IF($D23=\"MT\",AN23*Balance!D$50,AN23*Balance!D$51))","v":10646.099559232191},{"$f":"IF($D23=\"BT\",AO23*Balance!E$49,IF($D23=\"MT\",AO23*Balance!E$50,AO23*Balance!E$51))","v":11481.280574335806},{"$f":"IF($D23=\"BT\",AP23*Balance!F$49,IF($D23=\"MT\",AP23*Balance!F$50,AP23*Balance!F$51))","v":11317.129627012619},{"$f":"IF($D23=\"BT\",AQ23*Balance!G$49,IF($D23=\"MT\",AQ23*Balance!G$50,AQ23*Balance!G$51))","v":11951.730108340887},{"$f":"IF($D23=\"BT\",AR23*Balance!H$49,IF($D23=\"MT\",AR23*Balance!H$50,AR23*Balance!H$51))","v":12418.223780740209},{"$f":"IF($D23=\"BT\",AS23*Balance!I$49,IF($D23=\"MT\",AS23*Balance!I$50,AS23*Balance!I$51))","v":12905.61153971235},{"$f":"+SUMPRODUCT(BF23:BI23,PremisaCosto!$F$84:$I$84)","v":41081.943614289092}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!C106","v":"MTD"},{"$f":"+PremisaCosto!E106","v":"Et"},{"$f":"+PremisaCosto!B106","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*F24),IF($C24=\"Ep\",F24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*G24),IF($C24=\"Ep\",G24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*H24),IF($C24=\"Ep\",H24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*I24),IF($C24=\"Ep\",I24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*J24),IF($C24=\"Ep\",J24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B24)*K24),IF($C24=\"Ep\",K24,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH24:AK24,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*F24),IF($C24=\"Efp\",F24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*G24),IF($C24=\"Efp\",G24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*H24),IF($C24=\"Efp\",H24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*I24),IF($C24=\"Efp\",I24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*J24),IF($C24=\"Efp\",J24,\"\"))","v":0},{"$f":"IF($C24=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B24)*K24),IF($C24=\"Efp\",K24,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP24:AS24,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D24=\"BT\",AF24*Balance!D$45,IF($D24=\"MT\",AF24*Balance!D$46,AF24*Balance!D$47))","v":0},{"$f":"IF($D24=\"BT\",AG24*Balance!E$45,IF($D24=\"MT\",AG24*Balance!E$46,AG24*Balance!E$47))","v":0},{"$f":"IF($D24=\"BT\",AH24*Balance!F$45,IF($D24=\"MT\",AH24*Balance!F$46,AH24*Balance!F$47))","v":0},{"$f":"IF($D24=\"BT\",AI24*Balance!G$45,IF($D24=\"MT\",AI24*Balance!G$46,AI24*Balance!G$47))","v":0},{"$f":"IF($D24=\"BT\",AJ24*Balance!H$45,IF($D24=\"MT\",AJ24*Balance!H$46,AJ24*Balance!H$47))","v":0},{"$f":"IF($D24=\"BT\",AK24*Balance!I$45,IF($D24=\"MT\",AK24*Balance!I$46,AK24*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX24:BA24,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D24=\"BT\",AN24*Balance!D$49,IF($D24=\"MT\",AN24*Balance!D$50,AN24*Balance!D$51))","v":0},{"$f":"IF($D24=\"BT\",AO24*Balance!E$49,IF($D24=\"MT\",AO24*Balance!E$50,AO24*Balance!E$51))","v":0},{"$f":"IF($D24=\"BT\",AP24*Balance!F$49,IF($D24=\"MT\",AP24*Balance!F$50,AP24*Balance!F$51))","v":0},{"$f":"IF($D24=\"BT\",AQ24*Balance!G$49,IF($D24=\"MT\",AQ24*Balance!G$50,AQ24*Balance!G$51))","v":0},{"$f":"IF($D24=\"BT\",AR24*Balance!H$49,IF($D24=\"MT\",AR24*Balance!H$50,AR24*Balance!H$51))","v":0},{"$f":"IF($D24=\"BT\",AS24*Balance!I$49,IF($D24=\"MT\",AS24*Balance!I$50,AS24*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF24:BI24,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!C107","v":"MTD"},{"$f":"+PremisaCosto!E107","v":"Et"},{"$f":"+PremisaCosto!B107","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*F25),IF($C25=\"Ep\",F25,\"\"))","v":0},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*G25),IF($C25=\"Ep\",G25,\"\"))","v":0},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*H25),IF($C25=\"Ep\",H25,\"\"))","v":0},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*I25),IF($C25=\"Ep\",I25,\"\"))","v":0},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*J25),IF($C25=\"Ep\",J25,\"\"))","v":0},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B25)*K25),IF($C25=\"Ep\",K25,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH25:AK25,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*F25),IF($C25=\"Efp\",F25,\"\"))","v":0},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*G25),IF($C25=\"Efp\",G25,\"\"))","v":0},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*H25),IF($C25=\"Efp\",H25,\"\"))","v":0},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*I25),IF($C25=\"Efp\",I25,\"\"))","v":0},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*J25),IF($C25=\"Efp\",J25,\"\"))","v":0},{"$f":"IF($C25=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B25)*K25),IF($C25=\"Efp\",K25,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP25:AS25,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D25=\"BT\",AF25*Balance!D$45,IF($D25=\"MT\",AF25*Balance!D$46,AF25*Balance!D$47))","v":0},{"$f":"IF($D25=\"BT\",AG25*Balance!E$45,IF($D25=\"MT\",AG25*Balance!E$46,AG25*Balance!E$47))","v":0},{"$f":"IF($D25=\"BT\",AH25*Balance!F$45,IF($D25=\"MT\",AH25*Balance!F$46,AH25*Balance!F$47))","v":0},{"$f":"IF($D25=\"BT\",AI25*Balance!G$45,IF($D25=\"MT\",AI25*Balance!G$46,AI25*Balance!G$47))","v":0},{"$f":"IF($D25=\"BT\",AJ25*Balance!H$45,IF($D25=\"MT\",AJ25*Balance!H$46,AJ25*Balance!H$47))","v":0},{"$f":"IF($D25=\"BT\",AK25*Balance!I$45,IF($D25=\"MT\",AK25*Balance!I$46,AK25*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX25:BA25,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D25=\"BT\",AN25*Balance!D$49,IF($D25=\"MT\",AN25*Balance!D$50,AN25*Balance!D$51))","v":0},{"$f":"IF($D25=\"BT\",AO25*Balance!E$49,IF($D25=\"MT\",AO25*Balance!E$50,AO25*Balance!E$51))","v":0},{"$f":"IF($D25=\"BT\",AP25*Balance!F$49,IF($D25=\"MT\",AP25*Balance!F$50,AP25*Balance!F$51))","v":0},{"$f":"IF($D25=\"BT\",AQ25*Balance!G$49,IF($D25=\"MT\",AQ25*Balance!G$50,AQ25*Balance!G$51))","v":0},{"$f":"IF($D25=\"BT\",AR25*Balance!H$49,IF($D25=\"MT\",AR25*Balance!H$50,AR25*Balance!H$51))","v":0},{"$f":"IF($D25=\"BT\",AS25*Balance!I$49,IF($D25=\"MT\",AS25*Balance!I$50,AS25*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF25:BI25,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!C108","v":"MTD"},{"$f":"+PremisaCosto!E108","v":"Et"},{"$f":"+PremisaCosto!B108","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*F26),IF($C26=\"Ep\",F26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*G26),IF($C26=\"Ep\",G26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*H26),IF($C26=\"Ep\",H26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*I26),IF($C26=\"Ep\",I26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*J26),IF($C26=\"Ep\",J26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B26)*K26),IF($C26=\"Ep\",K26,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH26:AK26,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*F26),IF($C26=\"Efp\",F26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*G26),IF($C26=\"Efp\",G26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*H26),IF($C26=\"Efp\",H26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*I26),IF($C26=\"Efp\",I26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*J26),IF($C26=\"Efp\",J26,\"\"))","v":0},{"$f":"IF($C26=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B26)*K26),IF($C26=\"Efp\",K26,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP26:AS26,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D26=\"BT\",AF26*Balance!D$45,IF($D26=\"MT\",AF26*Balance!D$46,AF26*Balance!D$47))","v":0},{"$f":"IF($D26=\"BT\",AG26*Balance!E$45,IF($D26=\"MT\",AG26*Balance!E$46,AG26*Balance!E$47))","v":0},{"$f":"IF($D26=\"BT\",AH26*Balance!F$45,IF($D26=\"MT\",AH26*Balance!F$46,AH26*Balance!F$47))","v":0},{"$f":"IF($D26=\"BT\",AI26*Balance!G$45,IF($D26=\"MT\",AI26*Balance!G$46,AI26*Balance!G$47))","v":0},{"$f":"IF($D26=\"BT\",AJ26*Balance!H$45,IF($D26=\"MT\",AJ26*Balance!H$46,AJ26*Balance!H$47))","v":0},{"$f":"IF($D26=\"BT\",AK26*Balance!I$45,IF($D26=\"MT\",AK26*Balance!I$46,AK26*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX26:BA26,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D26=\"BT\",AN26*Balance!D$49,IF($D26=\"MT\",AN26*Balance!D$50,AN26*Balance!D$51))","v":0},{"$f":"IF($D26=\"BT\",AO26*Balance!E$49,IF($D26=\"MT\",AO26*Balance!E$50,AO26*Balance!E$51))","v":0},{"$f":"IF($D26=\"BT\",AP26*Balance!F$49,IF($D26=\"MT\",AP26*Balance!F$50,AP26*Balance!F$51))","v":0},{"$f":"IF($D26=\"BT\",AQ26*Balance!G$49,IF($D26=\"MT\",AQ26*Balance!G$50,AQ26*Balance!G$51))","v":0},{"$f":"IF($D26=\"BT\",AR26*Balance!H$49,IF($D26=\"MT\",AR26*Balance!H$50,AR26*Balance!H$51))","v":0},{"$f":"IF($D26=\"BT\",AS26*Balance!I$49,IF($D26=\"MT\",AS26*Balance!I$50,AS26*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF26:BI26,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!C109","v":"MTD"},{"$f":"+PremisaCosto!E109","v":"Et"},{"$f":"+PremisaCosto!B109","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*F27),IF($C27=\"Ep\",F27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*G27),IF($C27=\"Ep\",G27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*H27),IF($C27=\"Ep\",H27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*I27),IF($C27=\"Ep\",I27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*J27),IF($C27=\"Ep\",J27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B27)*K27),IF($C27=\"Ep\",K27,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH27:AK27,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*F27),IF($C27=\"Efp\",F27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*G27),IF($C27=\"Efp\",G27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*H27),IF($C27=\"Efp\",H27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*I27),IF($C27=\"Efp\",I27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*J27),IF($C27=\"Efp\",J27,\"\"))","v":0},{"$f":"IF($C27=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B27)*K27),IF($C27=\"Efp\",K27,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP27:AS27,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D27=\"BT\",AF27*Balance!D$45,IF($D27=\"MT\",AF27*Balance!D$46,AF27*Balance!D$47))","v":0},{"$f":"IF($D27=\"BT\",AG27*Balance!E$45,IF($D27=\"MT\",AG27*Balance!E$46,AG27*Balance!E$47))","v":0},{"$f":"IF($D27=\"BT\",AH27*Balance!F$45,IF($D27=\"MT\",AH27*Balance!F$46,AH27*Balance!F$47))","v":0},{"$f":"IF($D27=\"BT\",AI27*Balance!G$45,IF($D27=\"MT\",AI27*Balance!G$46,AI27*Balance!G$47))","v":0},{"$f":"IF($D27=\"BT\",AJ27*Balance!H$45,IF($D27=\"MT\",AJ27*Balance!H$46,AJ27*Balance!H$47))","v":0},{"$f":"IF($D27=\"BT\",AK27*Balance!I$45,IF($D27=\"MT\",AK27*Balance!I$46,AK27*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX27:BA27,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D27=\"BT\",AN27*Balance!D$49,IF($D27=\"MT\",AN27*Balance!D$50,AN27*Balance!D$51))","v":0},{"$f":"IF($D27=\"BT\",AO27*Balance!E$49,IF($D27=\"MT\",AO27*Balance!E$50,AO27*Balance!E$51))","v":0},{"$f":"IF($D27=\"BT\",AP27*Balance!F$49,IF($D27=\"MT\",AP27*Balance!F$50,AP27*Balance!F$51))","v":0},{"$f":"IF($D27=\"BT\",AQ27*Balance!G$49,IF($D27=\"MT\",AQ27*Balance!G$50,AQ27*Balance!G$51))","v":0},{"$f":"IF($D27=\"BT\",AR27*Balance!H$49,IF($D27=\"MT\",AR27*Balance!H$50,AR27*Balance!H$51))","v":0},{"$f":"IF($D27=\"BT\",AS27*Balance!I$49,IF($D27=\"MT\",AS27*Balance!I$50,AS27*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF27:BI27,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!C110","v":"MTD"},{"$f":"+PremisaCosto!E110","v":"Et"},{"$f":"+PremisaCosto!B110","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*F28),IF($C28=\"Ep\",F28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*G28),IF($C28=\"Ep\",G28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*H28),IF($C28=\"Ep\",H28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*I28),IF($C28=\"Ep\",I28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*J28),IF($C28=\"Ep\",J28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B28)*K28),IF($C28=\"Ep\",K28,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH28:AK28,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*F28),IF($C28=\"Efp\",F28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*G28),IF($C28=\"Efp\",G28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*H28),IF($C28=\"Efp\",H28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*I28),IF($C28=\"Efp\",I28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*J28),IF($C28=\"Efp\",J28,\"\"))","v":0},{"$f":"IF($C28=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B28)*K28),IF($C28=\"Efp\",K28,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP28:AS28,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D28=\"BT\",AF28*Balance!D$45,IF($D28=\"MT\",AF28*Balance!D$46,AF28*Balance!D$47))","v":0},{"$f":"IF($D28=\"BT\",AG28*Balance!E$45,IF($D28=\"MT\",AG28*Balance!E$46,AG28*Balance!E$47))","v":0},{"$f":"IF($D28=\"BT\",AH28*Balance!F$45,IF($D28=\"MT\",AH28*Balance!F$46,AH28*Balance!F$47))","v":0},{"$f":"IF($D28=\"BT\",AI28*Balance!G$45,IF($D28=\"MT\",AI28*Balance!G$46,AI28*Balance!G$47))","v":0},{"$f":"IF($D28=\"BT\",AJ28*Balance!H$45,IF($D28=\"MT\",AJ28*Balance!H$46,AJ28*Balance!H$47))","v":0},{"$f":"IF($D28=\"BT\",AK28*Balance!I$45,IF($D28=\"MT\",AK28*Balance!I$46,AK28*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX28:BA28,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D28=\"BT\",AN28*Balance!D$49,IF($D28=\"MT\",AN28*Balance!D$50,AN28*Balance!D$51))","v":0},{"$f":"IF($D28=\"BT\",AO28*Balance!E$49,IF($D28=\"MT\",AO28*Balance!E$50,AO28*Balance!E$51))","v":0},{"$f":"IF($D28=\"BT\",AP28*Balance!F$49,IF($D28=\"MT\",AP28*Balance!F$50,AP28*Balance!F$51))","v":0},{"$f":"IF($D28=\"BT\",AQ28*Balance!G$49,IF($D28=\"MT\",AQ28*Balance!G$50,AQ28*Balance!G$51))","v":0},{"$f":"IF($D28=\"BT\",AR28*Balance!H$49,IF($D28=\"MT\",AR28*Balance!H$50,AR28*Balance!H$51))","v":0},{"$f":"IF($D28=\"BT\",AS28*Balance!I$49,IF($D28=\"MT\",AS28*Balance!I$50,AS28*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF28:BI28,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!C111","v":"MTD"},{"$f":"+PremisaCosto!E111","v":"Et"},{"$f":"+PremisaCosto!B111","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*F29),IF($C29=\"Ep\",F29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*G29),IF($C29=\"Ep\",G29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*H29),IF($C29=\"Ep\",H29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*I29),IF($C29=\"Ep\",I29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*J29),IF($C29=\"Ep\",J29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B29)*K29),IF($C29=\"Ep\",K29,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH29:AK29,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*F29),IF($C29=\"Efp\",F29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*G29),IF($C29=\"Efp\",G29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*H29),IF($C29=\"Efp\",H29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*I29),IF($C29=\"Efp\",I29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*J29),IF($C29=\"Efp\",J29,\"\"))","v":0},{"$f":"IF($C29=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B29)*K29),IF($C29=\"Efp\",K29,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP29:AS29,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D29=\"BT\",AF29*Balance!D$45,IF($D29=\"MT\",AF29*Balance!D$46,AF29*Balance!D$47))","v":0},{"$f":"IF($D29=\"BT\",AG29*Balance!E$45,IF($D29=\"MT\",AG29*Balance!E$46,AG29*Balance!E$47))","v":0},{"$f":"IF($D29=\"BT\",AH29*Balance!F$45,IF($D29=\"MT\",AH29*Balance!F$46,AH29*Balance!F$47))","v":0},{"$f":"IF($D29=\"BT\",AI29*Balance!G$45,IF($D29=\"MT\",AI29*Balance!G$46,AI29*Balance!G$47))","v":0},{"$f":"IF($D29=\"BT\",AJ29*Balance!H$45,IF($D29=\"MT\",AJ29*Balance!H$46,AJ29*Balance!H$47))","v":0},{"$f":"IF($D29=\"BT\",AK29*Balance!I$45,IF($D29=\"MT\",AK29*Balance!I$46,AK29*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX29:BA29,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D29=\"BT\",AN29*Balance!D$49,IF($D29=\"MT\",AN29*Balance!D$50,AN29*Balance!D$51))","v":0},{"$f":"IF($D29=\"BT\",AO29*Balance!E$49,IF($D29=\"MT\",AO29*Balance!E$50,AO29*Balance!E$51))","v":0},{"$f":"IF($D29=\"BT\",AP29*Balance!F$49,IF($D29=\"MT\",AP29*Balance!F$50,AP29*Balance!F$51))","v":0},{"$f":"IF($D29=\"BT\",AQ29*Balance!G$49,IF($D29=\"MT\",AQ29*Balance!G$50,AQ29*Balance!G$51))","v":0},{"$f":"IF($D29=\"BT\",AR29*Balance!H$49,IF($D29=\"MT\",AR29*Balance!H$50,AR29*Balance!H$51))","v":0},{"$f":"IF($D29=\"BT\",AS29*Balance!I$49,IF($D29=\"MT\",AS29*Balance!I$50,AS29*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF29:BI29,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C112","v":"MTD"},{"$f":"+PremisaCosto!E112","v":"Et"},{"$f":"+PremisaCosto!B112","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*F30),IF($C30=\"Ep\",F30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*G30),IF($C30=\"Ep\",G30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*H30),IF($C30=\"Ep\",H30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*I30),IF($C30=\"Ep\",I30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*J30),IF($C30=\"Ep\",J30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B30)*K30),IF($C30=\"Ep\",K30,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH30:AK30,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*F30),IF($C30=\"Efp\",F30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*G30),IF($C30=\"Efp\",G30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*H30),IF($C30=\"Efp\",H30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*I30),IF($C30=\"Efp\",I30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*J30),IF($C30=\"Efp\",J30,\"\"))","v":0},{"$f":"IF($C30=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B30)*K30),IF($C30=\"Efp\",K30,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP30:AS30,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D30=\"BT\",AF30*Balance!D$45,IF($D30=\"MT\",AF30*Balance!D$46,AF30*Balance!D$47))","v":0},{"$f":"IF($D30=\"BT\",AG30*Balance!E$45,IF($D30=\"MT\",AG30*Balance!E$46,AG30*Balance!E$47))","v":0},{"$f":"IF($D30=\"BT\",AH30*Balance!F$45,IF($D30=\"MT\",AH30*Balance!F$46,AH30*Balance!F$47))","v":0},{"$f":"IF($D30=\"BT\",AI30*Balance!G$45,IF($D30=\"MT\",AI30*Balance!G$46,AI30*Balance!G$47))","v":0},{"$f":"IF($D30=\"BT\",AJ30*Balance!H$45,IF($D30=\"MT\",AJ30*Balance!H$46,AJ30*Balance!H$47))","v":0},{"$f":"IF($D30=\"BT\",AK30*Balance!I$45,IF($D30=\"MT\",AK30*Balance!I$46,AK30*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX30:BA30,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D30=\"BT\",AN30*Balance!D$49,IF($D30=\"MT\",AN30*Balance!D$50,AN30*Balance!D$51))","v":0},{"$f":"IF($D30=\"BT\",AO30*Balance!E$49,IF($D30=\"MT\",AO30*Balance!E$50,AO30*Balance!E$51))","v":0},{"$f":"IF($D30=\"BT\",AP30*Balance!F$49,IF($D30=\"MT\",AP30*Balance!F$50,AP30*Balance!F$51))","v":0},{"$f":"IF($D30=\"BT\",AQ30*Balance!G$49,IF($D30=\"MT\",AQ30*Balance!G$50,AQ30*Balance!G$51))","v":0},{"$f":"IF($D30=\"BT\",AR30*Balance!H$49,IF($D30=\"MT\",AR30*Balance!H$50,AR30*Balance!H$51))","v":0},{"$f":"IF($D30=\"BT\",AS30*Balance!I$49,IF($D30=\"MT\",AS30*Balance!I$50,AS30*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF30:BI30,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!C113","v":"MTD"},{"$f":"+PremisaCosto!E113","v":"Et"},{"$f":"+PremisaCosto!B113","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*F31),IF($C31=\"Ep\",F31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*G31),IF($C31=\"Ep\",G31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*H31),IF($C31=\"Ep\",H31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*I31),IF($C31=\"Ep\",I31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*J31),IF($C31=\"Ep\",J31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B31)*K31),IF($C31=\"Ep\",K31,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH31:AK31,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*F31),IF($C31=\"Efp\",F31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*G31),IF($C31=\"Efp\",G31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*H31),IF($C31=\"Efp\",H31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*I31),IF($C31=\"Efp\",I31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*J31),IF($C31=\"Efp\",J31,\"\"))","v":0},{"$f":"IF($C31=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B31)*K31),IF($C31=\"Efp\",K31,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP31:AS31,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D31=\"BT\",AF31*Balance!D$45,IF($D31=\"MT\",AF31*Balance!D$46,AF31*Balance!D$47))","v":0},{"$f":"IF($D31=\"BT\",AG31*Balance!E$45,IF($D31=\"MT\",AG31*Balance!E$46,AG31*Balance!E$47))","v":0},{"$f":"IF($D31=\"BT\",AH31*Balance!F$45,IF($D31=\"MT\",AH31*Balance!F$46,AH31*Balance!F$47))","v":0},{"$f":"IF($D31=\"BT\",AI31*Balance!G$45,IF($D31=\"MT\",AI31*Balance!G$46,AI31*Balance!G$47))","v":0},{"$f":"IF($D31=\"BT\",AJ31*Balance!H$45,IF($D31=\"MT\",AJ31*Balance!H$46,AJ31*Balance!H$47))","v":0},{"$f":"IF($D31=\"BT\",AK31*Balance!I$45,IF($D31=\"MT\",AK31*Balance!I$46,AK31*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX31:BA31,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D31=\"BT\",AN31*Balance!D$49,IF($D31=\"MT\",AN31*Balance!D$50,AN31*Balance!D$51))","v":0},{"$f":"IF($D31=\"BT\",AO31*Balance!E$49,IF($D31=\"MT\",AO31*Balance!E$50,AO31*Balance!E$51))","v":0},{"$f":"IF($D31=\"BT\",AP31*Balance!F$49,IF($D31=\"MT\",AP31*Balance!F$50,AP31*Balance!F$51))","v":0},{"$f":"IF($D31=\"BT\",AQ31*Balance!G$49,IF($D31=\"MT\",AQ31*Balance!G$50,AQ31*Balance!G$51))","v":0},{"$f":"IF($D31=\"BT\",AR31*Balance!H$49,IF($D31=\"MT\",AR31*Balance!H$50,AR31*Balance!H$51))","v":0},{"$f":"IF($D31=\"BT\",AS31*Balance!I$49,IF($D31=\"MT\",AS31*Balance!I$50,AS31*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF31:BI31,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C114","v":0},{"$f":"+PremisaCosto!E114","v":0},{"$f":"+PremisaCosto!B114","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z32:AC32,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*F32),IF($C32=\"Ep\",F32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*G32),IF($C32=\"Ep\",G32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*H32),IF($C32=\"Ep\",H32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*I32),IF($C32=\"Ep\",I32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*J32),IF($C32=\"Ep\",J32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B32)*K32),IF($C32=\"Ep\",K32,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH32:AK32,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*F32),IF($C32=\"Efp\",F32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*G32),IF($C32=\"Efp\",G32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*H32),IF($C32=\"Efp\",H32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*I32),IF($C32=\"Efp\",I32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*J32),IF($C32=\"Efp\",J32,\"\"))","v":""},{"$f":"IF($C32=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B32)*K32),IF($C32=\"Efp\",K32,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP32:AS32,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX32:BA32,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF32:BI32,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!C115","v":"MTD"},{"$f":"+PremisaCosto!E115","v":"Et"},{"$f":"+PremisaCosto!B115","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*F33),IF($C33=\"Ep\",F33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*G33),IF($C33=\"Ep\",G33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*H33),IF($C33=\"Ep\",H33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*I33),IF($C33=\"Ep\",I33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*J33),IF($C33=\"Ep\",J33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B33)*K33),IF($C33=\"Ep\",K33,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH33:AK33,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*F33),IF($C33=\"Efp\",F33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*G33),IF($C33=\"Efp\",G33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*H33),IF($C33=\"Efp\",H33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*I33),IF($C33=\"Efp\",I33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*J33),IF($C33=\"Efp\",J33,\"\"))","v":0},{"$f":"IF($C33=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B33)*K33),IF($C33=\"Efp\",K33,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP33:AS33,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D33=\"BT\",AF33*Balance!D$45,IF($D33=\"MT\",AF33*Balance!D$46,AF33*Balance!D$47))","v":0},{"$f":"IF($D33=\"BT\",AG33*Balance!E$45,IF($D33=\"MT\",AG33*Balance!E$46,AG33*Balance!E$47))","v":0},{"$f":"IF($D33=\"BT\",AH33*Balance!F$45,IF($D33=\"MT\",AH33*Balance!F$46,AH33*Balance!F$47))","v":0},{"$f":"IF($D33=\"BT\",AI33*Balance!G$45,IF($D33=\"MT\",AI33*Balance!G$46,AI33*Balance!G$47))","v":0},{"$f":"IF($D33=\"BT\",AJ33*Balance!H$45,IF($D33=\"MT\",AJ33*Balance!H$46,AJ33*Balance!H$47))","v":0},{"$f":"IF($D33=\"BT\",AK33*Balance!I$45,IF($D33=\"MT\",AK33*Balance!I$46,AK33*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX33:BA33,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D33=\"BT\",AN33*Balance!D$49,IF($D33=\"MT\",AN33*Balance!D$50,AN33*Balance!D$51))","v":0},{"$f":"IF($D33=\"BT\",AO33*Balance!E$49,IF($D33=\"MT\",AO33*Balance!E$50,AO33*Balance!E$51))","v":0},{"$f":"IF($D33=\"BT\",AP33*Balance!F$49,IF($D33=\"MT\",AP33*Balance!F$50,AP33*Balance!F$51))","v":0},{"$f":"IF($D33=\"BT\",AQ33*Balance!G$49,IF($D33=\"MT\",AQ33*Balance!G$50,AQ33*Balance!G$51))","v":0},{"$f":"IF($D33=\"BT\",AR33*Balance!H$49,IF($D33=\"MT\",AR33*Balance!H$50,AR33*Balance!H$51))","v":0},{"$f":"IF($D33=\"BT\",AS33*Balance!I$49,IF($D33=\"MT\",AS33*Balance!I$50,AS33*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF33:BI33,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!C116","v":"MTD"},{"$f":"+PremisaCosto!E116","v":"Et"},{"$f":"+PremisaCosto!B116","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*F34),IF($C34=\"Ep\",F34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*G34),IF($C34=\"Ep\",G34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*H34),IF($C34=\"Ep\",H34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*I34),IF($C34=\"Ep\",I34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*J34),IF($C34=\"Ep\",J34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B34)*K34),IF($C34=\"Ep\",K34,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH34:AK34,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*F34),IF($C34=\"Efp\",F34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*G34),IF($C34=\"Efp\",G34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*H34),IF($C34=\"Efp\",H34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*I34),IF($C34=\"Efp\",I34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*J34),IF($C34=\"Efp\",J34,\"\"))","v":0},{"$f":"IF($C34=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B34)*K34),IF($C34=\"Efp\",K34,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP34:AS34,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D34=\"BT\",AF34*Balance!D$45,IF($D34=\"MT\",AF34*Balance!D$46,AF34*Balance!D$47))","v":0},{"$f":"IF($D34=\"BT\",AG34*Balance!E$45,IF($D34=\"MT\",AG34*Balance!E$46,AG34*Balance!E$47))","v":0},{"$f":"IF($D34=\"BT\",AH34*Balance!F$45,IF($D34=\"MT\",AH34*Balance!F$46,AH34*Balance!F$47))","v":0},{"$f":"IF($D34=\"BT\",AI34*Balance!G$45,IF($D34=\"MT\",AI34*Balance!G$46,AI34*Balance!G$47))","v":0},{"$f":"IF($D34=\"BT\",AJ34*Balance!H$45,IF($D34=\"MT\",AJ34*Balance!H$46,AJ34*Balance!H$47))","v":0},{"$f":"IF($D34=\"BT\",AK34*Balance!I$45,IF($D34=\"MT\",AK34*Balance!I$46,AK34*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX34:BA34,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D34=\"BT\",AN34*Balance!D$49,IF($D34=\"MT\",AN34*Balance!D$50,AN34*Balance!D$51))","v":0},{"$f":"IF($D34=\"BT\",AO34*Balance!E$49,IF($D34=\"MT\",AO34*Balance!E$50,AO34*Balance!E$51))","v":0},{"$f":"IF($D34=\"BT\",AP34*Balance!F$49,IF($D34=\"MT\",AP34*Balance!F$50,AP34*Balance!F$51))","v":0},{"$f":"IF($D34=\"BT\",AQ34*Balance!G$49,IF($D34=\"MT\",AQ34*Balance!G$50,AQ34*Balance!G$51))","v":0},{"$f":"IF($D34=\"BT\",AR34*Balance!H$49,IF($D34=\"MT\",AR34*Balance!H$50,AR34*Balance!H$51))","v":0},{"$f":"IF($D34=\"BT\",AS34*Balance!I$49,IF($D34=\"MT\",AS34*Balance!I$50,AS34*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF34:BI34,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!C117","v":"MTD"},{"$f":"+PremisaCosto!E117","v":"Et"},{"$f":"+PremisaCosto!B117","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*F35),IF($C35=\"Ep\",F35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*G35),IF($C35=\"Ep\",G35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*H35),IF($C35=\"Ep\",H35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*I35),IF($C35=\"Ep\",I35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*J35),IF($C35=\"Ep\",J35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B35)*K35),IF($C35=\"Ep\",K35,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH35:AK35,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*F35),IF($C35=\"Efp\",F35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*G35),IF($C35=\"Efp\",G35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*H35),IF($C35=\"Efp\",H35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*I35),IF($C35=\"Efp\",I35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*J35),IF($C35=\"Efp\",J35,\"\"))","v":0},{"$f":"IF($C35=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B35)*K35),IF($C35=\"Efp\",K35,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP35:AS35,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D35=\"BT\",AF35*Balance!D$45,IF($D35=\"MT\",AF35*Balance!D$46,AF35*Balance!D$47))","v":0},{"$f":"IF($D35=\"BT\",AG35*Balance!E$45,IF($D35=\"MT\",AG35*Balance!E$46,AG35*Balance!E$47))","v":0},{"$f":"IF($D35=\"BT\",AH35*Balance!F$45,IF($D35=\"MT\",AH35*Balance!F$46,AH35*Balance!F$47))","v":0},{"$f":"IF($D35=\"BT\",AI35*Balance!G$45,IF($D35=\"MT\",AI35*Balance!G$46,AI35*Balance!G$47))","v":0},{"$f":"IF($D35=\"BT\",AJ35*Balance!H$45,IF($D35=\"MT\",AJ35*Balance!H$46,AJ35*Balance!H$47))","v":0},{"$f":"IF($D35=\"BT\",AK35*Balance!I$45,IF($D35=\"MT\",AK35*Balance!I$46,AK35*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX35:BA35,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D35=\"BT\",AN35*Balance!D$49,IF($D35=\"MT\",AN35*Balance!D$50,AN35*Balance!D$51))","v":0},{"$f":"IF($D35=\"BT\",AO35*Balance!E$49,IF($D35=\"MT\",AO35*Balance!E$50,AO35*Balance!E$51))","v":0},{"$f":"IF($D35=\"BT\",AP35*Balance!F$49,IF($D35=\"MT\",AP35*Balance!F$50,AP35*Balance!F$51))","v":0},{"$f":"IF($D35=\"BT\",AQ35*Balance!G$49,IF($D35=\"MT\",AQ35*Balance!G$50,AQ35*Balance!G$51))","v":0},{"$f":"IF($D35=\"BT\",AR35*Balance!H$49,IF($D35=\"MT\",AR35*Balance!H$50,AR35*Balance!H$51))","v":0},{"$f":"IF($D35=\"BT\",AS35*Balance!I$49,IF($D35=\"MT\",AS35*Balance!I$50,AS35*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF35:BI35,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!C118","v":"MTD"},{"$f":"+PremisaCosto!E118","v":"Et"},{"$f":"+PremisaCosto!B118","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*F36),IF($C36=\"Ep\",F36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*G36),IF($C36=\"Ep\",G36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*H36),IF($C36=\"Ep\",H36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*I36),IF($C36=\"Ep\",I36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*J36),IF($C36=\"Ep\",J36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B36)*K36),IF($C36=\"Ep\",K36,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH36:AK36,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*F36),IF($C36=\"Efp\",F36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*G36),IF($C36=\"Efp\",G36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*H36),IF($C36=\"Efp\",H36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*I36),IF($C36=\"Efp\",I36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*J36),IF($C36=\"Efp\",J36,\"\"))","v":0},{"$f":"IF($C36=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B36)*K36),IF($C36=\"Efp\",K36,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP36:AS36,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D36=\"BT\",AF36*Balance!D$45,IF($D36=\"MT\",AF36*Balance!D$46,AF36*Balance!D$47))","v":0},{"$f":"IF($D36=\"BT\",AG36*Balance!E$45,IF($D36=\"MT\",AG36*Balance!E$46,AG36*Balance!E$47))","v":0},{"$f":"IF($D36=\"BT\",AH36*Balance!F$45,IF($D36=\"MT\",AH36*Balance!F$46,AH36*Balance!F$47))","v":0},{"$f":"IF($D36=\"BT\",AI36*Balance!G$45,IF($D36=\"MT\",AI36*Balance!G$46,AI36*Balance!G$47))","v":0},{"$f":"IF($D36=\"BT\",AJ36*Balance!H$45,IF($D36=\"MT\",AJ36*Balance!H$46,AJ36*Balance!H$47))","v":0},{"$f":"IF($D36=\"BT\",AK36*Balance!I$45,IF($D36=\"MT\",AK36*Balance!I$46,AK36*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX36:BA36,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D36=\"BT\",AN36*Balance!D$49,IF($D36=\"MT\",AN36*Balance!D$50,AN36*Balance!D$51))","v":0},{"$f":"IF($D36=\"BT\",AO36*Balance!E$49,IF($D36=\"MT\",AO36*Balance!E$50,AO36*Balance!E$51))","v":0},{"$f":"IF($D36=\"BT\",AP36*Balance!F$49,IF($D36=\"MT\",AP36*Balance!F$50,AP36*Balance!F$51))","v":0},{"$f":"IF($D36=\"BT\",AQ36*Balance!G$49,IF($D36=\"MT\",AQ36*Balance!G$50,AQ36*Balance!G$51))","v":0},{"$f":"IF($D36=\"BT\",AR36*Balance!H$49,IF($D36=\"MT\",AR36*Balance!H$50,AR36*Balance!H$51))","v":0},{"$f":"IF($D36=\"BT\",AS36*Balance!I$49,IF($D36=\"MT\",AS36*Balance!I$50,AS36*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF36:BI36,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!C119","v":"MTD"},{"$f":"+PremisaCosto!E119","v":"Et"},{"$f":"+PremisaCosto!B119","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*F37),IF($C37=\"Ep\",F37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*G37),IF($C37=\"Ep\",G37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*H37),IF($C37=\"Ep\",H37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*I37),IF($C37=\"Ep\",I37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*J37),IF($C37=\"Ep\",J37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B37)*K37),IF($C37=\"Ep\",K37,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH37:AK37,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*F37),IF($C37=\"Efp\",F37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*G37),IF($C37=\"Efp\",G37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*H37),IF($C37=\"Efp\",H37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*I37),IF($C37=\"Efp\",I37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*J37),IF($C37=\"Efp\",J37,\"\"))","v":0},{"$f":"IF($C37=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B37)*K37),IF($C37=\"Efp\",K37,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP37:AS37,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D37=\"BT\",AF37*Balance!D$45,IF($D37=\"MT\",AF37*Balance!D$46,AF37*Balance!D$47))","v":0},{"$f":"IF($D37=\"BT\",AG37*Balance!E$45,IF($D37=\"MT\",AG37*Balance!E$46,AG37*Balance!E$47))","v":0},{"$f":"IF($D37=\"BT\",AH37*Balance!F$45,IF($D37=\"MT\",AH37*Balance!F$46,AH37*Balance!F$47))","v":0},{"$f":"IF($D37=\"BT\",AI37*Balance!G$45,IF($D37=\"MT\",AI37*Balance!G$46,AI37*Balance!G$47))","v":0},{"$f":"IF($D37=\"BT\",AJ37*Balance!H$45,IF($D37=\"MT\",AJ37*Balance!H$46,AJ37*Balance!H$47))","v":0},{"$f":"IF($D37=\"BT\",AK37*Balance!I$45,IF($D37=\"MT\",AK37*Balance!I$46,AK37*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX37:BA37,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D37=\"BT\",AN37*Balance!D$49,IF($D37=\"MT\",AN37*Balance!D$50,AN37*Balance!D$51))","v":0},{"$f":"IF($D37=\"BT\",AO37*Balance!E$49,IF($D37=\"MT\",AO37*Balance!E$50,AO37*Balance!E$51))","v":0},{"$f":"IF($D37=\"BT\",AP37*Balance!F$49,IF($D37=\"MT\",AP37*Balance!F$50,AP37*Balance!F$51))","v":0},{"$f":"IF($D37=\"BT\",AQ37*Balance!G$49,IF($D37=\"MT\",AQ37*Balance!G$50,AQ37*Balance!G$51))","v":0},{"$f":"IF($D37=\"BT\",AR37*Balance!H$49,IF($D37=\"MT\",AR37*Balance!H$50,AR37*Balance!H$51))","v":0},{"$f":"IF($D37=\"BT\",AS37*Balance!I$49,IF($D37=\"MT\",AS37*Balance!I$50,AS37*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF37:BI37,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!C120","v":"MTD"},{"$f":"+PremisaCosto!E120","v":"Et"},{"$f":"+PremisaCosto!B120","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*F38),IF($C38=\"Ep\",F38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*G38),IF($C38=\"Ep\",G38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*H38),IF($C38=\"Ep\",H38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*I38),IF($C38=\"Ep\",I38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*J38),IF($C38=\"Ep\",J38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B38)*K38),IF($C38=\"Ep\",K38,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH38:AK38,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*F38),IF($C38=\"Efp\",F38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*G38),IF($C38=\"Efp\",G38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*H38),IF($C38=\"Efp\",H38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*I38),IF($C38=\"Efp\",I38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*J38),IF($C38=\"Efp\",J38,\"\"))","v":0},{"$f":"IF($C38=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B38)*K38),IF($C38=\"Efp\",K38,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP38:AS38,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D38=\"BT\",AF38*Balance!D$45,IF($D38=\"MT\",AF38*Balance!D$46,AF38*Balance!D$47))","v":0},{"$f":"IF($D38=\"BT\",AG38*Balance!E$45,IF($D38=\"MT\",AG38*Balance!E$46,AG38*Balance!E$47))","v":0},{"$f":"IF($D38=\"BT\",AH38*Balance!F$45,IF($D38=\"MT\",AH38*Balance!F$46,AH38*Balance!F$47))","v":0},{"$f":"IF($D38=\"BT\",AI38*Balance!G$45,IF($D38=\"MT\",AI38*Balance!G$46,AI38*Balance!G$47))","v":0},{"$f":"IF($D38=\"BT\",AJ38*Balance!H$45,IF($D38=\"MT\",AJ38*Balance!H$46,AJ38*Balance!H$47))","v":0},{"$f":"IF($D38=\"BT\",AK38*Balance!I$45,IF($D38=\"MT\",AK38*Balance!I$46,AK38*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX38:BA38,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D38=\"BT\",AN38*Balance!D$49,IF($D38=\"MT\",AN38*Balance!D$50,AN38*Balance!D$51))","v":0},{"$f":"IF($D38=\"BT\",AO38*Balance!E$49,IF($D38=\"MT\",AO38*Balance!E$50,AO38*Balance!E$51))","v":0},{"$f":"IF($D38=\"BT\",AP38*Balance!F$49,IF($D38=\"MT\",AP38*Balance!F$50,AP38*Balance!F$51))","v":0},{"$f":"IF($D38=\"BT\",AQ38*Balance!G$49,IF($D38=\"MT\",AQ38*Balance!G$50,AQ38*Balance!G$51))","v":0},{"$f":"IF($D38=\"BT\",AR38*Balance!H$49,IF($D38=\"MT\",AR38*Balance!H$50,AR38*Balance!H$51))","v":0},{"$f":"IF($D38=\"BT\",AS38*Balance!I$49,IF($D38=\"MT\",AS38*Balance!I$50,AS38*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF38:BI38,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!C121","v":"MTD"},{"$f":"+PremisaCosto!E121","v":"Et"},{"$f":"+PremisaCosto!B121","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*F39),IF($C39=\"Ep\",F39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*G39),IF($C39=\"Ep\",G39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*H39),IF($C39=\"Ep\",H39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*I39),IF($C39=\"Ep\",I39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*J39),IF($C39=\"Ep\",J39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B39)*K39),IF($C39=\"Ep\",K39,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH39:AK39,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*F39),IF($C39=\"Efp\",F39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*G39),IF($C39=\"Efp\",G39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*H39),IF($C39=\"Efp\",H39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*I39),IF($C39=\"Efp\",I39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*J39),IF($C39=\"Efp\",J39,\"\"))","v":0},{"$f":"IF($C39=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B39)*K39),IF($C39=\"Efp\",K39,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP39:AS39,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D39=\"BT\",AF39*Balance!D$45,IF($D39=\"MT\",AF39*Balance!D$46,AF39*Balance!D$47))","v":0},{"$f":"IF($D39=\"BT\",AG39*Balance!E$45,IF($D39=\"MT\",AG39*Balance!E$46,AG39*Balance!E$47))","v":0},{"$f":"IF($D39=\"BT\",AH39*Balance!F$45,IF($D39=\"MT\",AH39*Balance!F$46,AH39*Balance!F$47))","v":0},{"$f":"IF($D39=\"BT\",AI39*Balance!G$45,IF($D39=\"MT\",AI39*Balance!G$46,AI39*Balance!G$47))","v":0},{"$f":"IF($D39=\"BT\",AJ39*Balance!H$45,IF($D39=\"MT\",AJ39*Balance!H$46,AJ39*Balance!H$47))","v":0},{"$f":"IF($D39=\"BT\",AK39*Balance!I$45,IF($D39=\"MT\",AK39*Balance!I$46,AK39*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX39:BA39,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D39=\"BT\",AN39*Balance!D$49,IF($D39=\"MT\",AN39*Balance!D$50,AN39*Balance!D$51))","v":0},{"$f":"IF($D39=\"BT\",AO39*Balance!E$49,IF($D39=\"MT\",AO39*Balance!E$50,AO39*Balance!E$51))","v":0},{"$f":"IF($D39=\"BT\",AP39*Balance!F$49,IF($D39=\"MT\",AP39*Balance!F$50,AP39*Balance!F$51))","v":0},{"$f":"IF($D39=\"BT\",AQ39*Balance!G$49,IF($D39=\"MT\",AQ39*Balance!G$50,AQ39*Balance!G$51))","v":0},{"$f":"IF($D39=\"BT\",AR39*Balance!H$49,IF($D39=\"MT\",AR39*Balance!H$50,AR39*Balance!H$51))","v":0},{"$f":"IF($D39=\"BT\",AS39*Balance!I$49,IF($D39=\"MT\",AS39*Balance!I$50,AS39*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF39:BI39,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!C122","v":"MTD"},{"$f":"+PremisaCosto!E122","v":"Et"},{"$f":"+PremisaCosto!B122","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*F40),IF($C40=\"Ep\",F40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*G40),IF($C40=\"Ep\",G40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*H40),IF($C40=\"Ep\",H40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*I40),IF($C40=\"Ep\",I40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*J40),IF($C40=\"Ep\",J40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B40)*K40),IF($C40=\"Ep\",K40,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH40:AK40,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*F40),IF($C40=\"Efp\",F40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*G40),IF($C40=\"Efp\",G40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*H40),IF($C40=\"Efp\",H40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*I40),IF($C40=\"Efp\",I40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*J40),IF($C40=\"Efp\",J40,\"\"))","v":0},{"$f":"IF($C40=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B40)*K40),IF($C40=\"Efp\",K40,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP40:AS40,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D40=\"BT\",AF40*Balance!D$45,IF($D40=\"MT\",AF40*Balance!D$46,AF40*Balance!D$47))","v":0},{"$f":"IF($D40=\"BT\",AG40*Balance!E$45,IF($D40=\"MT\",AG40*Balance!E$46,AG40*Balance!E$47))","v":0},{"$f":"IF($D40=\"BT\",AH40*Balance!F$45,IF($D40=\"MT\",AH40*Balance!F$46,AH40*Balance!F$47))","v":0},{"$f":"IF($D40=\"BT\",AI40*Balance!G$45,IF($D40=\"MT\",AI40*Balance!G$46,AI40*Balance!G$47))","v":0},{"$f":"IF($D40=\"BT\",AJ40*Balance!H$45,IF($D40=\"MT\",AJ40*Balance!H$46,AJ40*Balance!H$47))","v":0},{"$f":"IF($D40=\"BT\",AK40*Balance!I$45,IF($D40=\"MT\",AK40*Balance!I$46,AK40*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX40:BA40,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D40=\"BT\",AN40*Balance!D$49,IF($D40=\"MT\",AN40*Balance!D$50,AN40*Balance!D$51))","v":0},{"$f":"IF($D40=\"BT\",AO40*Balance!E$49,IF($D40=\"MT\",AO40*Balance!E$50,AO40*Balance!E$51))","v":0},{"$f":"IF($D40=\"BT\",AP40*Balance!F$49,IF($D40=\"MT\",AP40*Balance!F$50,AP40*Balance!F$51))","v":0},{"$f":"IF($D40=\"BT\",AQ40*Balance!G$49,IF($D40=\"MT\",AQ40*Balance!G$50,AQ40*Balance!G$51))","v":0},{"$f":"IF($D40=\"BT\",AR40*Balance!H$49,IF($D40=\"MT\",AR40*Balance!H$50,AR40*Balance!H$51))","v":0},{"$f":"IF($D40=\"BT\",AS40*Balance!I$49,IF($D40=\"MT\",AS40*Balance!I$50,AS40*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF40:BI40,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C123","v":"MTD"},{"$f":"+PremisaCosto!E123","v":"Et"},{"$f":"+PremisaCosto!B123","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*F41),IF($C41=\"Ep\",F41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*G41),IF($C41=\"Ep\",G41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*H41),IF($C41=\"Ep\",H41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*I41),IF($C41=\"Ep\",I41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*J41),IF($C41=\"Ep\",J41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B41)*K41),IF($C41=\"Ep\",K41,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH41:AK41,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*F41),IF($C41=\"Efp\",F41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*G41),IF($C41=\"Efp\",G41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*H41),IF($C41=\"Efp\",H41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*I41),IF($C41=\"Efp\",I41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*J41),IF($C41=\"Efp\",J41,\"\"))","v":0},{"$f":"IF($C41=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B41)*K41),IF($C41=\"Efp\",K41,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP41:AS41,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D41=\"BT\",AF41*Balance!D$45,IF($D41=\"MT\",AF41*Balance!D$46,AF41*Balance!D$47))","v":0},{"$f":"IF($D41=\"BT\",AG41*Balance!E$45,IF($D41=\"MT\",AG41*Balance!E$46,AG41*Balance!E$47))","v":0},{"$f":"IF($D41=\"BT\",AH41*Balance!F$45,IF($D41=\"MT\",AH41*Balance!F$46,AH41*Balance!F$47))","v":0},{"$f":"IF($D41=\"BT\",AI41*Balance!G$45,IF($D41=\"MT\",AI41*Balance!G$46,AI41*Balance!G$47))","v":0},{"$f":"IF($D41=\"BT\",AJ41*Balance!H$45,IF($D41=\"MT\",AJ41*Balance!H$46,AJ41*Balance!H$47))","v":0},{"$f":"IF($D41=\"BT\",AK41*Balance!I$45,IF($D41=\"MT\",AK41*Balance!I$46,AK41*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX41:BA41,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D41=\"BT\",AN41*Balance!D$49,IF($D41=\"MT\",AN41*Balance!D$50,AN41*Balance!D$51))","v":0},{"$f":"IF($D41=\"BT\",AO41*Balance!E$49,IF($D41=\"MT\",AO41*Balance!E$50,AO41*Balance!E$51))","v":0},{"$f":"IF($D41=\"BT\",AP41*Balance!F$49,IF($D41=\"MT\",AP41*Balance!F$50,AP41*Balance!F$51))","v":0},{"$f":"IF($D41=\"BT\",AQ41*Balance!G$49,IF($D41=\"MT\",AQ41*Balance!G$50,AQ41*Balance!G$51))","v":0},{"$f":"IF($D41=\"BT\",AR41*Balance!H$49,IF($D41=\"MT\",AR41*Balance!H$50,AR41*Balance!H$51))","v":0},{"$f":"IF($D41=\"BT\",AS41*Balance!I$49,IF($D41=\"MT\",AS41*Balance!I$50,AS41*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF41:BI41,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!C124","v":"MTD"},{"$f":"+PremisaCosto!E124","v":"Et"},{"$f":"+PremisaCosto!B124","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*F42),IF($C42=\"Ep\",F42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*G42),IF($C42=\"Ep\",G42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*H42),IF($C42=\"Ep\",H42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*I42),IF($C42=\"Ep\",I42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*J42),IF($C42=\"Ep\",J42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B42)*K42),IF($C42=\"Ep\",K42,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH42:AK42,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*F42),IF($C42=\"Efp\",F42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*G42),IF($C42=\"Efp\",G42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*H42),IF($C42=\"Efp\",H42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*I42),IF($C42=\"Efp\",I42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*J42),IF($C42=\"Efp\",J42,\"\"))","v":0},{"$f":"IF($C42=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B42)*K42),IF($C42=\"Efp\",K42,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP42:AS42,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D42=\"BT\",AF42*Balance!D$45,IF($D42=\"MT\",AF42*Balance!D$46,AF42*Balance!D$47))","v":0},{"$f":"IF($D42=\"BT\",AG42*Balance!E$45,IF($D42=\"MT\",AG42*Balance!E$46,AG42*Balance!E$47))","v":0},{"$f":"IF($D42=\"BT\",AH42*Balance!F$45,IF($D42=\"MT\",AH42*Balance!F$46,AH42*Balance!F$47))","v":0},{"$f":"IF($D42=\"BT\",AI42*Balance!G$45,IF($D42=\"MT\",AI42*Balance!G$46,AI42*Balance!G$47))","v":0},{"$f":"IF($D42=\"BT\",AJ42*Balance!H$45,IF($D42=\"MT\",AJ42*Balance!H$46,AJ42*Balance!H$47))","v":0},{"$f":"IF($D42=\"BT\",AK42*Balance!I$45,IF($D42=\"MT\",AK42*Balance!I$46,AK42*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX42:BA42,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D42=\"BT\",AN42*Balance!D$49,IF($D42=\"MT\",AN42*Balance!D$50,AN42*Balance!D$51))","v":0},{"$f":"IF($D42=\"BT\",AO42*Balance!E$49,IF($D42=\"MT\",AO42*Balance!E$50,AO42*Balance!E$51))","v":0},{"$f":"IF($D42=\"BT\",AP42*Balance!F$49,IF($D42=\"MT\",AP42*Balance!F$50,AP42*Balance!F$51))","v":0},{"$f":"IF($D42=\"BT\",AQ42*Balance!G$49,IF($D42=\"MT\",AQ42*Balance!G$50,AQ42*Balance!G$51))","v":0},{"$f":"IF($D42=\"BT\",AR42*Balance!H$49,IF($D42=\"MT\",AR42*Balance!H$50,AR42*Balance!H$51))","v":0},{"$f":"IF($D42=\"BT\",AS42*Balance!I$49,IF($D42=\"MT\",AS42*Balance!I$50,AS42*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF42:BI42,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C125","v":0},{"$f":"+PremisaCosto!E125","v":0},{"$f":"+PremisaCosto!B125","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z43:AC43,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*F43),IF($C43=\"Ep\",F43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*G43),IF($C43=\"Ep\",G43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*H43),IF($C43=\"Ep\",H43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*I43),IF($C43=\"Ep\",I43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*J43),IF($C43=\"Ep\",J43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B43)*K43),IF($C43=\"Ep\",K43,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH43:AK43,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*F43),IF($C43=\"Efp\",F43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*G43),IF($C43=\"Efp\",G43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*H43),IF($C43=\"Efp\",H43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*I43),IF($C43=\"Efp\",I43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*J43),IF($C43=\"Efp\",J43,\"\"))","v":""},{"$f":"IF($C43=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B43)*K43),IF($C43=\"Efp\",K43,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP43:AS43,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX43:BA43,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF43:BI43,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!C126","v":"MTD"},{"$f":"+PremisaCosto!E126","v":"Et"},{"$f":"+PremisaCosto!B126","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*F44),IF($C44=\"Ep\",F44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*G44),IF($C44=\"Ep\",G44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*H44),IF($C44=\"Ep\",H44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*I44),IF($C44=\"Ep\",I44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*J44),IF($C44=\"Ep\",J44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B44)*K44),IF($C44=\"Ep\",K44,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH44:AK44,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*F44),IF($C44=\"Efp\",F44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*G44),IF($C44=\"Efp\",G44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*H44),IF($C44=\"Efp\",H44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*I44),IF($C44=\"Efp\",I44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*J44),IF($C44=\"Efp\",J44,\"\"))","v":0},{"$f":"IF($C44=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B44)*K44),IF($C44=\"Efp\",K44,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP44:AS44,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D44=\"BT\",AF44*Balance!D$45,IF($D44=\"MT\",AF44*Balance!D$46,AF44*Balance!D$47))","v":0},{"$f":"IF($D44=\"BT\",AG44*Balance!E$45,IF($D44=\"MT\",AG44*Balance!E$46,AG44*Balance!E$47))","v":0},{"$f":"IF($D44=\"BT\",AH44*Balance!F$45,IF($D44=\"MT\",AH44*Balance!F$46,AH44*Balance!F$47))","v":0},{"$f":"IF($D44=\"BT\",AI44*Balance!G$45,IF($D44=\"MT\",AI44*Balance!G$46,AI44*Balance!G$47))","v":0},{"$f":"IF($D44=\"BT\",AJ44*Balance!H$45,IF($D44=\"MT\",AJ44*Balance!H$46,AJ44*Balance!H$47))","v":0},{"$f":"IF($D44=\"BT\",AK44*Balance!I$45,IF($D44=\"MT\",AK44*Balance!I$46,AK44*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX44:BA44,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D44=\"BT\",AN44*Balance!D$49,IF($D44=\"MT\",AN44*Balance!D$50,AN44*Balance!D$51))","v":0},{"$f":"IF($D44=\"BT\",AO44*Balance!E$49,IF($D44=\"MT\",AO44*Balance!E$50,AO44*Balance!E$51))","v":0},{"$f":"IF($D44=\"BT\",AP44*Balance!F$49,IF($D44=\"MT\",AP44*Balance!F$50,AP44*Balance!F$51))","v":0},{"$f":"IF($D44=\"BT\",AQ44*Balance!G$49,IF($D44=\"MT\",AQ44*Balance!G$50,AQ44*Balance!G$51))","v":0},{"$f":"IF($D44=\"BT\",AR44*Balance!H$49,IF($D44=\"MT\",AR44*Balance!H$50,AR44*Balance!H$51))","v":0},{"$f":"IF($D44=\"BT\",AS44*Balance!I$49,IF($D44=\"MT\",AS44*Balance!I$50,AS44*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF44:BI44,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!C127","v":"MTD"},{"$f":"+PremisaCosto!E127","v":"Et"},{"$f":"+PremisaCosto!B127","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*F45),IF($C45=\"Ep\",F45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*G45),IF($C45=\"Ep\",G45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*H45),IF($C45=\"Ep\",H45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*I45),IF($C45=\"Ep\",I45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*J45),IF($C45=\"Ep\",J45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B45)*K45),IF($C45=\"Ep\",K45,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH45:AK45,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*F45),IF($C45=\"Efp\",F45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*G45),IF($C45=\"Efp\",G45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*H45),IF($C45=\"Efp\",H45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*I45),IF($C45=\"Efp\",I45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*J45),IF($C45=\"Efp\",J45,\"\"))","v":0},{"$f":"IF($C45=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B45)*K45),IF($C45=\"Efp\",K45,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP45:AS45,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D45=\"BT\",AF45*Balance!D$45,IF($D45=\"MT\",AF45*Balance!D$46,AF45*Balance!D$47))","v":0},{"$f":"IF($D45=\"BT\",AG45*Balance!E$45,IF($D45=\"MT\",AG45*Balance!E$46,AG45*Balance!E$47))","v":0},{"$f":"IF($D45=\"BT\",AH45*Balance!F$45,IF($D45=\"MT\",AH45*Balance!F$46,AH45*Balance!F$47))","v":0},{"$f":"IF($D45=\"BT\",AI45*Balance!G$45,IF($D45=\"MT\",AI45*Balance!G$46,AI45*Balance!G$47))","v":0},{"$f":"IF($D45=\"BT\",AJ45*Balance!H$45,IF($D45=\"MT\",AJ45*Balance!H$46,AJ45*Balance!H$47))","v":0},{"$f":"IF($D45=\"BT\",AK45*Balance!I$45,IF($D45=\"MT\",AK45*Balance!I$46,AK45*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX45:BA45,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D45=\"BT\",AN45*Balance!D$49,IF($D45=\"MT\",AN45*Balance!D$50,AN45*Balance!D$51))","v":0},{"$f":"IF($D45=\"BT\",AO45*Balance!E$49,IF($D45=\"MT\",AO45*Balance!E$50,AO45*Balance!E$51))","v":0},{"$f":"IF($D45=\"BT\",AP45*Balance!F$49,IF($D45=\"MT\",AP45*Balance!F$50,AP45*Balance!F$51))","v":0},{"$f":"IF($D45=\"BT\",AQ45*Balance!G$49,IF($D45=\"MT\",AQ45*Balance!G$50,AQ45*Balance!G$51))","v":0},{"$f":"IF($D45=\"BT\",AR45*Balance!H$49,IF($D45=\"MT\",AR45*Balance!H$50,AR45*Balance!H$51))","v":0},{"$f":"IF($D45=\"BT\",AS45*Balance!I$49,IF($D45=\"MT\",AS45*Balance!I$50,AS45*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF45:BI45,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!C128","v":"MTD"},{"$f":"+PremisaCosto!E128","v":"Et"},{"$f":"+PremisaCosto!B128","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*F46),IF($C46=\"Ep\",F46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*G46),IF($C46=\"Ep\",G46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*H46),IF($C46=\"Ep\",H46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*I46),IF($C46=\"Ep\",I46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*J46),IF($C46=\"Ep\",J46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B46)*K46),IF($C46=\"Ep\",K46,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH46:AK46,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*F46),IF($C46=\"Efp\",F46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*G46),IF($C46=\"Efp\",G46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*H46),IF($C46=\"Efp\",H46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*I46),IF($C46=\"Efp\",I46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*J46),IF($C46=\"Efp\",J46,\"\"))","v":0},{"$f":"IF($C46=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B46)*K46),IF($C46=\"Efp\",K46,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP46:AS46,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D46=\"BT\",AF46*Balance!D$45,IF($D46=\"MT\",AF46*Balance!D$46,AF46*Balance!D$47))","v":0},{"$f":"IF($D46=\"BT\",AG46*Balance!E$45,IF($D46=\"MT\",AG46*Balance!E$46,AG46*Balance!E$47))","v":0},{"$f":"IF($D46=\"BT\",AH46*Balance!F$45,IF($D46=\"MT\",AH46*Balance!F$46,AH46*Balance!F$47))","v":0},{"$f":"IF($D46=\"BT\",AI46*Balance!G$45,IF($D46=\"MT\",AI46*Balance!G$46,AI46*Balance!G$47))","v":0},{"$f":"IF($D46=\"BT\",AJ46*Balance!H$45,IF($D46=\"MT\",AJ46*Balance!H$46,AJ46*Balance!H$47))","v":0},{"$f":"IF($D46=\"BT\",AK46*Balance!I$45,IF($D46=\"MT\",AK46*Balance!I$46,AK46*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX46:BA46,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D46=\"BT\",AN46*Balance!D$49,IF($D46=\"MT\",AN46*Balance!D$50,AN46*Balance!D$51))","v":0},{"$f":"IF($D46=\"BT\",AO46*Balance!E$49,IF($D46=\"MT\",AO46*Balance!E$50,AO46*Balance!E$51))","v":0},{"$f":"IF($D46=\"BT\",AP46*Balance!F$49,IF($D46=\"MT\",AP46*Balance!F$50,AP46*Balance!F$51))","v":0},{"$f":"IF($D46=\"BT\",AQ46*Balance!G$49,IF($D46=\"MT\",AQ46*Balance!G$50,AQ46*Balance!G$51))","v":0},{"$f":"IF($D46=\"BT\",AR46*Balance!H$49,IF($D46=\"MT\",AR46*Balance!H$50,AR46*Balance!H$51))","v":0},{"$f":"IF($D46=\"BT\",AS46*Balance!I$49,IF($D46=\"MT\",AS46*Balance!I$50,AS46*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF46:BI46,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!C129","v":"MTD"},{"$f":"+PremisaCosto!E129","v":"Et"},{"$f":"+PremisaCosto!B129","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*F47),IF($C47=\"Ep\",F47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*G47),IF($C47=\"Ep\",G47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*H47),IF($C47=\"Ep\",H47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*I47),IF($C47=\"Ep\",I47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*J47),IF($C47=\"Ep\",J47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B47)*K47),IF($C47=\"Ep\",K47,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH47:AK47,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*F47),IF($C47=\"Efp\",F47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*G47),IF($C47=\"Efp\",G47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*H47),IF($C47=\"Efp\",H47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*I47),IF($C47=\"Efp\",I47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*J47),IF($C47=\"Efp\",J47,\"\"))","v":0},{"$f":"IF($C47=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B47)*K47),IF($C47=\"Efp\",K47,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP47:AS47,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D47=\"BT\",AF47*Balance!D$45,IF($D47=\"MT\",AF47*Balance!D$46,AF47*Balance!D$47))","v":0},{"$f":"IF($D47=\"BT\",AG47*Balance!E$45,IF($D47=\"MT\",AG47*Balance!E$46,AG47*Balance!E$47))","v":0},{"$f":"IF($D47=\"BT\",AH47*Balance!F$45,IF($D47=\"MT\",AH47*Balance!F$46,AH47*Balance!F$47))","v":0},{"$f":"IF($D47=\"BT\",AI47*Balance!G$45,IF($D47=\"MT\",AI47*Balance!G$46,AI47*Balance!G$47))","v":0},{"$f":"IF($D47=\"BT\",AJ47*Balance!H$45,IF($D47=\"MT\",AJ47*Balance!H$46,AJ47*Balance!H$47))","v":0},{"$f":"IF($D47=\"BT\",AK47*Balance!I$45,IF($D47=\"MT\",AK47*Balance!I$46,AK47*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX47:BA47,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D47=\"BT\",AN47*Balance!D$49,IF($D47=\"MT\",AN47*Balance!D$50,AN47*Balance!D$51))","v":0},{"$f":"IF($D47=\"BT\",AO47*Balance!E$49,IF($D47=\"MT\",AO47*Balance!E$50,AO47*Balance!E$51))","v":0},{"$f":"IF($D47=\"BT\",AP47*Balance!F$49,IF($D47=\"MT\",AP47*Balance!F$50,AP47*Balance!F$51))","v":0},{"$f":"IF($D47=\"BT\",AQ47*Balance!G$49,IF($D47=\"MT\",AQ47*Balance!G$50,AQ47*Balance!G$51))","v":0},{"$f":"IF($D47=\"BT\",AR47*Balance!H$49,IF($D47=\"MT\",AR47*Balance!H$50,AR47*Balance!H$51))","v":0},{"$f":"IF($D47=\"BT\",AS47*Balance!I$49,IF($D47=\"MT\",AS47*Balance!I$50,AS47*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF47:BI47,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!C130","v":"MTD"},{"$f":"+PremisaCosto!E130","v":"Et"},{"$f":"+PremisaCosto!B130","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*F48),IF($C48=\"Ep\",F48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*G48),IF($C48=\"Ep\",G48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*H48),IF($C48=\"Ep\",H48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*I48),IF($C48=\"Ep\",I48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*J48),IF($C48=\"Ep\",J48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B48)*K48),IF($C48=\"Ep\",K48,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH48:AK48,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*F48),IF($C48=\"Efp\",F48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*G48),IF($C48=\"Efp\",G48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*H48),IF($C48=\"Efp\",H48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*I48),IF($C48=\"Efp\",I48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*J48),IF($C48=\"Efp\",J48,\"\"))","v":0},{"$f":"IF($C48=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B48)*K48),IF($C48=\"Efp\",K48,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP48:AS48,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D48=\"BT\",AF48*Balance!D$45,IF($D48=\"MT\",AF48*Balance!D$46,AF48*Balance!D$47))","v":0},{"$f":"IF($D48=\"BT\",AG48*Balance!E$45,IF($D48=\"MT\",AG48*Balance!E$46,AG48*Balance!E$47))","v":0},{"$f":"IF($D48=\"BT\",AH48*Balance!F$45,IF($D48=\"MT\",AH48*Balance!F$46,AH48*Balance!F$47))","v":0},{"$f":"IF($D48=\"BT\",AI48*Balance!G$45,IF($D48=\"MT\",AI48*Balance!G$46,AI48*Balance!G$47))","v":0},{"$f":"IF($D48=\"BT\",AJ48*Balance!H$45,IF($D48=\"MT\",AJ48*Balance!H$46,AJ48*Balance!H$47))","v":0},{"$f":"IF($D48=\"BT\",AK48*Balance!I$45,IF($D48=\"MT\",AK48*Balance!I$46,AK48*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX48:BA48,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D48=\"BT\",AN48*Balance!D$49,IF($D48=\"MT\",AN48*Balance!D$50,AN48*Balance!D$51))","v":0},{"$f":"IF($D48=\"BT\",AO48*Balance!E$49,IF($D48=\"MT\",AO48*Balance!E$50,AO48*Balance!E$51))","v":0},{"$f":"IF($D48=\"BT\",AP48*Balance!F$49,IF($D48=\"MT\",AP48*Balance!F$50,AP48*Balance!F$51))","v":0},{"$f":"IF($D48=\"BT\",AQ48*Balance!G$49,IF($D48=\"MT\",AQ48*Balance!G$50,AQ48*Balance!G$51))","v":0},{"$f":"IF($D48=\"BT\",AR48*Balance!H$49,IF($D48=\"MT\",AR48*Balance!H$50,AR48*Balance!H$51))","v":0},{"$f":"IF($D48=\"BT\",AS48*Balance!I$49,IF($D48=\"MT\",AS48*Balance!I$50,AS48*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF48:BI48,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!C131","v":"MTD"},{"$f":"+PremisaCosto!E131","v":"Et"},{"$f":"+PremisaCosto!B131","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*F49),IF($C49=\"Ep\",F49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*G49),IF($C49=\"Ep\",G49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*H49),IF($C49=\"Ep\",H49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*I49),IF($C49=\"Ep\",I49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*J49),IF($C49=\"Ep\",J49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B49)*K49),IF($C49=\"Ep\",K49,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH49:AK49,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*F49),IF($C49=\"Efp\",F49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*G49),IF($C49=\"Efp\",G49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*H49),IF($C49=\"Efp\",H49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*I49),IF($C49=\"Efp\",I49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*J49),IF($C49=\"Efp\",J49,\"\"))","v":0},{"$f":"IF($C49=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B49)*K49),IF($C49=\"Efp\",K49,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP49:AS49,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D49=\"BT\",AF49*Balance!D$45,IF($D49=\"MT\",AF49*Balance!D$46,AF49*Balance!D$47))","v":0},{"$f":"IF($D49=\"BT\",AG49*Balance!E$45,IF($D49=\"MT\",AG49*Balance!E$46,AG49*Balance!E$47))","v":0},{"$f":"IF($D49=\"BT\",AH49*Balance!F$45,IF($D49=\"MT\",AH49*Balance!F$46,AH49*Balance!F$47))","v":0},{"$f":"IF($D49=\"BT\",AI49*Balance!G$45,IF($D49=\"MT\",AI49*Balance!G$46,AI49*Balance!G$47))","v":0},{"$f":"IF($D49=\"BT\",AJ49*Balance!H$45,IF($D49=\"MT\",AJ49*Balance!H$46,AJ49*Balance!H$47))","v":0},{"$f":"IF($D49=\"BT\",AK49*Balance!I$45,IF($D49=\"MT\",AK49*Balance!I$46,AK49*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX49:BA49,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D49=\"BT\",AN49*Balance!D$49,IF($D49=\"MT\",AN49*Balance!D$50,AN49*Balance!D$51))","v":0},{"$f":"IF($D49=\"BT\",AO49*Balance!E$49,IF($D49=\"MT\",AO49*Balance!E$50,AO49*Balance!E$51))","v":0},{"$f":"IF($D49=\"BT\",AP49*Balance!F$49,IF($D49=\"MT\",AP49*Balance!F$50,AP49*Balance!F$51))","v":0},{"$f":"IF($D49=\"BT\",AQ49*Balance!G$49,IF($D49=\"MT\",AQ49*Balance!G$50,AQ49*Balance!G$51))","v":0},{"$f":"IF($D49=\"BT\",AR49*Balance!H$49,IF($D49=\"MT\",AR49*Balance!H$50,AR49*Balance!H$51))","v":0},{"$f":"IF($D49=\"BT\",AS49*Balance!I$49,IF($D49=\"MT\",AS49*Balance!I$50,AS49*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF49:BI49,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!C132","v":"MTD"},{"$f":"+PremisaCosto!E132","v":"Et"},{"$f":"+PremisaCosto!B132","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*F50),IF($C50=\"Ep\",F50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*G50),IF($C50=\"Ep\",G50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*H50),IF($C50=\"Ep\",H50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*I50),IF($C50=\"Ep\",I50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*J50),IF($C50=\"Ep\",J50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B50)*K50),IF($C50=\"Ep\",K50,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH50:AK50,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*F50),IF($C50=\"Efp\",F50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*G50),IF($C50=\"Efp\",G50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*H50),IF($C50=\"Efp\",H50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*I50),IF($C50=\"Efp\",I50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*J50),IF($C50=\"Efp\",J50,\"\"))","v":0},{"$f":"IF($C50=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B50)*K50),IF($C50=\"Efp\",K50,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP50:AS50,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D50=\"BT\",AF50*Balance!D$45,IF($D50=\"MT\",AF50*Balance!D$46,AF50*Balance!D$47))","v":0},{"$f":"IF($D50=\"BT\",AG50*Balance!E$45,IF($D50=\"MT\",AG50*Balance!E$46,AG50*Balance!E$47))","v":0},{"$f":"IF($D50=\"BT\",AH50*Balance!F$45,IF($D50=\"MT\",AH50*Balance!F$46,AH50*Balance!F$47))","v":0},{"$f":"IF($D50=\"BT\",AI50*Balance!G$45,IF($D50=\"MT\",AI50*Balance!G$46,AI50*Balance!G$47))","v":0},{"$f":"IF($D50=\"BT\",AJ50*Balance!H$45,IF($D50=\"MT\",AJ50*Balance!H$46,AJ50*Balance!H$47))","v":0},{"$f":"IF($D50=\"BT\",AK50*Balance!I$45,IF($D50=\"MT\",AK50*Balance!I$46,AK50*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX50:BA50,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D50=\"BT\",AN50*Balance!D$49,IF($D50=\"MT\",AN50*Balance!D$50,AN50*Balance!D$51))","v":0},{"$f":"IF($D50=\"BT\",AO50*Balance!E$49,IF($D50=\"MT\",AO50*Balance!E$50,AO50*Balance!E$51))","v":0},{"$f":"IF($D50=\"BT\",AP50*Balance!F$49,IF($D50=\"MT\",AP50*Balance!F$50,AP50*Balance!F$51))","v":0},{"$f":"IF($D50=\"BT\",AQ50*Balance!G$49,IF($D50=\"MT\",AQ50*Balance!G$50,AQ50*Balance!G$51))","v":0},{"$f":"IF($D50=\"BT\",AR50*Balance!H$49,IF($D50=\"MT\",AR50*Balance!H$50,AR50*Balance!H$51))","v":0},{"$f":"IF($D50=\"BT\",AS50*Balance!I$49,IF($D50=\"MT\",AS50*Balance!I$50,AS50*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF50:BI50,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!C133","v":"MTD"},{"$f":"+PremisaCosto!E133","v":"Et"},{"$f":"+PremisaCosto!B133","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*F51),IF($C51=\"Ep\",F51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*G51),IF($C51=\"Ep\",G51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*H51),IF($C51=\"Ep\",H51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*I51),IF($C51=\"Ep\",I51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*J51),IF($C51=\"Ep\",J51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B51)*K51),IF($C51=\"Ep\",K51,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH51:AK51,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*F51),IF($C51=\"Efp\",F51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*G51),IF($C51=\"Efp\",G51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*H51),IF($C51=\"Efp\",H51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*I51),IF($C51=\"Efp\",I51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*J51),IF($C51=\"Efp\",J51,\"\"))","v":0},{"$f":"IF($C51=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B51)*K51),IF($C51=\"Efp\",K51,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP51:AS51,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D51=\"BT\",AF51*Balance!D$45,IF($D51=\"MT\",AF51*Balance!D$46,AF51*Balance!D$47))","v":0},{"$f":"IF($D51=\"BT\",AG51*Balance!E$45,IF($D51=\"MT\",AG51*Balance!E$46,AG51*Balance!E$47))","v":0},{"$f":"IF($D51=\"BT\",AH51*Balance!F$45,IF($D51=\"MT\",AH51*Balance!F$46,AH51*Balance!F$47))","v":0},{"$f":"IF($D51=\"BT\",AI51*Balance!G$45,IF($D51=\"MT\",AI51*Balance!G$46,AI51*Balance!G$47))","v":0},{"$f":"IF($D51=\"BT\",AJ51*Balance!H$45,IF($D51=\"MT\",AJ51*Balance!H$46,AJ51*Balance!H$47))","v":0},{"$f":"IF($D51=\"BT\",AK51*Balance!I$45,IF($D51=\"MT\",AK51*Balance!I$46,AK51*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX51:BA51,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D51=\"BT\",AN51*Balance!D$49,IF($D51=\"MT\",AN51*Balance!D$50,AN51*Balance!D$51))","v":0},{"$f":"IF($D51=\"BT\",AO51*Balance!E$49,IF($D51=\"MT\",AO51*Balance!E$50,AO51*Balance!E$51))","v":0},{"$f":"IF($D51=\"BT\",AP51*Balance!F$49,IF($D51=\"MT\",AP51*Balance!F$50,AP51*Balance!F$51))","v":0},{"$f":"IF($D51=\"BT\",AQ51*Balance!G$49,IF($D51=\"MT\",AQ51*Balance!G$50,AQ51*Balance!G$51))","v":0},{"$f":"IF($D51=\"BT\",AR51*Balance!H$49,IF($D51=\"MT\",AR51*Balance!H$50,AR51*Balance!H$51))","v":0},{"$f":"IF($D51=\"BT\",AS51*Balance!I$49,IF($D51=\"MT\",AS51*Balance!I$50,AS51*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF51:BI51,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C134","v":"MTD"},{"$f":"+PremisaCosto!E134","v":"Et"},{"$f":"+PremisaCosto!B134","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*F52),IF($C52=\"Ep\",F52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*G52),IF($C52=\"Ep\",G52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*H52),IF($C52=\"Ep\",H52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*I52),IF($C52=\"Ep\",I52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*J52),IF($C52=\"Ep\",J52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B52)*K52),IF($C52=\"Ep\",K52,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH52:AK52,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*F52),IF($C52=\"Efp\",F52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*G52),IF($C52=\"Efp\",G52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*H52),IF($C52=\"Efp\",H52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*I52),IF($C52=\"Efp\",I52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*J52),IF($C52=\"Efp\",J52,\"\"))","v":0},{"$f":"IF($C52=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B52)*K52),IF($C52=\"Efp\",K52,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP52:AS52,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D52=\"BT\",AF52*Balance!D$45,IF($D52=\"MT\",AF52*Balance!D$46,AF52*Balance!D$47))","v":0},{"$f":"IF($D52=\"BT\",AG52*Balance!E$45,IF($D52=\"MT\",AG52*Balance!E$46,AG52*Balance!E$47))","v":0},{"$f":"IF($D52=\"BT\",AH52*Balance!F$45,IF($D52=\"MT\",AH52*Balance!F$46,AH52*Balance!F$47))","v":0},{"$f":"IF($D52=\"BT\",AI52*Balance!G$45,IF($D52=\"MT\",AI52*Balance!G$46,AI52*Balance!G$47))","v":0},{"$f":"IF($D52=\"BT\",AJ52*Balance!H$45,IF($D52=\"MT\",AJ52*Balance!H$46,AJ52*Balance!H$47))","v":0},{"$f":"IF($D52=\"BT\",AK52*Balance!I$45,IF($D52=\"MT\",AK52*Balance!I$46,AK52*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX52:BA52,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D52=\"BT\",AN52*Balance!D$49,IF($D52=\"MT\",AN52*Balance!D$50,AN52*Balance!D$51))","v":0},{"$f":"IF($D52=\"BT\",AO52*Balance!E$49,IF($D52=\"MT\",AO52*Balance!E$50,AO52*Balance!E$51))","v":0},{"$f":"IF($D52=\"BT\",AP52*Balance!F$49,IF($D52=\"MT\",AP52*Balance!F$50,AP52*Balance!F$51))","v":0},{"$f":"IF($D52=\"BT\",AQ52*Balance!G$49,IF($D52=\"MT\",AQ52*Balance!G$50,AQ52*Balance!G$51))","v":0},{"$f":"IF($D52=\"BT\",AR52*Balance!H$49,IF($D52=\"MT\",AR52*Balance!H$50,AR52*Balance!H$51))","v":0},{"$f":"IF($D52=\"BT\",AS52*Balance!I$49,IF($D52=\"MT\",AS52*Balance!I$50,AS52*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF52:BI52,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!C135","v":"MTD"},{"$f":"+PremisaCosto!E135","v":"Et"},{"$f":"+PremisaCosto!B135","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*F53),IF($C53=\"Ep\",F53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*G53),IF($C53=\"Ep\",G53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*H53),IF($C53=\"Ep\",H53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*I53),IF($C53=\"Ep\",I53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*J53),IF($C53=\"Ep\",J53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B53)*K53),IF($C53=\"Ep\",K53,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH53:AK53,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*F53),IF($C53=\"Efp\",F53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*G53),IF($C53=\"Efp\",G53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*H53),IF($C53=\"Efp\",H53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*I53),IF($C53=\"Efp\",I53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*J53),IF($C53=\"Efp\",J53,\"\"))","v":0},{"$f":"IF($C53=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B53)*K53),IF($C53=\"Efp\",K53,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP53:AS53,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D53=\"BT\",AF53*Balance!D$45,IF($D53=\"MT\",AF53*Balance!D$46,AF53*Balance!D$47))","v":0},{"$f":"IF($D53=\"BT\",AG53*Balance!E$45,IF($D53=\"MT\",AG53*Balance!E$46,AG53*Balance!E$47))","v":0},{"$f":"IF($D53=\"BT\",AH53*Balance!F$45,IF($D53=\"MT\",AH53*Balance!F$46,AH53*Balance!F$47))","v":0},{"$f":"IF($D53=\"BT\",AI53*Balance!G$45,IF($D53=\"MT\",AI53*Balance!G$46,AI53*Balance!G$47))","v":0},{"$f":"IF($D53=\"BT\",AJ53*Balance!H$45,IF($D53=\"MT\",AJ53*Balance!H$46,AJ53*Balance!H$47))","v":0},{"$f":"IF($D53=\"BT\",AK53*Balance!I$45,IF($D53=\"MT\",AK53*Balance!I$46,AK53*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX53:BA53,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D53=\"BT\",AN53*Balance!D$49,IF($D53=\"MT\",AN53*Balance!D$50,AN53*Balance!D$51))","v":0},{"$f":"IF($D53=\"BT\",AO53*Balance!E$49,IF($D53=\"MT\",AO53*Balance!E$50,AO53*Balance!E$51))","v":0},{"$f":"IF($D53=\"BT\",AP53*Balance!F$49,IF($D53=\"MT\",AP53*Balance!F$50,AP53*Balance!F$51))","v":0},{"$f":"IF($D53=\"BT\",AQ53*Balance!G$49,IF($D53=\"MT\",AQ53*Balance!G$50,AQ53*Balance!G$51))","v":0},{"$f":"IF($D53=\"BT\",AR53*Balance!H$49,IF($D53=\"MT\",AR53*Balance!H$50,AR53*Balance!H$51))","v":0},{"$f":"IF($D53=\"BT\",AS53*Balance!I$49,IF($D53=\"MT\",AS53*Balance!I$50,AS53*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF53:BI53,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!C136","v":0},{"$f":"+PremisaCosto!E136","v":0},{"$f":"+PremisaCosto!B136","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z54:AC54,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*F54),IF($C54=\"Ep\",F54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*G54),IF($C54=\"Ep\",G54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*H54),IF($C54=\"Ep\",H54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*I54),IF($C54=\"Ep\",I54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*J54),IF($C54=\"Ep\",J54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B54)*K54),IF($C54=\"Ep\",K54,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH54:AK54,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*F54),IF($C54=\"Efp\",F54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*G54),IF($C54=\"Efp\",G54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*H54),IF($C54=\"Efp\",H54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*I54),IF($C54=\"Efp\",I54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*J54),IF($C54=\"Efp\",J54,\"\"))","v":""},{"$f":"IF($C54=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B54)*K54),IF($C54=\"Efp\",K54,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP54:AS54,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX54:BA54,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF54:BI54,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!C137","v":"MTD"},{"$f":"+PremisaCosto!E137","v":"Et"},{"$f":"+PremisaCosto!B137","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*F55),IF($C55=\"Ep\",F55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*G55),IF($C55=\"Ep\",G55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*H55),IF($C55=\"Ep\",H55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*I55),IF($C55=\"Ep\",I55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*J55),IF($C55=\"Ep\",J55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B55)*K55),IF($C55=\"Ep\",K55,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH55:AK55,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*F55),IF($C55=\"Efp\",F55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*G55),IF($C55=\"Efp\",G55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*H55),IF($C55=\"Efp\",H55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*I55),IF($C55=\"Efp\",I55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*J55),IF($C55=\"Efp\",J55,\"\"))","v":0},{"$f":"IF($C55=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B55)*K55),IF($C55=\"Efp\",K55,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP55:AS55,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D55=\"BT\",AF55*Balance!D$45,IF($D55=\"MT\",AF55*Balance!D$46,AF55*Balance!D$47))","v":0},{"$f":"IF($D55=\"BT\",AG55*Balance!E$45,IF($D55=\"MT\",AG55*Balance!E$46,AG55*Balance!E$47))","v":0},{"$f":"IF($D55=\"BT\",AH55*Balance!F$45,IF($D55=\"MT\",AH55*Balance!F$46,AH55*Balance!F$47))","v":0},{"$f":"IF($D55=\"BT\",AI55*Balance!G$45,IF($D55=\"MT\",AI55*Balance!G$46,AI55*Balance!G$47))","v":0},{"$f":"IF($D55=\"BT\",AJ55*Balance!H$45,IF($D55=\"MT\",AJ55*Balance!H$46,AJ55*Balance!H$47))","v":0},{"$f":"IF($D55=\"BT\",AK55*Balance!I$45,IF($D55=\"MT\",AK55*Balance!I$46,AK55*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX55:BA55,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D55=\"BT\",AN55*Balance!D$49,IF($D55=\"MT\",AN55*Balance!D$50,AN55*Balance!D$51))","v":0},{"$f":"IF($D55=\"BT\",AO55*Balance!E$49,IF($D55=\"MT\",AO55*Balance!E$50,AO55*Balance!E$51))","v":0},{"$f":"IF($D55=\"BT\",AP55*Balance!F$49,IF($D55=\"MT\",AP55*Balance!F$50,AP55*Balance!F$51))","v":0},{"$f":"IF($D55=\"BT\",AQ55*Balance!G$49,IF($D55=\"MT\",AQ55*Balance!G$50,AQ55*Balance!G$51))","v":0},{"$f":"IF($D55=\"BT\",AR55*Balance!H$49,IF($D55=\"MT\",AR55*Balance!H$50,AR55*Balance!H$51))","v":0},{"$f":"IF($D55=\"BT\",AS55*Balance!I$49,IF($D55=\"MT\",AS55*Balance!I$50,AS55*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF55:BI55,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!C138","v":"MTD"},{"$f":"+PremisaCosto!E138","v":"Et"},{"$f":"+PremisaCosto!B138","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*F56),IF($C56=\"Ep\",F56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*G56),IF($C56=\"Ep\",G56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*H56),IF($C56=\"Ep\",H56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*I56),IF($C56=\"Ep\",I56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*J56),IF($C56=\"Ep\",J56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B56)*K56),IF($C56=\"Ep\",K56,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH56:AK56,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*F56),IF($C56=\"Efp\",F56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*G56),IF($C56=\"Efp\",G56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*H56),IF($C56=\"Efp\",H56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*I56),IF($C56=\"Efp\",I56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*J56),IF($C56=\"Efp\",J56,\"\"))","v":0},{"$f":"IF($C56=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B56)*K56),IF($C56=\"Efp\",K56,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP56:AS56,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D56=\"BT\",AF56*Balance!D$45,IF($D56=\"MT\",AF56*Balance!D$46,AF56*Balance!D$47))","v":0},{"$f":"IF($D56=\"BT\",AG56*Balance!E$45,IF($D56=\"MT\",AG56*Balance!E$46,AG56*Balance!E$47))","v":0},{"$f":"IF($D56=\"BT\",AH56*Balance!F$45,IF($D56=\"MT\",AH56*Balance!F$46,AH56*Balance!F$47))","v":0},{"$f":"IF($D56=\"BT\",AI56*Balance!G$45,IF($D56=\"MT\",AI56*Balance!G$46,AI56*Balance!G$47))","v":0},{"$f":"IF($D56=\"BT\",AJ56*Balance!H$45,IF($D56=\"MT\",AJ56*Balance!H$46,AJ56*Balance!H$47))","v":0},{"$f":"IF($D56=\"BT\",AK56*Balance!I$45,IF($D56=\"MT\",AK56*Balance!I$46,AK56*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX56:BA56,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D56=\"BT\",AN56*Balance!D$49,IF($D56=\"MT\",AN56*Balance!D$50,AN56*Balance!D$51))","v":0},{"$f":"IF($D56=\"BT\",AO56*Balance!E$49,IF($D56=\"MT\",AO56*Balance!E$50,AO56*Balance!E$51))","v":0},{"$f":"IF($D56=\"BT\",AP56*Balance!F$49,IF($D56=\"MT\",AP56*Balance!F$50,AP56*Balance!F$51))","v":0},{"$f":"IF($D56=\"BT\",AQ56*Balance!G$49,IF($D56=\"MT\",AQ56*Balance!G$50,AQ56*Balance!G$51))","v":0},{"$f":"IF($D56=\"BT\",AR56*Balance!H$49,IF($D56=\"MT\",AR56*Balance!H$50,AR56*Balance!H$51))","v":0},{"$f":"IF($D56=\"BT\",AS56*Balance!I$49,IF($D56=\"MT\",AS56*Balance!I$50,AS56*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF56:BI56,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!C139","v":"MTD"},{"$f":"+PremisaCosto!E139","v":"Et"},{"$f":"+PremisaCosto!B139","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*F57),IF($C57=\"Ep\",F57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*G57),IF($C57=\"Ep\",G57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*H57),IF($C57=\"Ep\",H57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*I57),IF($C57=\"Ep\",I57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*J57),IF($C57=\"Ep\",J57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B57)*K57),IF($C57=\"Ep\",K57,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH57:AK57,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*F57),IF($C57=\"Efp\",F57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*G57),IF($C57=\"Efp\",G57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*H57),IF($C57=\"Efp\",H57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*I57),IF($C57=\"Efp\",I57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*J57),IF($C57=\"Efp\",J57,\"\"))","v":0},{"$f":"IF($C57=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B57)*K57),IF($C57=\"Efp\",K57,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP57:AS57,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D57=\"BT\",AF57*Balance!D$45,IF($D57=\"MT\",AF57*Balance!D$46,AF57*Balance!D$47))","v":0},{"$f":"IF($D57=\"BT\",AG57*Balance!E$45,IF($D57=\"MT\",AG57*Balance!E$46,AG57*Balance!E$47))","v":0},{"$f":"IF($D57=\"BT\",AH57*Balance!F$45,IF($D57=\"MT\",AH57*Balance!F$46,AH57*Balance!F$47))","v":0},{"$f":"IF($D57=\"BT\",AI57*Balance!G$45,IF($D57=\"MT\",AI57*Balance!G$46,AI57*Balance!G$47))","v":0},{"$f":"IF($D57=\"BT\",AJ57*Balance!H$45,IF($D57=\"MT\",AJ57*Balance!H$46,AJ57*Balance!H$47))","v":0},{"$f":"IF($D57=\"BT\",AK57*Balance!I$45,IF($D57=\"MT\",AK57*Balance!I$46,AK57*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX57:BA57,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D57=\"BT\",AN57*Balance!D$49,IF($D57=\"MT\",AN57*Balance!D$50,AN57*Balance!D$51))","v":0},{"$f":"IF($D57=\"BT\",AO57*Balance!E$49,IF($D57=\"MT\",AO57*Balance!E$50,AO57*Balance!E$51))","v":0},{"$f":"IF($D57=\"BT\",AP57*Balance!F$49,IF($D57=\"MT\",AP57*Balance!F$50,AP57*Balance!F$51))","v":0},{"$f":"IF($D57=\"BT\",AQ57*Balance!G$49,IF($D57=\"MT\",AQ57*Balance!G$50,AQ57*Balance!G$51))","v":0},{"$f":"IF($D57=\"BT\",AR57*Balance!H$49,IF($D57=\"MT\",AR57*Balance!H$50,AR57*Balance!H$51))","v":0},{"$f":"IF($D57=\"BT\",AS57*Balance!I$49,IF($D57=\"MT\",AS57*Balance!I$50,AS57*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF57:BI57,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!C140","v":"MTD"},{"$f":"+PremisaCosto!E140","v":"Et"},{"$f":"+PremisaCosto!B140","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*F58),IF($C58=\"Ep\",F58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*G58),IF($C58=\"Ep\",G58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*H58),IF($C58=\"Ep\",H58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*I58),IF($C58=\"Ep\",I58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*J58),IF($C58=\"Ep\",J58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B58)*K58),IF($C58=\"Ep\",K58,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH58:AK58,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*F58),IF($C58=\"Efp\",F58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*G58),IF($C58=\"Efp\",G58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*H58),IF($C58=\"Efp\",H58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*I58),IF($C58=\"Efp\",I58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*J58),IF($C58=\"Efp\",J58,\"\"))","v":0},{"$f":"IF($C58=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B58)*K58),IF($C58=\"Efp\",K58,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP58:AS58,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D58=\"BT\",AF58*Balance!D$45,IF($D58=\"MT\",AF58*Balance!D$46,AF58*Balance!D$47))","v":0},{"$f":"IF($D58=\"BT\",AG58*Balance!E$45,IF($D58=\"MT\",AG58*Balance!E$46,AG58*Balance!E$47))","v":0},{"$f":"IF($D58=\"BT\",AH58*Balance!F$45,IF($D58=\"MT\",AH58*Balance!F$46,AH58*Balance!F$47))","v":0},{"$f":"IF($D58=\"BT\",AI58*Balance!G$45,IF($D58=\"MT\",AI58*Balance!G$46,AI58*Balance!G$47))","v":0},{"$f":"IF($D58=\"BT\",AJ58*Balance!H$45,IF($D58=\"MT\",AJ58*Balance!H$46,AJ58*Balance!H$47))","v":0},{"$f":"IF($D58=\"BT\",AK58*Balance!I$45,IF($D58=\"MT\",AK58*Balance!I$46,AK58*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX58:BA58,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D58=\"BT\",AN58*Balance!D$49,IF($D58=\"MT\",AN58*Balance!D$50,AN58*Balance!D$51))","v":0},{"$f":"IF($D58=\"BT\",AO58*Balance!E$49,IF($D58=\"MT\",AO58*Balance!E$50,AO58*Balance!E$51))","v":0},{"$f":"IF($D58=\"BT\",AP58*Balance!F$49,IF($D58=\"MT\",AP58*Balance!F$50,AP58*Balance!F$51))","v":0},{"$f":"IF($D58=\"BT\",AQ58*Balance!G$49,IF($D58=\"MT\",AQ58*Balance!G$50,AQ58*Balance!G$51))","v":0},{"$f":"IF($D58=\"BT\",AR58*Balance!H$49,IF($D58=\"MT\",AR58*Balance!H$50,AR58*Balance!H$51))","v":0},{"$f":"IF($D58=\"BT\",AS58*Balance!I$49,IF($D58=\"MT\",AS58*Balance!I$50,AS58*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF58:BI58,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!C141","v":"MTD"},{"$f":"+PremisaCosto!E141","v":"Et"},{"$f":"+PremisaCosto!B141","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*F59),IF($C59=\"Ep\",F59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*G59),IF($C59=\"Ep\",G59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*H59),IF($C59=\"Ep\",H59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*I59),IF($C59=\"Ep\",I59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*J59),IF($C59=\"Ep\",J59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B59)*K59),IF($C59=\"Ep\",K59,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH59:AK59,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*F59),IF($C59=\"Efp\",F59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*G59),IF($C59=\"Efp\",G59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*H59),IF($C59=\"Efp\",H59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*I59),IF($C59=\"Efp\",I59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*J59),IF($C59=\"Efp\",J59,\"\"))","v":0},{"$f":"IF($C59=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B59)*K59),IF($C59=\"Efp\",K59,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP59:AS59,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D59=\"BT\",AF59*Balance!D$45,IF($D59=\"MT\",AF59*Balance!D$46,AF59*Balance!D$47))","v":0},{"$f":"IF($D59=\"BT\",AG59*Balance!E$45,IF($D59=\"MT\",AG59*Balance!E$46,AG59*Balance!E$47))","v":0},{"$f":"IF($D59=\"BT\",AH59*Balance!F$45,IF($D59=\"MT\",AH59*Balance!F$46,AH59*Balance!F$47))","v":0},{"$f":"IF($D59=\"BT\",AI59*Balance!G$45,IF($D59=\"MT\",AI59*Balance!G$46,AI59*Balance!G$47))","v":0},{"$f":"IF($D59=\"BT\",AJ59*Balance!H$45,IF($D59=\"MT\",AJ59*Balance!H$46,AJ59*Balance!H$47))","v":0},{"$f":"IF($D59=\"BT\",AK59*Balance!I$45,IF($D59=\"MT\",AK59*Balance!I$46,AK59*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX59:BA59,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D59=\"BT\",AN59*Balance!D$49,IF($D59=\"MT\",AN59*Balance!D$50,AN59*Balance!D$51))","v":0},{"$f":"IF($D59=\"BT\",AO59*Balance!E$49,IF($D59=\"MT\",AO59*Balance!E$50,AO59*Balance!E$51))","v":0},{"$f":"IF($D59=\"BT\",AP59*Balance!F$49,IF($D59=\"MT\",AP59*Balance!F$50,AP59*Balance!F$51))","v":0},{"$f":"IF($D59=\"BT\",AQ59*Balance!G$49,IF($D59=\"MT\",AQ59*Balance!G$50,AQ59*Balance!G$51))","v":0},{"$f":"IF($D59=\"BT\",AR59*Balance!H$49,IF($D59=\"MT\",AR59*Balance!H$50,AR59*Balance!H$51))","v":0},{"$f":"IF($D59=\"BT\",AS59*Balance!I$49,IF($D59=\"MT\",AS59*Balance!I$50,AS59*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF59:BI59,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!C142","v":"MTD"},{"$f":"+PremisaCosto!E142","v":"Et"},{"$f":"+PremisaCosto!B142","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*F60),IF($C60=\"Ep\",F60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*G60),IF($C60=\"Ep\",G60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*H60),IF($C60=\"Ep\",H60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*I60),IF($C60=\"Ep\",I60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*J60),IF($C60=\"Ep\",J60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B60)*K60),IF($C60=\"Ep\",K60,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH60:AK60,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*F60),IF($C60=\"Efp\",F60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*G60),IF($C60=\"Efp\",G60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*H60),IF($C60=\"Efp\",H60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*I60),IF($C60=\"Efp\",I60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*J60),IF($C60=\"Efp\",J60,\"\"))","v":0},{"$f":"IF($C60=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B60)*K60),IF($C60=\"Efp\",K60,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP60:AS60,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D60=\"BT\",AF60*Balance!D$45,IF($D60=\"MT\",AF60*Balance!D$46,AF60*Balance!D$47))","v":0},{"$f":"IF($D60=\"BT\",AG60*Balance!E$45,IF($D60=\"MT\",AG60*Balance!E$46,AG60*Balance!E$47))","v":0},{"$f":"IF($D60=\"BT\",AH60*Balance!F$45,IF($D60=\"MT\",AH60*Balance!F$46,AH60*Balance!F$47))","v":0},{"$f":"IF($D60=\"BT\",AI60*Balance!G$45,IF($D60=\"MT\",AI60*Balance!G$46,AI60*Balance!G$47))","v":0},{"$f":"IF($D60=\"BT\",AJ60*Balance!H$45,IF($D60=\"MT\",AJ60*Balance!H$46,AJ60*Balance!H$47))","v":0},{"$f":"IF($D60=\"BT\",AK60*Balance!I$45,IF($D60=\"MT\",AK60*Balance!I$46,AK60*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX60:BA60,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D60=\"BT\",AN60*Balance!D$49,IF($D60=\"MT\",AN60*Balance!D$50,AN60*Balance!D$51))","v":0},{"$f":"IF($D60=\"BT\",AO60*Balance!E$49,IF($D60=\"MT\",AO60*Balance!E$50,AO60*Balance!E$51))","v":0},{"$f":"IF($D60=\"BT\",AP60*Balance!F$49,IF($D60=\"MT\",AP60*Balance!F$50,AP60*Balance!F$51))","v":0},{"$f":"IF($D60=\"BT\",AQ60*Balance!G$49,IF($D60=\"MT\",AQ60*Balance!G$50,AQ60*Balance!G$51))","v":0},{"$f":"IF($D60=\"BT\",AR60*Balance!H$49,IF($D60=\"MT\",AR60*Balance!H$50,AR60*Balance!H$51))","v":0},{"$f":"IF($D60=\"BT\",AS60*Balance!I$49,IF($D60=\"MT\",AS60*Balance!I$50,AS60*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF60:BI60,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!C143","v":"MTD"},{"$f":"+PremisaCosto!E143","v":"Et"},{"$f":"+PremisaCosto!B143","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*F61),IF($C61=\"Ep\",F61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*G61),IF($C61=\"Ep\",G61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*H61),IF($C61=\"Ep\",H61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*I61),IF($C61=\"Ep\",I61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*J61),IF($C61=\"Ep\",J61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B61)*K61),IF($C61=\"Ep\",K61,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH61:AK61,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*F61),IF($C61=\"Efp\",F61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*G61),IF($C61=\"Efp\",G61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*H61),IF($C61=\"Efp\",H61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*I61),IF($C61=\"Efp\",I61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*J61),IF($C61=\"Efp\",J61,\"\"))","v":0},{"$f":"IF($C61=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B61)*K61),IF($C61=\"Efp\",K61,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP61:AS61,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D61=\"BT\",AF61*Balance!D$45,IF($D61=\"MT\",AF61*Balance!D$46,AF61*Balance!D$47))","v":0},{"$f":"IF($D61=\"BT\",AG61*Balance!E$45,IF($D61=\"MT\",AG61*Balance!E$46,AG61*Balance!E$47))","v":0},{"$f":"IF($D61=\"BT\",AH61*Balance!F$45,IF($D61=\"MT\",AH61*Balance!F$46,AH61*Balance!F$47))","v":0},{"$f":"IF($D61=\"BT\",AI61*Balance!G$45,IF($D61=\"MT\",AI61*Balance!G$46,AI61*Balance!G$47))","v":0},{"$f":"IF($D61=\"BT\",AJ61*Balance!H$45,IF($D61=\"MT\",AJ61*Balance!H$46,AJ61*Balance!H$47))","v":0},{"$f":"IF($D61=\"BT\",AK61*Balance!I$45,IF($D61=\"MT\",AK61*Balance!I$46,AK61*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX61:BA61,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D61=\"BT\",AN61*Balance!D$49,IF($D61=\"MT\",AN61*Balance!D$50,AN61*Balance!D$51))","v":0},{"$f":"IF($D61=\"BT\",AO61*Balance!E$49,IF($D61=\"MT\",AO61*Balance!E$50,AO61*Balance!E$51))","v":0},{"$f":"IF($D61=\"BT\",AP61*Balance!F$49,IF($D61=\"MT\",AP61*Balance!F$50,AP61*Balance!F$51))","v":0},{"$f":"IF($D61=\"BT\",AQ61*Balance!G$49,IF($D61=\"MT\",AQ61*Balance!G$50,AQ61*Balance!G$51))","v":0},{"$f":"IF($D61=\"BT\",AR61*Balance!H$49,IF($D61=\"MT\",AR61*Balance!H$50,AR61*Balance!H$51))","v":0},{"$f":"IF($D61=\"BT\",AS61*Balance!I$49,IF($D61=\"MT\",AS61*Balance!I$50,AS61*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF61:BI61,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!C144","v":"MTD"},{"$f":"+PremisaCosto!E144","v":"Et"},{"$f":"+PremisaCosto!B144","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*F62),IF($C62=\"Ep\",F62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*G62),IF($C62=\"Ep\",G62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*H62),IF($C62=\"Ep\",H62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*I62),IF($C62=\"Ep\",I62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*J62),IF($C62=\"Ep\",J62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B62)*K62),IF($C62=\"Ep\",K62,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH62:AK62,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*F62),IF($C62=\"Efp\",F62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*G62),IF($C62=\"Efp\",G62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*H62),IF($C62=\"Efp\",H62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*I62),IF($C62=\"Efp\",I62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*J62),IF($C62=\"Efp\",J62,\"\"))","v":0},{"$f":"IF($C62=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B62)*K62),IF($C62=\"Efp\",K62,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP62:AS62,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D62=\"BT\",AF62*Balance!D$45,IF($D62=\"MT\",AF62*Balance!D$46,AF62*Balance!D$47))","v":0},{"$f":"IF($D62=\"BT\",AG62*Balance!E$45,IF($D62=\"MT\",AG62*Balance!E$46,AG62*Balance!E$47))","v":0},{"$f":"IF($D62=\"BT\",AH62*Balance!F$45,IF($D62=\"MT\",AH62*Balance!F$46,AH62*Balance!F$47))","v":0},{"$f":"IF($D62=\"BT\",AI62*Balance!G$45,IF($D62=\"MT\",AI62*Balance!G$46,AI62*Balance!G$47))","v":0},{"$f":"IF($D62=\"BT\",AJ62*Balance!H$45,IF($D62=\"MT\",AJ62*Balance!H$46,AJ62*Balance!H$47))","v":0},{"$f":"IF($D62=\"BT\",AK62*Balance!I$45,IF($D62=\"MT\",AK62*Balance!I$46,AK62*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX62:BA62,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D62=\"BT\",AN62*Balance!D$49,IF($D62=\"MT\",AN62*Balance!D$50,AN62*Balance!D$51))","v":0},{"$f":"IF($D62=\"BT\",AO62*Balance!E$49,IF($D62=\"MT\",AO62*Balance!E$50,AO62*Balance!E$51))","v":0},{"$f":"IF($D62=\"BT\",AP62*Balance!F$49,IF($D62=\"MT\",AP62*Balance!F$50,AP62*Balance!F$51))","v":0},{"$f":"IF($D62=\"BT\",AQ62*Balance!G$49,IF($D62=\"MT\",AQ62*Balance!G$50,AQ62*Balance!G$51))","v":0},{"$f":"IF($D62=\"BT\",AR62*Balance!H$49,IF($D62=\"MT\",AR62*Balance!H$50,AR62*Balance!H$51))","v":0},{"$f":"IF($D62=\"BT\",AS62*Balance!I$49,IF($D62=\"MT\",AS62*Balance!I$50,AS62*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF62:BI62,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C145","v":"MTD"},{"$f":"+PremisaCosto!E145","v":"Et"},{"$f":"+PremisaCosto!B145","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*F63),IF($C63=\"Ep\",F63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*G63),IF($C63=\"Ep\",G63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*H63),IF($C63=\"Ep\",H63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*I63),IF($C63=\"Ep\",I63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*J63),IF($C63=\"Ep\",J63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B63)*K63),IF($C63=\"Ep\",K63,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH63:AK63,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*F63),IF($C63=\"Efp\",F63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*G63),IF($C63=\"Efp\",G63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*H63),IF($C63=\"Efp\",H63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*I63),IF($C63=\"Efp\",I63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*J63),IF($C63=\"Efp\",J63,\"\"))","v":0},{"$f":"IF($C63=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B63)*K63),IF($C63=\"Efp\",K63,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP63:AS63,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D63=\"BT\",AF63*Balance!D$45,IF($D63=\"MT\",AF63*Balance!D$46,AF63*Balance!D$47))","v":0},{"$f":"IF($D63=\"BT\",AG63*Balance!E$45,IF($D63=\"MT\",AG63*Balance!E$46,AG63*Balance!E$47))","v":0},{"$f":"IF($D63=\"BT\",AH63*Balance!F$45,IF($D63=\"MT\",AH63*Balance!F$46,AH63*Balance!F$47))","v":0},{"$f":"IF($D63=\"BT\",AI63*Balance!G$45,IF($D63=\"MT\",AI63*Balance!G$46,AI63*Balance!G$47))","v":0},{"$f":"IF($D63=\"BT\",AJ63*Balance!H$45,IF($D63=\"MT\",AJ63*Balance!H$46,AJ63*Balance!H$47))","v":0},{"$f":"IF($D63=\"BT\",AK63*Balance!I$45,IF($D63=\"MT\",AK63*Balance!I$46,AK63*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX63:BA63,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D63=\"BT\",AN63*Balance!D$49,IF($D63=\"MT\",AN63*Balance!D$50,AN63*Balance!D$51))","v":0},{"$f":"IF($D63=\"BT\",AO63*Balance!E$49,IF($D63=\"MT\",AO63*Balance!E$50,AO63*Balance!E$51))","v":0},{"$f":"IF($D63=\"BT\",AP63*Balance!F$49,IF($D63=\"MT\",AP63*Balance!F$50,AP63*Balance!F$51))","v":0},{"$f":"IF($D63=\"BT\",AQ63*Balance!G$49,IF($D63=\"MT\",AQ63*Balance!G$50,AQ63*Balance!G$51))","v":0},{"$f":"IF($D63=\"BT\",AR63*Balance!H$49,IF($D63=\"MT\",AR63*Balance!H$50,AR63*Balance!H$51))","v":0},{"$f":"IF($D63=\"BT\",AS63*Balance!I$49,IF($D63=\"MT\",AS63*Balance!I$50,AS63*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF63:BI63,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!C146","v":"MTD"},{"$f":"+PremisaCosto!E146","v":"Et"},{"$f":"+PremisaCosto!B146","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*F64),IF($C64=\"Ep\",F64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*G64),IF($C64=\"Ep\",G64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*H64),IF($C64=\"Ep\",H64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*I64),IF($C64=\"Ep\",I64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*J64),IF($C64=\"Ep\",J64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B64)*K64),IF($C64=\"Ep\",K64,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH64:AK64,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*F64),IF($C64=\"Efp\",F64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*G64),IF($C64=\"Efp\",G64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*H64),IF($C64=\"Efp\",H64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*I64),IF($C64=\"Efp\",I64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*J64),IF($C64=\"Efp\",J64,\"\"))","v":0},{"$f":"IF($C64=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B64)*K64),IF($C64=\"Efp\",K64,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP64:AS64,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D64=\"BT\",AF64*Balance!D$45,IF($D64=\"MT\",AF64*Balance!D$46,AF64*Balance!D$47))","v":0},{"$f":"IF($D64=\"BT\",AG64*Balance!E$45,IF($D64=\"MT\",AG64*Balance!E$46,AG64*Balance!E$47))","v":0},{"$f":"IF($D64=\"BT\",AH64*Balance!F$45,IF($D64=\"MT\",AH64*Balance!F$46,AH64*Balance!F$47))","v":0},{"$f":"IF($D64=\"BT\",AI64*Balance!G$45,IF($D64=\"MT\",AI64*Balance!G$46,AI64*Balance!G$47))","v":0},{"$f":"IF($D64=\"BT\",AJ64*Balance!H$45,IF($D64=\"MT\",AJ64*Balance!H$46,AJ64*Balance!H$47))","v":0},{"$f":"IF($D64=\"BT\",AK64*Balance!I$45,IF($D64=\"MT\",AK64*Balance!I$46,AK64*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX64:BA64,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D64=\"BT\",AN64*Balance!D$49,IF($D64=\"MT\",AN64*Balance!D$50,AN64*Balance!D$51))","v":0},{"$f":"IF($D64=\"BT\",AO64*Balance!E$49,IF($D64=\"MT\",AO64*Balance!E$50,AO64*Balance!E$51))","v":0},{"$f":"IF($D64=\"BT\",AP64*Balance!F$49,IF($D64=\"MT\",AP64*Balance!F$50,AP64*Balance!F$51))","v":0},{"$f":"IF($D64=\"BT\",AQ64*Balance!G$49,IF($D64=\"MT\",AQ64*Balance!G$50,AQ64*Balance!G$51))","v":0},{"$f":"IF($D64=\"BT\",AR64*Balance!H$49,IF($D64=\"MT\",AR64*Balance!H$50,AR64*Balance!H$51))","v":0},{"$f":"IF($D64=\"BT\",AS64*Balance!I$49,IF($D64=\"MT\",AS64*Balance!I$50,AS64*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF64:BI64,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!C147","v":0},{"$f":"+PremisaCosto!E147","v":0},{"$f":"+PremisaCosto!B147","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z65:AC65,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*F65),IF($C65=\"Ep\",F65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*G65),IF($C65=\"Ep\",G65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*H65),IF($C65=\"Ep\",H65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*I65),IF($C65=\"Ep\",I65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*J65),IF($C65=\"Ep\",J65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B65)*K65),IF($C65=\"Ep\",K65,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH65:AK65,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*F65),IF($C65=\"Efp\",F65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*G65),IF($C65=\"Efp\",G65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*H65),IF($C65=\"Efp\",H65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*I65),IF($C65=\"Efp\",I65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*J65),IF($C65=\"Efp\",J65,\"\"))","v":""},{"$f":"IF($C65=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B65)*K65),IF($C65=\"Efp\",K65,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP65:AS65,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX65:BA65,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF65:BI65,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!C148","v":"MTD"},{"$f":"+PremisaCosto!E148","v":"Et"},{"$f":"+PremisaCosto!B148","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*F66),IF($C66=\"Ep\",F66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*G66),IF($C66=\"Ep\",G66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*H66),IF($C66=\"Ep\",H66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*I66),IF($C66=\"Ep\",I66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*J66),IF($C66=\"Ep\",J66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B66)*K66),IF($C66=\"Ep\",K66,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH66:AK66,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*F66),IF($C66=\"Efp\",F66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*G66),IF($C66=\"Efp\",G66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*H66),IF($C66=\"Efp\",H66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*I66),IF($C66=\"Efp\",I66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*J66),IF($C66=\"Efp\",J66,\"\"))","v":0},{"$f":"IF($C66=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B66)*K66),IF($C66=\"Efp\",K66,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP66:AS66,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D66=\"BT\",AF66*Balance!D$45,IF($D66=\"MT\",AF66*Balance!D$46,AF66*Balance!D$47))","v":0},{"$f":"IF($D66=\"BT\",AG66*Balance!E$45,IF($D66=\"MT\",AG66*Balance!E$46,AG66*Balance!E$47))","v":0},{"$f":"IF($D66=\"BT\",AH66*Balance!F$45,IF($D66=\"MT\",AH66*Balance!F$46,AH66*Balance!F$47))","v":0},{"$f":"IF($D66=\"BT\",AI66*Balance!G$45,IF($D66=\"MT\",AI66*Balance!G$46,AI66*Balance!G$47))","v":0},{"$f":"IF($D66=\"BT\",AJ66*Balance!H$45,IF($D66=\"MT\",AJ66*Balance!H$46,AJ66*Balance!H$47))","v":0},{"$f":"IF($D66=\"BT\",AK66*Balance!I$45,IF($D66=\"MT\",AK66*Balance!I$46,AK66*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX66:BA66,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D66=\"BT\",AN66*Balance!D$49,IF($D66=\"MT\",AN66*Balance!D$50,AN66*Balance!D$51))","v":0},{"$f":"IF($D66=\"BT\",AO66*Balance!E$49,IF($D66=\"MT\",AO66*Balance!E$50,AO66*Balance!E$51))","v":0},{"$f":"IF($D66=\"BT\",AP66*Balance!F$49,IF($D66=\"MT\",AP66*Balance!F$50,AP66*Balance!F$51))","v":0},{"$f":"IF($D66=\"BT\",AQ66*Balance!G$49,IF($D66=\"MT\",AQ66*Balance!G$50,AQ66*Balance!G$51))","v":0},{"$f":"IF($D66=\"BT\",AR66*Balance!H$49,IF($D66=\"MT\",AR66*Balance!H$50,AR66*Balance!H$51))","v":0},{"$f":"IF($D66=\"BT\",AS66*Balance!I$49,IF($D66=\"MT\",AS66*Balance!I$50,AS66*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF66:BI66,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!C149","v":"MTD"},{"$f":"+PremisaCosto!E149","v":"Et"},{"$f":"+PremisaCosto!B149","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*F67),IF($C67=\"Ep\",F67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*G67),IF($C67=\"Ep\",G67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*H67),IF($C67=\"Ep\",H67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*I67),IF($C67=\"Ep\",I67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*J67),IF($C67=\"Ep\",J67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B67)*K67),IF($C67=\"Ep\",K67,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH67:AK67,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*F67),IF($C67=\"Efp\",F67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*G67),IF($C67=\"Efp\",G67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*H67),IF($C67=\"Efp\",H67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*I67),IF($C67=\"Efp\",I67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*J67),IF($C67=\"Efp\",J67,\"\"))","v":0},{"$f":"IF($C67=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B67)*K67),IF($C67=\"Efp\",K67,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP67:AS67,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D67=\"BT\",AF67*Balance!D$45,IF($D67=\"MT\",AF67*Balance!D$46,AF67*Balance!D$47))","v":0},{"$f":"IF($D67=\"BT\",AG67*Balance!E$45,IF($D67=\"MT\",AG67*Balance!E$46,AG67*Balance!E$47))","v":0},{"$f":"IF($D67=\"BT\",AH67*Balance!F$45,IF($D67=\"MT\",AH67*Balance!F$46,AH67*Balance!F$47))","v":0},{"$f":"IF($D67=\"BT\",AI67*Balance!G$45,IF($D67=\"MT\",AI67*Balance!G$46,AI67*Balance!G$47))","v":0},{"$f":"IF($D67=\"BT\",AJ67*Balance!H$45,IF($D67=\"MT\",AJ67*Balance!H$46,AJ67*Balance!H$47))","v":0},{"$f":"IF($D67=\"BT\",AK67*Balance!I$45,IF($D67=\"MT\",AK67*Balance!I$46,AK67*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX67:BA67,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D67=\"BT\",AN67*Balance!D$49,IF($D67=\"MT\",AN67*Balance!D$50,AN67*Balance!D$51))","v":0},{"$f":"IF($D67=\"BT\",AO67*Balance!E$49,IF($D67=\"MT\",AO67*Balance!E$50,AO67*Balance!E$51))","v":0},{"$f":"IF($D67=\"BT\",AP67*Balance!F$49,IF($D67=\"MT\",AP67*Balance!F$50,AP67*Balance!F$51))","v":0},{"$f":"IF($D67=\"BT\",AQ67*Balance!G$49,IF($D67=\"MT\",AQ67*Balance!G$50,AQ67*Balance!G$51))","v":0},{"$f":"IF($D67=\"BT\",AR67*Balance!H$49,IF($D67=\"MT\",AR67*Balance!H$50,AR67*Balance!H$51))","v":0},{"$f":"IF($D67=\"BT\",AS67*Balance!I$49,IF($D67=\"MT\",AS67*Balance!I$50,AS67*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF67:BI67,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!C150","v":"MTD"},{"$f":"+PremisaCosto!E150","v":"Et"},{"$f":"+PremisaCosto!B150","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*F68),IF($C68=\"Ep\",F68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*G68),IF($C68=\"Ep\",G68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*H68),IF($C68=\"Ep\",H68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*I68),IF($C68=\"Ep\",I68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*J68),IF($C68=\"Ep\",J68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B68)*K68),IF($C68=\"Ep\",K68,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH68:AK68,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*F68),IF($C68=\"Efp\",F68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*G68),IF($C68=\"Efp\",G68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*H68),IF($C68=\"Efp\",H68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*I68),IF($C68=\"Efp\",I68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*J68),IF($C68=\"Efp\",J68,\"\"))","v":0},{"$f":"IF($C68=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B68)*K68),IF($C68=\"Efp\",K68,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP68:AS68,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D68=\"BT\",AF68*Balance!D$45,IF($D68=\"MT\",AF68*Balance!D$46,AF68*Balance!D$47))","v":0},{"$f":"IF($D68=\"BT\",AG68*Balance!E$45,IF($D68=\"MT\",AG68*Balance!E$46,AG68*Balance!E$47))","v":0},{"$f":"IF($D68=\"BT\",AH68*Balance!F$45,IF($D68=\"MT\",AH68*Balance!F$46,AH68*Balance!F$47))","v":0},{"$f":"IF($D68=\"BT\",AI68*Balance!G$45,IF($D68=\"MT\",AI68*Balance!G$46,AI68*Balance!G$47))","v":0},{"$f":"IF($D68=\"BT\",AJ68*Balance!H$45,IF($D68=\"MT\",AJ68*Balance!H$46,AJ68*Balance!H$47))","v":0},{"$f":"IF($D68=\"BT\",AK68*Balance!I$45,IF($D68=\"MT\",AK68*Balance!I$46,AK68*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX68:BA68,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D68=\"BT\",AN68*Balance!D$49,IF($D68=\"MT\",AN68*Balance!D$50,AN68*Balance!D$51))","v":0},{"$f":"IF($D68=\"BT\",AO68*Balance!E$49,IF($D68=\"MT\",AO68*Balance!E$50,AO68*Balance!E$51))","v":0},{"$f":"IF($D68=\"BT\",AP68*Balance!F$49,IF($D68=\"MT\",AP68*Balance!F$50,AP68*Balance!F$51))","v":0},{"$f":"IF($D68=\"BT\",AQ68*Balance!G$49,IF($D68=\"MT\",AQ68*Balance!G$50,AQ68*Balance!G$51))","v":0},{"$f":"IF($D68=\"BT\",AR68*Balance!H$49,IF($D68=\"MT\",AR68*Balance!H$50,AR68*Balance!H$51))","v":0},{"$f":"IF($D68=\"BT\",AS68*Balance!I$49,IF($D68=\"MT\",AS68*Balance!I$50,AS68*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF68:BI68,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!C151","v":"MTD"},{"$f":"+PremisaCosto!E151","v":"Et"},{"$f":"+PremisaCosto!B151","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*F69),IF($C69=\"Ep\",F69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*G69),IF($C69=\"Ep\",G69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*H69),IF($C69=\"Ep\",H69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*I69),IF($C69=\"Ep\",I69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*J69),IF($C69=\"Ep\",J69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B69)*K69),IF($C69=\"Ep\",K69,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH69:AK69,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*F69),IF($C69=\"Efp\",F69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*G69),IF($C69=\"Efp\",G69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*H69),IF($C69=\"Efp\",H69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*I69),IF($C69=\"Efp\",I69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*J69),IF($C69=\"Efp\",J69,\"\"))","v":0},{"$f":"IF($C69=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B69)*K69),IF($C69=\"Efp\",K69,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP69:AS69,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D69=\"BT\",AF69*Balance!D$45,IF($D69=\"MT\",AF69*Balance!D$46,AF69*Balance!D$47))","v":0},{"$f":"IF($D69=\"BT\",AG69*Balance!E$45,IF($D69=\"MT\",AG69*Balance!E$46,AG69*Balance!E$47))","v":0},{"$f":"IF($D69=\"BT\",AH69*Balance!F$45,IF($D69=\"MT\",AH69*Balance!F$46,AH69*Balance!F$47))","v":0},{"$f":"IF($D69=\"BT\",AI69*Balance!G$45,IF($D69=\"MT\",AI69*Balance!G$46,AI69*Balance!G$47))","v":0},{"$f":"IF($D69=\"BT\",AJ69*Balance!H$45,IF($D69=\"MT\",AJ69*Balance!H$46,AJ69*Balance!H$47))","v":0},{"$f":"IF($D69=\"BT\",AK69*Balance!I$45,IF($D69=\"MT\",AK69*Balance!I$46,AK69*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX69:BA69,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D69=\"BT\",AN69*Balance!D$49,IF($D69=\"MT\",AN69*Balance!D$50,AN69*Balance!D$51))","v":0},{"$f":"IF($D69=\"BT\",AO69*Balance!E$49,IF($D69=\"MT\",AO69*Balance!E$50,AO69*Balance!E$51))","v":0},{"$f":"IF($D69=\"BT\",AP69*Balance!F$49,IF($D69=\"MT\",AP69*Balance!F$50,AP69*Balance!F$51))","v":0},{"$f":"IF($D69=\"BT\",AQ69*Balance!G$49,IF($D69=\"MT\",AQ69*Balance!G$50,AQ69*Balance!G$51))","v":0},{"$f":"IF($D69=\"BT\",AR69*Balance!H$49,IF($D69=\"MT\",AR69*Balance!H$50,AR69*Balance!H$51))","v":0},{"$f":"IF($D69=\"BT\",AS69*Balance!I$49,IF($D69=\"MT\",AS69*Balance!I$50,AS69*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF69:BI69,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!C152","v":"MTD"},{"$f":"+PremisaCosto!E152","v":"Et"},{"$f":"+PremisaCosto!B152","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*F70),IF($C70=\"Ep\",F70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*G70),IF($C70=\"Ep\",G70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*H70),IF($C70=\"Ep\",H70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*I70),IF($C70=\"Ep\",I70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*J70),IF($C70=\"Ep\",J70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B70)*K70),IF($C70=\"Ep\",K70,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH70:AK70,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*F70),IF($C70=\"Efp\",F70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*G70),IF($C70=\"Efp\",G70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*H70),IF($C70=\"Efp\",H70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*I70),IF($C70=\"Efp\",I70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*J70),IF($C70=\"Efp\",J70,\"\"))","v":0},{"$f":"IF($C70=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B70)*K70),IF($C70=\"Efp\",K70,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP70:AS70,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D70=\"BT\",AF70*Balance!D$45,IF($D70=\"MT\",AF70*Balance!D$46,AF70*Balance!D$47))","v":0},{"$f":"IF($D70=\"BT\",AG70*Balance!E$45,IF($D70=\"MT\",AG70*Balance!E$46,AG70*Balance!E$47))","v":0},{"$f":"IF($D70=\"BT\",AH70*Balance!F$45,IF($D70=\"MT\",AH70*Balance!F$46,AH70*Balance!F$47))","v":0},{"$f":"IF($D70=\"BT\",AI70*Balance!G$45,IF($D70=\"MT\",AI70*Balance!G$46,AI70*Balance!G$47))","v":0},{"$f":"IF($D70=\"BT\",AJ70*Balance!H$45,IF($D70=\"MT\",AJ70*Balance!H$46,AJ70*Balance!H$47))","v":0},{"$f":"IF($D70=\"BT\",AK70*Balance!I$45,IF($D70=\"MT\",AK70*Balance!I$46,AK70*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX70:BA70,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D70=\"BT\",AN70*Balance!D$49,IF($D70=\"MT\",AN70*Balance!D$50,AN70*Balance!D$51))","v":0},{"$f":"IF($D70=\"BT\",AO70*Balance!E$49,IF($D70=\"MT\",AO70*Balance!E$50,AO70*Balance!E$51))","v":0},{"$f":"IF($D70=\"BT\",AP70*Balance!F$49,IF($D70=\"MT\",AP70*Balance!F$50,AP70*Balance!F$51))","v":0},{"$f":"IF($D70=\"BT\",AQ70*Balance!G$49,IF($D70=\"MT\",AQ70*Balance!G$50,AQ70*Balance!G$51))","v":0},{"$f":"IF($D70=\"BT\",AR70*Balance!H$49,IF($D70=\"MT\",AR70*Balance!H$50,AR70*Balance!H$51))","v":0},{"$f":"IF($D70=\"BT\",AS70*Balance!I$49,IF($D70=\"MT\",AS70*Balance!I$50,AS70*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF70:BI70,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!C153","v":"MTD"},{"$f":"+PremisaCosto!E153","v":"Et"},{"$f":"+PremisaCosto!B153","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*F71),IF($C71=\"Ep\",F71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*G71),IF($C71=\"Ep\",G71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*H71),IF($C71=\"Ep\",H71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*I71),IF($C71=\"Ep\",I71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*J71),IF($C71=\"Ep\",J71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B71)*K71),IF($C71=\"Ep\",K71,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH71:AK71,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*F71),IF($C71=\"Efp\",F71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*G71),IF($C71=\"Efp\",G71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*H71),IF($C71=\"Efp\",H71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*I71),IF($C71=\"Efp\",I71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*J71),IF($C71=\"Efp\",J71,\"\"))","v":0},{"$f":"IF($C71=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B71)*K71),IF($C71=\"Efp\",K71,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP71:AS71,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D71=\"BT\",AF71*Balance!D$45,IF($D71=\"MT\",AF71*Balance!D$46,AF71*Balance!D$47))","v":0},{"$f":"IF($D71=\"BT\",AG71*Balance!E$45,IF($D71=\"MT\",AG71*Balance!E$46,AG71*Balance!E$47))","v":0},{"$f":"IF($D71=\"BT\",AH71*Balance!F$45,IF($D71=\"MT\",AH71*Balance!F$46,AH71*Balance!F$47))","v":0},{"$f":"IF($D71=\"BT\",AI71*Balance!G$45,IF($D71=\"MT\",AI71*Balance!G$46,AI71*Balance!G$47))","v":0},{"$f":"IF($D71=\"BT\",AJ71*Balance!H$45,IF($D71=\"MT\",AJ71*Balance!H$46,AJ71*Balance!H$47))","v":0},{"$f":"IF($D71=\"BT\",AK71*Balance!I$45,IF($D71=\"MT\",AK71*Balance!I$46,AK71*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX71:BA71,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D71=\"BT\",AN71*Balance!D$49,IF($D71=\"MT\",AN71*Balance!D$50,AN71*Balance!D$51))","v":0},{"$f":"IF($D71=\"BT\",AO71*Balance!E$49,IF($D71=\"MT\",AO71*Balance!E$50,AO71*Balance!E$51))","v":0},{"$f":"IF($D71=\"BT\",AP71*Balance!F$49,IF($D71=\"MT\",AP71*Balance!F$50,AP71*Balance!F$51))","v":0},{"$f":"IF($D71=\"BT\",AQ71*Balance!G$49,IF($D71=\"MT\",AQ71*Balance!G$50,AQ71*Balance!G$51))","v":0},{"$f":"IF($D71=\"BT\",AR71*Balance!H$49,IF($D71=\"MT\",AR71*Balance!H$50,AR71*Balance!H$51))","v":0},{"$f":"IF($D71=\"BT\",AS71*Balance!I$49,IF($D71=\"MT\",AS71*Balance!I$50,AS71*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF71:BI71,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!C154","v":"MTD"},{"$f":"+PremisaCosto!E154","v":"Et"},{"$f":"+PremisaCosto!B154","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*F72),IF($C72=\"Ep\",F72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*G72),IF($C72=\"Ep\",G72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*H72),IF($C72=\"Ep\",H72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*I72),IF($C72=\"Ep\",I72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*J72),IF($C72=\"Ep\",J72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B72)*K72),IF($C72=\"Ep\",K72,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH72:AK72,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*F72),IF($C72=\"Efp\",F72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*G72),IF($C72=\"Efp\",G72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*H72),IF($C72=\"Efp\",H72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*I72),IF($C72=\"Efp\",I72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*J72),IF($C72=\"Efp\",J72,\"\"))","v":0},{"$f":"IF($C72=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B72)*K72),IF($C72=\"Efp\",K72,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP72:AS72,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D72=\"BT\",AF72*Balance!D$45,IF($D72=\"MT\",AF72*Balance!D$46,AF72*Balance!D$47))","v":0},{"$f":"IF($D72=\"BT\",AG72*Balance!E$45,IF($D72=\"MT\",AG72*Balance!E$46,AG72*Balance!E$47))","v":0},{"$f":"IF($D72=\"BT\",AH72*Balance!F$45,IF($D72=\"MT\",AH72*Balance!F$46,AH72*Balance!F$47))","v":0},{"$f":"IF($D72=\"BT\",AI72*Balance!G$45,IF($D72=\"MT\",AI72*Balance!G$46,AI72*Balance!G$47))","v":0},{"$f":"IF($D72=\"BT\",AJ72*Balance!H$45,IF($D72=\"MT\",AJ72*Balance!H$46,AJ72*Balance!H$47))","v":0},{"$f":"IF($D72=\"BT\",AK72*Balance!I$45,IF($D72=\"MT\",AK72*Balance!I$46,AK72*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX72:BA72,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D72=\"BT\",AN72*Balance!D$49,IF($D72=\"MT\",AN72*Balance!D$50,AN72*Balance!D$51))","v":0},{"$f":"IF($D72=\"BT\",AO72*Balance!E$49,IF($D72=\"MT\",AO72*Balance!E$50,AO72*Balance!E$51))","v":0},{"$f":"IF($D72=\"BT\",AP72*Balance!F$49,IF($D72=\"MT\",AP72*Balance!F$50,AP72*Balance!F$51))","v":0},{"$f":"IF($D72=\"BT\",AQ72*Balance!G$49,IF($D72=\"MT\",AQ72*Balance!G$50,AQ72*Balance!G$51))","v":0},{"$f":"IF($D72=\"BT\",AR72*Balance!H$49,IF($D72=\"MT\",AR72*Balance!H$50,AR72*Balance!H$51))","v":0},{"$f":"IF($D72=\"BT\",AS72*Balance!I$49,IF($D72=\"MT\",AS72*Balance!I$50,AS72*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF72:BI72,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!C155","v":"MTD"},{"$f":"+PremisaCosto!E155","v":"Et"},{"$f":"+PremisaCosto!B155","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*F73),IF($C73=\"Ep\",F73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*G73),IF($C73=\"Ep\",G73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*H73),IF($C73=\"Ep\",H73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*I73),IF($C73=\"Ep\",I73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*J73),IF($C73=\"Ep\",J73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B73)*K73),IF($C73=\"Ep\",K73,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH73:AK73,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*F73),IF($C73=\"Efp\",F73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*G73),IF($C73=\"Efp\",G73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*H73),IF($C73=\"Efp\",H73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*I73),IF($C73=\"Efp\",I73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*J73),IF($C73=\"Efp\",J73,\"\"))","v":0},{"$f":"IF($C73=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B73)*K73),IF($C73=\"Efp\",K73,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP73:AS73,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D73=\"BT\",AF73*Balance!D$45,IF($D73=\"MT\",AF73*Balance!D$46,AF73*Balance!D$47))","v":0},{"$f":"IF($D73=\"BT\",AG73*Balance!E$45,IF($D73=\"MT\",AG73*Balance!E$46,AG73*Balance!E$47))","v":0},{"$f":"IF($D73=\"BT\",AH73*Balance!F$45,IF($D73=\"MT\",AH73*Balance!F$46,AH73*Balance!F$47))","v":0},{"$f":"IF($D73=\"BT\",AI73*Balance!G$45,IF($D73=\"MT\",AI73*Balance!G$46,AI73*Balance!G$47))","v":0},{"$f":"IF($D73=\"BT\",AJ73*Balance!H$45,IF($D73=\"MT\",AJ73*Balance!H$46,AJ73*Balance!H$47))","v":0},{"$f":"IF($D73=\"BT\",AK73*Balance!I$45,IF($D73=\"MT\",AK73*Balance!I$46,AK73*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX73:BA73,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D73=\"BT\",AN73*Balance!D$49,IF($D73=\"MT\",AN73*Balance!D$50,AN73*Balance!D$51))","v":0},{"$f":"IF($D73=\"BT\",AO73*Balance!E$49,IF($D73=\"MT\",AO73*Balance!E$50,AO73*Balance!E$51))","v":0},{"$f":"IF($D73=\"BT\",AP73*Balance!F$49,IF($D73=\"MT\",AP73*Balance!F$50,AP73*Balance!F$51))","v":0},{"$f":"IF($D73=\"BT\",AQ73*Balance!G$49,IF($D73=\"MT\",AQ73*Balance!G$50,AQ73*Balance!G$51))","v":0},{"$f":"IF($D73=\"BT\",AR73*Balance!H$49,IF($D73=\"MT\",AR73*Balance!H$50,AR73*Balance!H$51))","v":0},{"$f":"IF($D73=\"BT\",AS73*Balance!I$49,IF($D73=\"MT\",AS73*Balance!I$50,AS73*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF73:BI73,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C156","v":"MTD"},{"$f":"+PremisaCosto!E156","v":"Et"},{"$f":"+PremisaCosto!B156","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*F74),IF($C74=\"Ep\",F74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*G74),IF($C74=\"Ep\",G74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*H74),IF($C74=\"Ep\",H74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*I74),IF($C74=\"Ep\",I74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*J74),IF($C74=\"Ep\",J74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B74)*K74),IF($C74=\"Ep\",K74,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH74:AK74,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*F74),IF($C74=\"Efp\",F74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*G74),IF($C74=\"Efp\",G74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*H74),IF($C74=\"Efp\",H74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*I74),IF($C74=\"Efp\",I74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*J74),IF($C74=\"Efp\",J74,\"\"))","v":0},{"$f":"IF($C74=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B74)*K74),IF($C74=\"Efp\",K74,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP74:AS74,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D74=\"BT\",AF74*Balance!D$45,IF($D74=\"MT\",AF74*Balance!D$46,AF74*Balance!D$47))","v":0},{"$f":"IF($D74=\"BT\",AG74*Balance!E$45,IF($D74=\"MT\",AG74*Balance!E$46,AG74*Balance!E$47))","v":0},{"$f":"IF($D74=\"BT\",AH74*Balance!F$45,IF($D74=\"MT\",AH74*Balance!F$46,AH74*Balance!F$47))","v":0},{"$f":"IF($D74=\"BT\",AI74*Balance!G$45,IF($D74=\"MT\",AI74*Balance!G$46,AI74*Balance!G$47))","v":0},{"$f":"IF($D74=\"BT\",AJ74*Balance!H$45,IF($D74=\"MT\",AJ74*Balance!H$46,AJ74*Balance!H$47))","v":0},{"$f":"IF($D74=\"BT\",AK74*Balance!I$45,IF($D74=\"MT\",AK74*Balance!I$46,AK74*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX74:BA74,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D74=\"BT\",AN74*Balance!D$49,IF($D74=\"MT\",AN74*Balance!D$50,AN74*Balance!D$51))","v":0},{"$f":"IF($D74=\"BT\",AO74*Balance!E$49,IF($D74=\"MT\",AO74*Balance!E$50,AO74*Balance!E$51))","v":0},{"$f":"IF($D74=\"BT\",AP74*Balance!F$49,IF($D74=\"MT\",AP74*Balance!F$50,AP74*Balance!F$51))","v":0},{"$f":"IF($D74=\"BT\",AQ74*Balance!G$49,IF($D74=\"MT\",AQ74*Balance!G$50,AQ74*Balance!G$51))","v":0},{"$f":"IF($D74=\"BT\",AR74*Balance!H$49,IF($D74=\"MT\",AR74*Balance!H$50,AR74*Balance!H$51))","v":0},{"$f":"IF($D74=\"BT\",AS74*Balance!I$49,IF($D74=\"MT\",AS74*Balance!I$50,AS74*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF74:BI74,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!C157","v":"MTD"},{"$f":"+PremisaCosto!E157","v":"Et"},{"$f":"+PremisaCosto!B157","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*F75),IF($C75=\"Ep\",F75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*G75),IF($C75=\"Ep\",G75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*H75),IF($C75=\"Ep\",H75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*I75),IF($C75=\"Ep\",I75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*J75),IF($C75=\"Ep\",J75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B75)*K75),IF($C75=\"Ep\",K75,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH75:AK75,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*F75),IF($C75=\"Efp\",F75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*G75),IF($C75=\"Efp\",G75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*H75),IF($C75=\"Efp\",H75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*I75),IF($C75=\"Efp\",I75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*J75),IF($C75=\"Efp\",J75,\"\"))","v":0},{"$f":"IF($C75=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B75)*K75),IF($C75=\"Efp\",K75,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP75:AS75,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D75=\"BT\",AF75*Balance!D$45,IF($D75=\"MT\",AF75*Balance!D$46,AF75*Balance!D$47))","v":0},{"$f":"IF($D75=\"BT\",AG75*Balance!E$45,IF($D75=\"MT\",AG75*Balance!E$46,AG75*Balance!E$47))","v":0},{"$f":"IF($D75=\"BT\",AH75*Balance!F$45,IF($D75=\"MT\",AH75*Balance!F$46,AH75*Balance!F$47))","v":0},{"$f":"IF($D75=\"BT\",AI75*Balance!G$45,IF($D75=\"MT\",AI75*Balance!G$46,AI75*Balance!G$47))","v":0},{"$f":"IF($D75=\"BT\",AJ75*Balance!H$45,IF($D75=\"MT\",AJ75*Balance!H$46,AJ75*Balance!H$47))","v":0},{"$f":"IF($D75=\"BT\",AK75*Balance!I$45,IF($D75=\"MT\",AK75*Balance!I$46,AK75*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX75:BA75,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D75=\"BT\",AN75*Balance!D$49,IF($D75=\"MT\",AN75*Balance!D$50,AN75*Balance!D$51))","v":0},{"$f":"IF($D75=\"BT\",AO75*Balance!E$49,IF($D75=\"MT\",AO75*Balance!E$50,AO75*Balance!E$51))","v":0},{"$f":"IF($D75=\"BT\",AP75*Balance!F$49,IF($D75=\"MT\",AP75*Balance!F$50,AP75*Balance!F$51))","v":0},{"$f":"IF($D75=\"BT\",AQ75*Balance!G$49,IF($D75=\"MT\",AQ75*Balance!G$50,AQ75*Balance!G$51))","v":0},{"$f":"IF($D75=\"BT\",AR75*Balance!H$49,IF($D75=\"MT\",AR75*Balance!H$50,AR75*Balance!H$51))","v":0},{"$f":"IF($D75=\"BT\",AS75*Balance!I$49,IF($D75=\"MT\",AS75*Balance!I$50,AS75*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF75:BI75,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!C158","v":0},{"$f":"+PremisaCosto!E158","v":0},{"$f":"+PremisaCosto!B158","v":0},null,22137.546472034348,23801.326835771626,24025.521001518751,24941.482716056656,25903.149054610385,26906.697463638306,null,0,0,0,0,0,null,0,0,0,0,0,null,23801.326835771626,24025.521001518751,24941.482716056656,25903.149054610385,26906.697463638306,{"$f":"+SUMPRODUCT(Z76:AC76,PremisaCosto!$F$84:$I$84)","v":86095.230847142579},null,{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*F76),IF($C76=\"Ep\",F76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*G76),IF($C76=\"Ep\",G76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*H76),IF($C76=\"Ep\",H76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*I76),IF($C76=\"Ep\",I76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*J76),IF($C76=\"Ep\",J76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B76)*K76),IF($C76=\"Ep\",K76,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH76:AK76,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*F76),IF($C76=\"Efp\",F76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*G76),IF($C76=\"Efp\",G76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*H76),IF($C76=\"Efp\",H76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*I76),IF($C76=\"Efp\",I76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*J76),IF($C76=\"Efp\",J76,\"\"))","v":""},{"$f":"IF($C76=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B76)*K76),IF($C76=\"Efp\",K76,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP76:AS76,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX76:BA76,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF76:BI76,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!C159","v":"BTH"},{"$f":"+PremisaCosto!E159","v":"Ep"},{"$f":"+PremisaCosto!B159","v":"BT"},null,5562.0348389594883,5981.1352669011058,6037.5342981854001,6267.8497956468655,6509.6876881829894,6762.0750895232122,null,0,0,0,0,0,null,0,0,0,0,0,null,5981.1352669011058,6037.5342981854001,6267.8497956468655,6509.6876881829894,6762.0750895232122,{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":21636.202146464992},null,{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*F77),IF($C77=\"Ep\",F77,\"\"))","v":5562.0348389594883},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*G77),IF($C77=\"Ep\",G77,\"\"))","v":5981.1352669011058},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*H77),IF($C77=\"Ep\",H77,\"\"))","v":6037.5342981854001},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*I77),IF($C77=\"Ep\",I77,\"\"))","v":6267.8497956468655},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*J77),IF($C77=\"Ep\",J77,\"\"))","v":6509.6876881829894},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B77)*K77),IF($C77=\"Ep\",K77,\"\"))","v":6762.0750895232122},{"$f":"+SUMPRODUCT(AH77:AK77,PremisaCosto!$F$84:$I$84)","v":21636.202146464992},null,{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*F77),IF($C77=\"Efp\",F77,\"\"))","v":""},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*G77),IF($C77=\"Efp\",G77,\"\"))","v":""},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*H77),IF($C77=\"Efp\",H77,\"\"))","v":""},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*I77),IF($C77=\"Efp\",I77,\"\"))","v":""},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*J77),IF($C77=\"Efp\",J77,\"\"))","v":""},{"$f":"IF($C77=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B77)*K77),IF($C77=\"Efp\",K77,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP77:AS77,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D77=\"BT\",AF77*Balance!D$45,IF($D77=\"MT\",AF77*Balance!D$46,AF77*Balance!D$47))","v":6314.5908726197795},{"$f":"IF($D77=\"BT\",AG77*Balance!E$45,IF($D77=\"MT\",AG77*Balance!E$46,AG77*Balance!E$47))","v":6790.3965469125824},{"$f":"IF($D77=\"BT\",AH77*Balance!F$45,IF($D77=\"MT\",AH77*Balance!F$46,AH77*Balance!F$47))","v":6450.7463749578847},{"$f":"IF($D77=\"BT\",AI77*Balance!G$45,IF($D77=\"MT\",AI77*Balance!G$46,AI77*Balance!G$47))","v":6987.168129867051},{"$f":"IF($D77=\"BT\",AJ77*Balance!H$45,IF($D77=\"MT\",AJ77*Balance!H$46,AJ77*Balance!H$47))","v":7257.0744370854882},{"$f":"IF($D77=\"BT\",AK77*Balance!I$45,IF($D77=\"MT\",AK77*Balance!I$46,AK77*Balance!I$47))","v":7538.7920724374189},{"$f":"+SUMPRODUCT(AX77:BA77,PremisaCosto!$F$84:$I$84)","v":23851.638490359142},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF77:BI77,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C160","v":"BTH"},{"$f":"+PremisaCosto!E160","v":"Efpm"},{"$f":"+PremisaCosto!B160","v":"BT"},null,8287.7558165374303,8910.0957844352597,8993.9933516666752,9336.8164602048946,9696.7306832136983,10072.311187057547,null,0,0,0,0,0,null,0,0,0,0,0,null,8910.0957844352597,8993.9933516666752,9336.8164602048946,9696.7306832136983,10072.311187057547,{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":32229.514350338792},null,{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*F78),IF($C78=\"Ep\",F78,\"\"))","v":""},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*G78),IF($C78=\"Ep\",G78,\"\"))","v":""},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*H78),IF($C78=\"Ep\",H78,\"\"))","v":""},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*I78),IF($C78=\"Ep\",I78,\"\"))","v":""},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*J78),IF($C78=\"Ep\",J78,\"\"))","v":""},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B78)*K78),IF($C78=\"Ep\",K78,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH78:AK78,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*F78),IF($C78=\"Efpm\",F78,\"\"))","v":8287.7558165374303},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*G78),IF($C78=\"Efpm\",G78,\"\"))","v":8910.0957844352597},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*H78),IF($C78=\"Efpm\",H78,\"\"))","v":8993.9933516666752},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*I78),IF($C78=\"Efpm\",I78,\"\"))","v":9336.8164602048946},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*J78),IF($C78=\"Efpm\",J78,\"\"))","v":9696.7306832136983},{"$f":"IF($C78=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B78)*K78),IF($C78=\"Efpm\",K78,\"\"))","v":10072.311187057547},{"$f":"+SUMPRODUCT(AP78:AS78,PremisaCosto!$F$84:$I$84)","v":32229.514350338792},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX78:BA78,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D78=\"BT\",AN78*Balance!D$49,IF($D78=\"MT\",AN78*Balance!D$50,AN78*Balance!D$51))","v":9409.1081319798122},{"$f":"IF($D78=\"BT\",AO78*Balance!E$49,IF($D78=\"MT\",AO78*Balance!E$50,AO78*Balance!E$51))","v":10115.652120778215},{"$f":"IF($D78=\"BT\",AP78*Balance!F$49,IF($D78=\"MT\",AP78*Balance!F$50,AP78*Balance!F$51))","v":9609.5470674339031},{"$f":"IF($D78=\"BT\",AQ78*Balance!G$49,IF($D78=\"MT\",AQ78*Balance!G$50,AQ78*Balance!G$51))","v":10408.33914853394},{"$f":"IF($D78=\"BT\",AR78*Balance!H$49,IF($D78=\"MT\",AR78*Balance!H$50,AR78*Balance!H$51))","v":10810.026492084226},{"$f":"IF($D78=\"BT\",AS78*Balance!I$49,IF($D78=\"MT\",AS78*Balance!I$50,AS78*Balance!I$51))","v":11229.254145041759},{"$f":"+SUMPRODUCT(BF78:BI78,PremisaCosto!$F$84:$I$84)","v":35529.632976358727}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C161","v":"BTH"},{"$f":"+PremisaCosto!E161","v":"Efp"},{"$f":"+PremisaCosto!B161","v":"BT"},null,8287.7558165374303,8910.0957844352597,8993.9933516666752,9336.8164602048946,9696.7306832136983,10072.311187057547,null,0,0,0,0,0,null,0,0,0,0,0,null,8910.0957844352597,8993.9933516666752,9336.8164602048946,9696.7306832136983,10072.311187057547,{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":32229.514350338792},null,{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*F79),IF($C79=\"Ep\",F79,\"\"))","v":""},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*G79),IF($C79=\"Ep\",G79,\"\"))","v":""},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*H79),IF($C79=\"Ep\",H79,\"\"))","v":""},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*I79),IF($C79=\"Ep\",I79,\"\"))","v":""},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*J79),IF($C79=\"Ep\",J79,\"\"))","v":""},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B79)*K79),IF($C79=\"Ep\",K79,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH79:AK79,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*F79),IF($C79=\"Efp\",F79,\"\"))","v":8287.7558165374303},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*G79),IF($C79=\"Efp\",G79,\"\"))","v":8910.0957844352597},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*H79),IF($C79=\"Efp\",H79,\"\"))","v":8993.9933516666752},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*I79),IF($C79=\"Efp\",I79,\"\"))","v":9336.8164602048946},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*J79),IF($C79=\"Efp\",J79,\"\"))","v":9696.7306832136983},{"$f":"IF($C79=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B79)*K79),IF($C79=\"Efp\",K79,\"\"))","v":10072.311187057547},{"$f":"+SUMPRODUCT(AP79:AS79,PremisaCosto!$F$84:$I$84)","v":32229.514350338792},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX79:BA79,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D79=\"BT\",AN79*Balance!D$49,IF($D79=\"MT\",AN79*Balance!D$50,AN79*Balance!D$51))","v":9409.1081319798122},{"$f":"IF($D79=\"BT\",AO79*Balance!E$49,IF($D79=\"MT\",AO79*Balance!E$50,AO79*Balance!E$51))","v":10115.652120778215},{"$f":"IF($D79=\"BT\",AP79*Balance!F$49,IF($D79=\"MT\",AP79*Balance!F$50,AP79*Balance!F$51))","v":9609.5470674339031},{"$f":"IF($D79=\"BT\",AQ79*Balance!G$49,IF($D79=\"MT\",AQ79*Balance!G$50,AQ79*Balance!G$51))","v":10408.33914853394},{"$f":"IF($D79=\"BT\",AR79*Balance!H$49,IF($D79=\"MT\",AR79*Balance!H$50,AR79*Balance!H$51))","v":10810.026492084226},{"$f":"IF($D79=\"BT\",AS79*Balance!I$49,IF($D79=\"MT\",AS79*Balance!I$50,AS79*Balance!I$51))","v":11229.254145041759},{"$f":"+SUMPRODUCT(BF79:BI79,PremisaCosto!$F$84:$I$84)","v":35529.632976358727}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!C162","v":0},{"$f":"+PremisaCosto!E162","v":0},{"$f":"+PremisaCosto!B162","v":0},null,1080944.4262718149,1165620.4716306517,1176783.314981384,1222067.7208464814,1269709.3563375939,1319479.9835117292,null,0,0,0,0,0,null,1120.6742140629315,1119.6854833050218,1138.7585786076072,1159.0978006561761,1179.2285993539726,null,1164499.7974165888,1175663.629498079,1220928.9622678738,1268550.2585369376,1318300.7549123752,{"$f":"+SUMPRODUCT(Z80:AC80,PremisaCosto!$F$84:$I$84)","v":4215416.3527432485},null,{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*F80),IF($C80=\"Ep\",F80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*G80),IF($C80=\"Ep\",G80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*H80),IF($C80=\"Ep\",H80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*I80),IF($C80=\"Ep\",I80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*J80),IF($C80=\"Ep\",J80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B80)*K80),IF($C80=\"Ep\",K80,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH80:AK80,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*F80),IF($C80=\"Efp\",F80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*G80),IF($C80=\"Efp\",G80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*H80),IF($C80=\"Efp\",H80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*I80),IF($C80=\"Efp\",I80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*J80),IF($C80=\"Efp\",J80,\"\"))","v":""},{"$f":"IF($C80=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B80)*K80),IF($C80=\"Efp\",K80,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP80:AS80,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX80:BA80,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF80:BI80,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!C163","v":0},{"$f":"+PremisaCosto!E163","v":0},{"$f":"+PremisaCosto!B163","v":0},null,288581.50495702092,311183.35335599084,314161.79510853626,326247.81895711983,338963.10663205321,352246.48588506941,null,0,0,0,0,0,null,478.13315157043559,477.71131179987458,485.84880533081463,494.52648901135223,503.11524933457935,null,310705.22020442039,313684.08379673638,325761.97015178902,338468.58014304185,351743.37063573481,{"$f":"+SUMPRODUCT(Z81:AC81,PremisaCosto!$F$84:$I$84)","v":1124736.5521174723},null,{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*F81),IF($C81=\"Ep\",F81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*G81),IF($C81=\"Ep\",G81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*H81),IF($C81=\"Ep\",H81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*I81),IF($C81=\"Ep\",I81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*J81),IF($C81=\"Ep\",J81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B81)*K81),IF($C81=\"Ep\",K81,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH81:AK81,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*F81),IF($C81=\"Efp\",F81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*G81),IF($C81=\"Efp\",G81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*H81),IF($C81=\"Efp\",H81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*I81),IF($C81=\"Efp\",I81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*J81),IF($C81=\"Efp\",J81,\"\"))","v":""},{"$f":"IF($C81=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B81)*K81),IF($C81=\"Efp\",K81,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP81:AS81,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX81:BA81,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF81:BI81,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!C164","v":"BTD"},{"$f":"+PremisaCosto!E164","v":"Et"},{"$f":"+PremisaCosto!B164","v":"BT"},null,285512.28488312796,307873.3545515752,310820.05207618576,322777.38521157647,335357.27820856601,348499.20580514765,null,0,0,0,0,0,null,478.13315157043559,477.71131179987458,485.84880533081463,494.52648901135223,503.11524933457935,null,307395.22140000475,310342.34076438588,322291.53640624566,334862.75171955465,347996.09055581305,{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":1112754.3720551692},null,{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*F82),IF($C82=\"Ep\",F82,\"\"))","v":101890.12114980465},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*G82),IF($C82=\"Ep\",G82,\"\"))","v":109870.06533500824},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*H82),IF($C82=\"Ep\",H82,\"\"))","v":110921.64659322731},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*I82),IF($C82=\"Ep\",I82,\"\"))","v":115188.83293266012},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*J82),IF($C82=\"Ep\",J82,\"\"))","v":119678.19079703196},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B82)*K82),IF($C82=\"Ep\",K82,\"\"))","v":124368.12067344967},{"$f":"+SUMPRODUCT(AH82:AK82,PremisaCosto!$F$84:$I$84)","v":397699.45592689165},null,{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*F82),IF($C82=\"Efp\",F82,\"\"))","v":183622.16373332331},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*G82),IF($C82=\"Efp\",G82,\"\"))","v":198003.28921656695},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*H82),IF($C82=\"Efp\",H82,\"\"))","v":199898.40548295845},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*I82),IF($C82=\"Efp\",I82,\"\"))","v":207588.55227891635},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*J82),IF($C82=\"Efp\",J82,\"\"))","v":215679.08741153404},{"$f":"IF($C82=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B82)*K82),IF($C82=\"Efp\",K82,\"\"))","v":224131.085131698},{"$f":"+SUMPRODUCT(AP82:AS82,PremisaCosto!$F$84:$I$84)","v":716717.51675997791},null,{"$f":"IF($D82=\"BT\",AF82*Balance!D$45,IF($D82=\"MT\",AF82*Balance!D$46,AF82*Balance!D$47))","v":115676.08755630201},{"$f":"IF($D82=\"BT\",AG82*Balance!E$45,IF($D82=\"MT\",AG82*Balance!E$46,AG82*Balance!E$47))","v":124735.73643928682},{"$f":"IF($D82=\"BT\",AH82*Balance!F$45,IF($D82=\"MT\",AH82*Balance!F$46,AH82*Balance!F$47))","v":118513.18341672605},{"$f":"IF($D82=\"BT\",AI82*Balance!G$45,IF($D82=\"MT\",AI82*Balance!G$46,AI82*Balance!G$47))","v":128408.26896372683},{"$f":"IF($D82=\"BT\",AJ82*Balance!H$45,IF($D82=\"MT\",AJ82*Balance!H$46,AJ82*Balance!H$47))","v":133418.61863609671},{"$f":"IF($D82=\"BT\",AK82*Balance!I$45,IF($D82=\"MT\",AK82*Balance!I$46,AK82*Balance!I$47))","v":138653.50351544985},{"$f":"+SUMPRODUCT(AX82:BA82,PremisaCosto!$F$84:$I$84)","v":438424.31792902015},null,{"$f":"IF($D82=\"BT\",AN82*Balance!D$49,IF($D82=\"MT\",AN82*Balance!D$50,AN82*Balance!D$51))","v":208466.66241631273},{"$f":"IF($D82=\"BT\",AO82*Balance!E$49,IF($D82=\"MT\",AO82*Balance!E$50,AO82*Balance!E$51))","v":224793.58706597536},{"$f":"IF($D82=\"BT\",AP82*Balance!F$49,IF($D82=\"MT\",AP82*Balance!F$50,AP82*Balance!F$51))","v":213579.55927747145},{"$f":"IF($D82=\"BT\",AQ82*Balance!G$49,IF($D82=\"MT\",AQ82*Balance!G$50,AQ82*Balance!G$51))","v":231412.07334225724},{"$f":"IF($D82=\"BT\",AR82*Balance!H$49,IF($D82=\"MT\",AR82*Balance!H$50,AR82*Balance!H$51))","v":240441.51837106876},{"$f":"IF($D82=\"BT\",AS82*Balance!I$49,IF($D82=\"MT\",AS82*Balance!I$50,AS82*Balance!I$51))","v":249875.61146659474},{"$f":"+SUMPRODUCT(BF82:BI82,PremisaCosto!$F$84:$I$84)","v":790110.17930846266}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!C165","v":"BTD"},{"$f":"+PremisaCosto!E165","v":"Et"},{"$f":"+PremisaCosto!B165","v":"BT"},null,2898.0853336294349,3125.4386321150355,3155.4128533147032,3276.9279807736193,3404.7732707670762,3538.3378119407475,null,0,0,0,0,0,null,0,0,0,0,0,null,3125.4386321150355,3155.4128533147032,3276.9279807736193,3404.7732707670762,3538.3378119407475,{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":11314.07310894538},null,{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*F83),IF($C83=\"Ep\",F83,\"\"))","v":1034.2331359466655},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*G83),IF($C83=\"Ep\",G83,\"\"))","v":1115.3681916098146},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*H83),IF($C83=\"Ep\",H83,\"\"))","v":1126.0650239042827},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*I83),IF($C83=\"Ep\",I83,\"\"))","v":1169.4298516677923},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*J83),IF($C83=\"Ep\",J83,\"\"))","v":1215.0537101690031},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B83)*K83),IF($C83=\"Ep\",K83,\"\"))","v":1262.7185848593308},{"$f":"+SUMPRODUCT(AH83:AK83,PremisaCosto!$F$84:$I$84)","v":4037.6275936430452},null,{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*F83),IF($C83=\"Efp\",F83,\"\"))","v":1863.8521976827694},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*G83),IF($C83=\"Efp\",G83,\"\"))","v":2010.0704405052209},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*H83),IF($C83=\"Efp\",H83,\"\"))","v":2029.3478294104204},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*I83),IF($C83=\"Efp\",I83,\"\"))","v":2107.498129105827},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*J83),IF($C83=\"Efp\",J83,\"\"))","v":2189.7195605980733},{"$f":"IF($C83=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B83)*K83),IF($C83=\"Efp\",K83,\"\"))","v":2275.6192270814167},{"$f":"+SUMPRODUCT(AP83:AS83,PremisaCosto!$F$84:$I$84)","v":7276.4455153023337},null,{"$f":"IF($D83=\"BT\",AF83*Balance!D$45,IF($D83=\"MT\",AF83*Balance!D$46,AF83*Balance!D$47))","v":1174.1672444524781},{"$f":"IF($D83=\"BT\",AG83*Balance!E$45,IF($D83=\"MT\",AG83*Balance!E$46,AG83*Balance!E$47))","v":1266.2800586965297},{"$f":"IF($D83=\"BT\",AH83*Balance!F$45,IF($D83=\"MT\",AH83*Balance!F$46,AH83*Balance!F$47))","v":1203.1335164589661},{"$f":"IF($D83=\"BT\",AI83*Balance!G$45,IF($D83=\"MT\",AI83*Balance!G$46,AI83*Balance!G$47))","v":1303.637332752176},{"$f":"IF($D83=\"BT\",AJ83*Balance!H$45,IF($D83=\"MT\",AJ83*Balance!H$46,AJ83*Balance!H$47))","v":1354.5558008505004},{"$f":"IF($D83=\"BT\",AK83*Balance!I$45,IF($D83=\"MT\",AK83*Balance!I$46,AK83*Balance!I$47))","v":1407.7591170210032},{"$f":"+SUMPRODUCT(AX83:BA83,PremisaCosto!$F$84:$I$84)","v":4451.0878876356674},null,{"$f":"IF($D83=\"BT\",AN83*Balance!D$49,IF($D83=\"MT\",AN83*Balance!D$50,AN83*Balance!D$51))","v":2116.0356625169379},{"$f":"IF($D83=\"BT\",AO83*Balance!E$49,IF($D83=\"MT\",AO83*Balance!E$50,AO83*Balance!E$51))","v":2282.0375679832264},{"$f":"IF($D83=\"BT\",AP83*Balance!F$49,IF($D83=\"MT\",AP83*Balance!F$50,AP83*Balance!F$51))","v":2168.2374803290818},{"$f":"IF($D83=\"BT\",AQ83*Balance!G$49,IF($D83=\"MT\",AQ83*Balance!G$50,AQ83*Balance!G$51))","v":2349.3613027660226},{"$f":"IF($D83=\"BT\",AR83*Balance!H$49,IF($D83=\"MT\",AR83*Balance!H$50,AR83*Balance!H$51))","v":2441.1244607708509},{"$f":"IF($D83=\"BT\",AS83*Balance!I$49,IF($D83=\"MT\",AS83*Balance!I$50,AS83*Balance!I$51))","v":2537.0052775053055},{"$f":"+SUMPRODUCT(BF83:BI83,PremisaCosto!$F$84:$I$84)","v":8021.5665627993585}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!C166","v":"BTD"},{"$f":"+PremisaCosto!E166","v":"Et"},{"$f":"+PremisaCosto!B166","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*F84),IF($C84=\"Ep\",F84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*G84),IF($C84=\"Ep\",G84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*H84),IF($C84=\"Ep\",H84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*I84),IF($C84=\"Ep\",I84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*J84),IF($C84=\"Ep\",J84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B84)*K84),IF($C84=\"Ep\",K84,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH84:AK84,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*F84),IF($C84=\"Efp\",F84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*G84),IF($C84=\"Efp\",G84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*H84),IF($C84=\"Efp\",H84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*I84),IF($C84=\"Efp\",I84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*J84),IF($C84=\"Efp\",J84,\"\"))","v":0},{"$f":"IF($C84=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B84)*K84),IF($C84=\"Efp\",K84,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP84:AS84,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D84=\"BT\",AF84*Balance!D$45,IF($D84=\"MT\",AF84*Balance!D$46,AF84*Balance!D$47))","v":0},{"$f":"IF($D84=\"BT\",AG84*Balance!E$45,IF($D84=\"MT\",AG84*Balance!E$46,AG84*Balance!E$47))","v":0},{"$f":"IF($D84=\"BT\",AH84*Balance!F$45,IF($D84=\"MT\",AH84*Balance!F$46,AH84*Balance!F$47))","v":0},{"$f":"IF($D84=\"BT\",AI84*Balance!G$45,IF($D84=\"MT\",AI84*Balance!G$46,AI84*Balance!G$47))","v":0},{"$f":"IF($D84=\"BT\",AJ84*Balance!H$45,IF($D84=\"MT\",AJ84*Balance!H$46,AJ84*Balance!H$47))","v":0},{"$f":"IF($D84=\"BT\",AK84*Balance!I$45,IF($D84=\"MT\",AK84*Balance!I$46,AK84*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX84:BA84,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D84=\"BT\",AN84*Balance!D$49,IF($D84=\"MT\",AN84*Balance!D$50,AN84*Balance!D$51))","v":0},{"$f":"IF($D84=\"BT\",AO84*Balance!E$49,IF($D84=\"MT\",AO84*Balance!E$50,AO84*Balance!E$51))","v":0},{"$f":"IF($D84=\"BT\",AP84*Balance!F$49,IF($D84=\"MT\",AP84*Balance!F$50,AP84*Balance!F$51))","v":0},{"$f":"IF($D84=\"BT\",AQ84*Balance!G$49,IF($D84=\"MT\",AQ84*Balance!G$50,AQ84*Balance!G$51))","v":0},{"$f":"IF($D84=\"BT\",AR84*Balance!H$49,IF($D84=\"MT\",AR84*Balance!H$50,AR84*Balance!H$51))","v":0},{"$f":"IF($D84=\"BT\",AS84*Balance!I$49,IF($D84=\"MT\",AS84*Balance!I$50,AS84*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF84:BI84,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!C167","v":"BTD"},{"$f":"+PremisaCosto!E167","v":"Et"},{"$f":"+PremisaCosto!B167","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*F85),IF($C85=\"Ep\",F85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*G85),IF($C85=\"Ep\",G85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*H85),IF($C85=\"Ep\",H85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*I85),IF($C85=\"Ep\",I85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*J85),IF($C85=\"Ep\",J85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B85)*K85),IF($C85=\"Ep\",K85,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH85:AK85,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*F85),IF($C85=\"Efp\",F85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*G85),IF($C85=\"Efp\",G85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*H85),IF($C85=\"Efp\",H85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*I85),IF($C85=\"Efp\",I85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*J85),IF($C85=\"Efp\",J85,\"\"))","v":0},{"$f":"IF($C85=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B85)*K85),IF($C85=\"Efp\",K85,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP85:AS85,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D85=\"BT\",AF85*Balance!D$45,IF($D85=\"MT\",AF85*Balance!D$46,AF85*Balance!D$47))","v":0},{"$f":"IF($D85=\"BT\",AG85*Balance!E$45,IF($D85=\"MT\",AG85*Balance!E$46,AG85*Balance!E$47))","v":0},{"$f":"IF($D85=\"BT\",AH85*Balance!F$45,IF($D85=\"MT\",AH85*Balance!F$46,AH85*Balance!F$47))","v":0},{"$f":"IF($D85=\"BT\",AI85*Balance!G$45,IF($D85=\"MT\",AI85*Balance!G$46,AI85*Balance!G$47))","v":0},{"$f":"IF($D85=\"BT\",AJ85*Balance!H$45,IF($D85=\"MT\",AJ85*Balance!H$46,AJ85*Balance!H$47))","v":0},{"$f":"IF($D85=\"BT\",AK85*Balance!I$45,IF($D85=\"MT\",AK85*Balance!I$46,AK85*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX85:BA85,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D85=\"BT\",AN85*Balance!D$49,IF($D85=\"MT\",AN85*Balance!D$50,AN85*Balance!D$51))","v":0},{"$f":"IF($D85=\"BT\",AO85*Balance!E$49,IF($D85=\"MT\",AO85*Balance!E$50,AO85*Balance!E$51))","v":0},{"$f":"IF($D85=\"BT\",AP85*Balance!F$49,IF($D85=\"MT\",AP85*Balance!F$50,AP85*Balance!F$51))","v":0},{"$f":"IF($D85=\"BT\",AQ85*Balance!G$49,IF($D85=\"MT\",AQ85*Balance!G$50,AQ85*Balance!G$51))","v":0},{"$f":"IF($D85=\"BT\",AR85*Balance!H$49,IF($D85=\"MT\",AR85*Balance!H$50,AR85*Balance!H$51))","v":0},{"$f":"IF($D85=\"BT\",AS85*Balance!I$49,IF($D85=\"MT\",AS85*Balance!I$50,AS85*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF85:BI85,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!C168","v":"BTD"},{"$f":"+PremisaCosto!E168","v":"Et"},{"$f":"+PremisaCosto!B168","v":"BT"},null,32.597093383529675,35.154318533455587,35.491462673487,36.858240908525779,38.29621956574568,39.798527234482926,null,0,0,0,0,0,null,0,0,0,0,0,null,35.154318533455587,35.491462673487,36.858240908525779,38.29621956574568,39.798527234482926,{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":127.25846730623978},null,{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*F86),IF($C86=\"Ep\",F86,\"\"))","v":11.632850738240174},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*G86),IF($C86=\"Ep\",G86,\"\"))","v":12.545441873994402},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*H86),IF($C86=\"Ep\",H86,\"\"))","v":12.665757738114957},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*I86),IF($C86=\"Ep\",I86,\"\"))","v":13.153516785015594},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*J86),IF($C86=\"Ep\",J86,\"\"))","v":13.666684964994062},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B86)*K86),IF($C86=\"Ep\",K86,\"\"))","v":14.202810093321121},{"$f":"+SUMPRODUCT(AH86:AK86,PremisaCosto!$F$84:$I$84)","v":45.414440420589628},null,{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*F86),IF($C86=\"Efp\",F86,\"\"))","v":20.964242645289502},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*G86),IF($C86=\"Efp\",G86,\"\"))","v":22.608876659461185},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*H86),IF($C86=\"Efp\",H86,\"\"))","v":22.825704935372045},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*I86),IF($C86=\"Efp\",I86,\"\"))","v":23.704724123510186},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*J86),IF($C86=\"Efp\",J86,\"\"))","v":24.629534600751619},{"$f":"IF($C86=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B86)*K86),IF($C86=\"Efp\",K86,\"\"))","v":25.595717141161806},{"$f":"+SUMPRODUCT(AP86:AS86,PremisaCosto!$F$84:$I$84)","v":81.844026885650166},null,{"$f":"IF($D86=\"BT\",AF86*Balance!D$45,IF($D86=\"MT\",AF86*Balance!D$46,AF86*Balance!D$47))","v":13.206802046565659},{"$f":"IF($D86=\"BT\",AG86*Balance!E$45,IF($D86=\"MT\",AG86*Balance!E$46,AG86*Balance!E$47))","v":14.242868850013695},{"$f":"IF($D86=\"BT\",AH86*Balance!F$45,IF($D86=\"MT\",AH86*Balance!F$46,AH86*Balance!F$47))","v":13.532608972473433},{"$f":"IF($D86=\"BT\",AI86*Balance!G$45,IF($D86=\"MT\",AI86*Balance!G$46,AI86*Balance!G$47))","v":14.663056115314461},{"$f":"IF($D86=\"BT\",AJ86*Balance!H$45,IF($D86=\"MT\",AJ86*Balance!H$46,AJ86*Balance!H$47))","v":15.235777021868548},{"$f":"IF($D86=\"BT\",AK86*Balance!I$45,IF($D86=\"MT\",AK86*Balance!I$46,AK86*Balance!I$47))","v":15.834197449796875},{"$f":"+SUMPRODUCT(AX86:BA86,PremisaCosto!$F$84:$I$84)","v":50.064960423318581},null,{"$f":"IF($D86=\"BT\",AN86*Balance!D$49,IF($D86=\"MT\",AN86*Balance!D$50,AN86*Balance!D$51))","v":23.800752618819697},{"$f":"IF($D86=\"BT\",AO86*Balance!E$49,IF($D86=\"MT\",AO86*Balance!E$50,AO86*Balance!E$51))","v":25.667909376261246},{"$f":"IF($D86=\"BT\",AP86*Balance!F$49,IF($D86=\"MT\",AP86*Balance!F$50,AP86*Balance!F$51))","v":24.387908390344684},{"$f":"IF($D86=\"BT\",AQ86*Balance!G$49,IF($D86=\"MT\",AQ86*Balance!G$50,AQ86*Balance!G$51))","v":26.425153493326096},{"$f":"IF($D86=\"BT\",AR86*Balance!H$49,IF($D86=\"MT\",AR86*Balance!H$50,AR86*Balance!H$51))","v":27.457287432220468},{"$f":"IF($D86=\"BT\",AS86*Balance!I$49,IF($D86=\"MT\",AS86*Balance!I$50,AS86*Balance!I$51))","v":28.535735985999924},{"$f":"+SUMPRODUCT(BF86:BI86,PremisaCosto!$F$84:$I$84)","v":90.225001760836392}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!C169","v":"BTD"},{"$f":"+PremisaCosto!E169","v":"Et"},{"$f":"+PremisaCosto!B169","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*F87),IF($C87=\"Ep\",F87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*G87),IF($C87=\"Ep\",G87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*H87),IF($C87=\"Ep\",H87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*I87),IF($C87=\"Ep\",I87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*J87),IF($C87=\"Ep\",J87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B87)*K87),IF($C87=\"Ep\",K87,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH87:AK87,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*F87),IF($C87=\"Efp\",F87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*G87),IF($C87=\"Efp\",G87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*H87),IF($C87=\"Efp\",H87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*I87),IF($C87=\"Efp\",I87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*J87),IF($C87=\"Efp\",J87,\"\"))","v":0},{"$f":"IF($C87=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B87)*K87),IF($C87=\"Efp\",K87,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP87:AS87,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D87=\"BT\",AF87*Balance!D$45,IF($D87=\"MT\",AF87*Balance!D$46,AF87*Balance!D$47))","v":0},{"$f":"IF($D87=\"BT\",AG87*Balance!E$45,IF($D87=\"MT\",AG87*Balance!E$46,AG87*Balance!E$47))","v":0},{"$f":"IF($D87=\"BT\",AH87*Balance!F$45,IF($D87=\"MT\",AH87*Balance!F$46,AH87*Balance!F$47))","v":0},{"$f":"IF($D87=\"BT\",AI87*Balance!G$45,IF($D87=\"MT\",AI87*Balance!G$46,AI87*Balance!G$47))","v":0},{"$f":"IF($D87=\"BT\",AJ87*Balance!H$45,IF($D87=\"MT\",AJ87*Balance!H$46,AJ87*Balance!H$47))","v":0},{"$f":"IF($D87=\"BT\",AK87*Balance!I$45,IF($D87=\"MT\",AK87*Balance!I$46,AK87*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX87:BA87,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D87=\"BT\",AN87*Balance!D$49,IF($D87=\"MT\",AN87*Balance!D$50,AN87*Balance!D$51))","v":0},{"$f":"IF($D87=\"BT\",AO87*Balance!E$49,IF($D87=\"MT\",AO87*Balance!E$50,AO87*Balance!E$51))","v":0},{"$f":"IF($D87=\"BT\",AP87*Balance!F$49,IF($D87=\"MT\",AP87*Balance!F$50,AP87*Balance!F$51))","v":0},{"$f":"IF($D87=\"BT\",AQ87*Balance!G$49,IF($D87=\"MT\",AQ87*Balance!G$50,AQ87*Balance!G$51))","v":0},{"$f":"IF($D87=\"BT\",AR87*Balance!H$49,IF($D87=\"MT\",AR87*Balance!H$50,AR87*Balance!H$51))","v":0},{"$f":"IF($D87=\"BT\",AS87*Balance!I$49,IF($D87=\"MT\",AS87*Balance!I$50,AS87*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF87:BI87,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!C170","v":"BTD"},{"$f":"+PremisaCosto!E170","v":"Et"},{"$f":"+PremisaCosto!B170","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*F88),IF($C88=\"Ep\",F88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*G88),IF($C88=\"Ep\",G88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*H88),IF($C88=\"Ep\",H88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*I88),IF($C88=\"Ep\",I88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*J88),IF($C88=\"Ep\",J88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B88)*K88),IF($C88=\"Ep\",K88,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH88:AK88,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*F88),IF($C88=\"Efp\",F88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*G88),IF($C88=\"Efp\",G88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*H88),IF($C88=\"Efp\",H88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*I88),IF($C88=\"Efp\",I88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*J88),IF($C88=\"Efp\",J88,\"\"))","v":0},{"$f":"IF($C88=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B88)*K88),IF($C88=\"Efp\",K88,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP88:AS88,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D88=\"BT\",AF88*Balance!D$45,IF($D88=\"MT\",AF88*Balance!D$46,AF88*Balance!D$47))","v":0},{"$f":"IF($D88=\"BT\",AG88*Balance!E$45,IF($D88=\"MT\",AG88*Balance!E$46,AG88*Balance!E$47))","v":0},{"$f":"IF($D88=\"BT\",AH88*Balance!F$45,IF($D88=\"MT\",AH88*Balance!F$46,AH88*Balance!F$47))","v":0},{"$f":"IF($D88=\"BT\",AI88*Balance!G$45,IF($D88=\"MT\",AI88*Balance!G$46,AI88*Balance!G$47))","v":0},{"$f":"IF($D88=\"BT\",AJ88*Balance!H$45,IF($D88=\"MT\",AJ88*Balance!H$46,AJ88*Balance!H$47))","v":0},{"$f":"IF($D88=\"BT\",AK88*Balance!I$45,IF($D88=\"MT\",AK88*Balance!I$46,AK88*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX88:BA88,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D88=\"BT\",AN88*Balance!D$49,IF($D88=\"MT\",AN88*Balance!D$50,AN88*Balance!D$51))","v":0},{"$f":"IF($D88=\"BT\",AO88*Balance!E$49,IF($D88=\"MT\",AO88*Balance!E$50,AO88*Balance!E$51))","v":0},{"$f":"IF($D88=\"BT\",AP88*Balance!F$49,IF($D88=\"MT\",AP88*Balance!F$50,AP88*Balance!F$51))","v":0},{"$f":"IF($D88=\"BT\",AQ88*Balance!G$49,IF($D88=\"MT\",AQ88*Balance!G$50,AQ88*Balance!G$51))","v":0},{"$f":"IF($D88=\"BT\",AR88*Balance!H$49,IF($D88=\"MT\",AR88*Balance!H$50,AR88*Balance!H$51))","v":0},{"$f":"IF($D88=\"BT\",AS88*Balance!I$49,IF($D88=\"MT\",AS88*Balance!I$50,AS88*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF88:BI88,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!C171","v":"BTD"},{"$f":"+PremisaCosto!E171","v":"Et"},{"$f":"+PremisaCosto!B171","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*F89),IF($C89=\"Ep\",F89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*G89),IF($C89=\"Ep\",G89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*H89),IF($C89=\"Ep\",H89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*I89),IF($C89=\"Ep\",I89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*J89),IF($C89=\"Ep\",J89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B89)*K89),IF($C89=\"Ep\",K89,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH89:AK89,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*F89),IF($C89=\"Efp\",F89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*G89),IF($C89=\"Efp\",G89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*H89),IF($C89=\"Efp\",H89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*I89),IF($C89=\"Efp\",I89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*J89),IF($C89=\"Efp\",J89,\"\"))","v":0},{"$f":"IF($C89=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B89)*K89),IF($C89=\"Efp\",K89,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP89:AS89,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D89=\"BT\",AF89*Balance!D$45,IF($D89=\"MT\",AF89*Balance!D$46,AF89*Balance!D$47))","v":0},{"$f":"IF($D89=\"BT\",AG89*Balance!E$45,IF($D89=\"MT\",AG89*Balance!E$46,AG89*Balance!E$47))","v":0},{"$f":"IF($D89=\"BT\",AH89*Balance!F$45,IF($D89=\"MT\",AH89*Balance!F$46,AH89*Balance!F$47))","v":0},{"$f":"IF($D89=\"BT\",AI89*Balance!G$45,IF($D89=\"MT\",AI89*Balance!G$46,AI89*Balance!G$47))","v":0},{"$f":"IF($D89=\"BT\",AJ89*Balance!H$45,IF($D89=\"MT\",AJ89*Balance!H$46,AJ89*Balance!H$47))","v":0},{"$f":"IF($D89=\"BT\",AK89*Balance!I$45,IF($D89=\"MT\",AK89*Balance!I$46,AK89*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX89:BA89,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D89=\"BT\",AN89*Balance!D$49,IF($D89=\"MT\",AN89*Balance!D$50,AN89*Balance!D$51))","v":0},{"$f":"IF($D89=\"BT\",AO89*Balance!E$49,IF($D89=\"MT\",AO89*Balance!E$50,AO89*Balance!E$51))","v":0},{"$f":"IF($D89=\"BT\",AP89*Balance!F$49,IF($D89=\"MT\",AP89*Balance!F$50,AP89*Balance!F$51))","v":0},{"$f":"IF($D89=\"BT\",AQ89*Balance!G$49,IF($D89=\"MT\",AQ89*Balance!G$50,AQ89*Balance!G$51))","v":0},{"$f":"IF($D89=\"BT\",AR89*Balance!H$49,IF($D89=\"MT\",AR89*Balance!H$50,AR89*Balance!H$51))","v":0},{"$f":"IF($D89=\"BT\",AS89*Balance!I$49,IF($D89=\"MT\",AS89*Balance!I$50,AS89*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF89:BI89,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C172","v":"BTD"},{"$f":"+PremisaCosto!E172","v":"Et"},{"$f":"+PremisaCosto!B172","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*F90),IF($C90=\"Ep\",F90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*G90),IF($C90=\"Ep\",G90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*H90),IF($C90=\"Ep\",H90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*I90),IF($C90=\"Ep\",I90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*J90),IF($C90=\"Ep\",J90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B90)*K90),IF($C90=\"Ep\",K90,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH90:AK90,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*F90),IF($C90=\"Efp\",F90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*G90),IF($C90=\"Efp\",G90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*H90),IF($C90=\"Efp\",H90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*I90),IF($C90=\"Efp\",I90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*J90),IF($C90=\"Efp\",J90,\"\"))","v":0},{"$f":"IF($C90=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B90)*K90),IF($C90=\"Efp\",K90,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP90:AS90,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D90=\"BT\",AF90*Balance!D$45,IF($D90=\"MT\",AF90*Balance!D$46,AF90*Balance!D$47))","v":0},{"$f":"IF($D90=\"BT\",AG90*Balance!E$45,IF($D90=\"MT\",AG90*Balance!E$46,AG90*Balance!E$47))","v":0},{"$f":"IF($D90=\"BT\",AH90*Balance!F$45,IF($D90=\"MT\",AH90*Balance!F$46,AH90*Balance!F$47))","v":0},{"$f":"IF($D90=\"BT\",AI90*Balance!G$45,IF($D90=\"MT\",AI90*Balance!G$46,AI90*Balance!G$47))","v":0},{"$f":"IF($D90=\"BT\",AJ90*Balance!H$45,IF($D90=\"MT\",AJ90*Balance!H$46,AJ90*Balance!H$47))","v":0},{"$f":"IF($D90=\"BT\",AK90*Balance!I$45,IF($D90=\"MT\",AK90*Balance!I$46,AK90*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX90:BA90,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D90=\"BT\",AN90*Balance!D$49,IF($D90=\"MT\",AN90*Balance!D$50,AN90*Balance!D$51))","v":0},{"$f":"IF($D90=\"BT\",AO90*Balance!E$49,IF($D90=\"MT\",AO90*Balance!E$50,AO90*Balance!E$51))","v":0},{"$f":"IF($D90=\"BT\",AP90*Balance!F$49,IF($D90=\"MT\",AP90*Balance!F$50,AP90*Balance!F$51))","v":0},{"$f":"IF($D90=\"BT\",AQ90*Balance!G$49,IF($D90=\"MT\",AQ90*Balance!G$50,AQ90*Balance!G$51))","v":0},{"$f":"IF($D90=\"BT\",AR90*Balance!H$49,IF($D90=\"MT\",AR90*Balance!H$50,AR90*Balance!H$51))","v":0},{"$f":"IF($D90=\"BT\",AS90*Balance!I$49,IF($D90=\"MT\",AS90*Balance!I$50,AS90*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF90:BI90,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!C173","v":"BTD"},{"$f":"+PremisaCosto!E173","v":"Et"},{"$f":"+PremisaCosto!B173","v":"BT"},null,138.53764688000112,149.40585376718624,150.83871636231973,156.64752386123453,162.75893315441911,169.14374074655242,null,0,0,0,0,0,null,0,0,0,0,0,null,149.40585376718624,150.83871636231973,156.64752386123453,162.75893315441911,169.14374074655242,{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":540.84848605151899},null,{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*F91),IF($C91=\"Ep\",F91,\"\"))","v":49.439615637520738},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*G91),IF($C91=\"Ep\",G91,\"\"))","v":53.318127964476211},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*H91),IF($C91=\"Ep\",H91,\"\"))","v":53.829470386988561},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*I91),IF($C91=\"Ep\",I91,\"\"))","v":55.90244633631626},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*J91),IF($C91=\"Ep\",J91,\"\"))","v":58.083411101224755},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B91)*K91),IF($C91=\"Ep\",K91,\"\"))","v":60.361942896614757},{"$f":"+SUMPRODUCT(AH91:AK91,PremisaCosto!$F$84:$I$84)","v":193.01137178750588},null,{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*F91),IF($C91=\"Efp\",F91,\"\"))","v":89.098031242480374},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*G91),IF($C91=\"Efp\",G91,\"\"))","v":96.08772580271004},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*H91),IF($C91=\"Efp\",H91,\"\"))","v":97.009245975331169},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*I91),IF($C91=\"Efp\",I91,\"\"))","v":100.74507752491827},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*J91),IF($C91=\"Efp\",J91,\"\"))","v":104.67552205319436},{"$f":"IF($C91=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B91)*K91),IF($C91=\"Efp\",K91,\"\"))","v":108.78179784993766},{"$f":"+SUMPRODUCT(AP91:AS91,PremisaCosto!$F$84:$I$84)","v":347.83711426401317},null,{"$f":"IF($D91=\"BT\",AF91*Balance!D$45,IF($D91=\"MT\",AF91*Balance!D$46,AF91*Balance!D$47))","v":56.128908697904045},{"$f":"IF($D91=\"BT\",AG91*Balance!E$45,IF($D91=\"MT\",AG91*Balance!E$46,AG91*Balance!E$47))","v":60.532192612558205},{"$f":"IF($D91=\"BT\",AH91*Balance!F$45,IF($D91=\"MT\",AH91*Balance!F$46,AH91*Balance!F$47))","v":57.513588133012085},{"$f":"IF($D91=\"BT\",AI91*Balance!G$45,IF($D91=\"MT\",AI91*Balance!G$46,AI91*Balance!G$47))","v":62.317988490086442},{"$f":"IF($D91=\"BT\",AJ91*Balance!H$45,IF($D91=\"MT\",AJ91*Balance!H$46,AJ91*Balance!H$47))","v":64.752052342941326},{"$f":"IF($D91=\"BT\",AK91*Balance!I$45,IF($D91=\"MT\",AK91*Balance!I$46,AK91*Balance!I$47))","v":67.295339161636704},{"$f":"+SUMPRODUCT(AX91:BA91,PremisaCosto!$F$84:$I$84)","v":212.77608179910393},null,{"$f":"IF($D91=\"BT\",AN91*Balance!D$49,IF($D91=\"MT\",AN91*Balance!D$50,AN91*Balance!D$51))","v":101.15319862998369},{"$f":"IF($D91=\"BT\",AO91*Balance!E$49,IF($D91=\"MT\",AO91*Balance!E$50,AO91*Balance!E$51))","v":109.0886148491103},{"$f":"IF($D91=\"BT\",AP91*Balance!F$49,IF($D91=\"MT\",AP91*Balance!F$50,AP91*Balance!F$51))","v":103.64861065896488},{"$f":"IF($D91=\"BT\",AQ91*Balance!G$49,IF($D91=\"MT\",AQ91*Balance!G$50,AQ91*Balance!G$51))","v":112.30690234663589},{"$f":"IF($D91=\"BT\",AR91*Balance!H$49,IF($D91=\"MT\",AR91*Balance!H$50,AR91*Balance!H$51))","v":116.69347158693697},{"$f":"IF($D91=\"BT\",AS91*Balance!I$49,IF($D91=\"MT\",AS91*Balance!I$50,AS91*Balance!I$51))","v":121.27687794049966},{"$f":"+SUMPRODUCT(BF91:BI91,PremisaCosto!$F$84:$I$84)","v":383.45625748355457}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C174","v":0},{"$f":"+PremisaCosto!E174","v":0},{"$f":"+PremisaCosto!B174","v":0},null,362995.12760855822,391431.4949099907,395180.68954334117,410388.96284444502,426388.82645098399,443103.72253320483,null,0,0,0,0,0,null,314.51948176394103,314.24199247965169,319.59489520100095,325.30313895098914,330.95288826660038,null,391116.97542822675,394866.44755086151,410069.36794924404,426063.52331203298,442772.76964493823,{"$f":"+SUMPRODUCT(Z92:AC92,PremisaCosto!$F$84:$I$84)","v":1415817.5155310072},null,{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*F92),IF($C92=\"Ep\",F92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*G92),IF($C92=\"Ep\",G92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*H92),IF($C92=\"Ep\",H92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*I92),IF($C92=\"Ep\",I92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*J92),IF($C92=\"Ep\",J92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B92)*K92),IF($C92=\"Ep\",K92,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH92:AK92,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*F92),IF($C92=\"Efp\",F92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*G92),IF($C92=\"Efp\",G92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*H92),IF($C92=\"Efp\",H92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*I92),IF($C92=\"Efp\",I92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*J92),IF($C92=\"Efp\",J92,\"\"))","v":""},{"$f":"IF($C92=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B92)*K92),IF($C92=\"Efp\",K92,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP92:AS92,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX92:BA92,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF92:BI92,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!C175","v":"BTD"},{"$f":"+PremisaCosto!E175","v":"Et"},{"$f":"+PremisaCosto!B175","v":"BT"},null,360656.28615829005,388909.17255521531,392634.17709651857,407744.38405925833,423641.07269714179,440248.17820413073,null,0,0,0,0,0,null,314.51948176394103,314.24199247965169,319.59489520100095,325.30313895098914,330.95288826660038,null,388594.65307345137,392319.93510403892,407424.78916405735,423315.76955819078,439917.22531586414,{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":1406686.7205017847},null,{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*F93),IF($C93=\"Ep\",F93,\"\"))","v":128706.59034916479},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*G93),IF($C93=\"Ep\",G93,\"\"))","v":138789.13379906485},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*H93),IF($C93=\"Ep\",H93,\"\"))","v":140118.4677160006},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*I93),IF($C93=\"Ep\",I93,\"\"))","v":145510.81298290353},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*J93),IF($C93=\"Ep\",J93,\"\"))","v":151183.82818033255},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B93)*K93),IF($C93=\"Ep\",K93,\"\"))","v":157110.36823358224},{"$f":"+SUMPRODUCT(AH93:AK93,PremisaCosto!$F$84:$I$84)","v":502391.39337071427},null,{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*F93),IF($C93=\"Efp\",F93,\"\"))","v":231949.69580912526},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*G93),IF($C93=\"Efp\",G93,\"\"))","v":250120.03875615046},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*H93),IF($C93=\"Efp\",H93,\"\"))","v":252515.70938051798},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*I93),IF($C93=\"Efp\",I93,\"\"))","v":262233.57107635483},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*J93),IF($C93=\"Efp\",J93,\"\"))","v":272457.24451680924},{"$f":"IF($C93=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B93)*K93),IF($C93=\"Efp\",K93,\"\"))","v":283137.80997054849},{"$f":"+SUMPRODUCT(AP93:AS93,PremisaCosto!$F$84:$I$84)","v":905388.99797850125},null,{"$f":"IF($D93=\"BT\",AF93*Balance!D$45,IF($D93=\"MT\",AF93*Balance!D$46,AF93*Balance!D$47))","v":146120.88636555348},{"$f":"IF($D93=\"BT\",AG93*Balance!E$45,IF($D93=\"MT\",AG93*Balance!E$46,AG93*Balance!E$47))","v":157567.62100223219},{"$f":"IF($D93=\"BT\",AH93*Balance!F$45,IF($D93=\"MT\",AH93*Balance!F$46,AH93*Balance!F$47))","v":149708.25059417135},{"$f":"IF($D93=\"BT\",AI93*Balance!G$45,IF($D93=\"MT\",AI93*Balance!G$46,AI93*Balance!G$47))","v":162210.09567448642},{"$f":"IF($D93=\"BT\",AJ93*Balance!H$45,IF($D93=\"MT\",AJ93*Balance!H$46,AJ93*Balance!H$47))","v":168541.46425179081},{"$f":"IF($D93=\"BT\",AK93*Balance!I$45,IF($D93=\"MT\",AK93*Balance!I$46,AK93*Balance!I$47))","v":175156.64686600899},{"$f":"+SUMPRODUCT(AX93:BA93,PremisaCosto!$F$84:$I$84)","v":553836.94175186788},null,{"$f":"IF($D93=\"BT\",AN93*Balance!D$49,IF($D93=\"MT\",AN93*Balance!D$50,AN93*Balance!D$51))","v":263333.02010334725},{"$f":"IF($D93=\"BT\",AO93*Balance!E$49,IF($D93=\"MT\",AO93*Balance!E$50,AO93*Balance!E$51))","v":283961.85200529214},{"$f":"IF($D93=\"BT\",AP93*Balance!F$49,IF($D93=\"MT\",AP93*Balance!F$50,AP93*Balance!F$51))","v":269798.01959814469},{"$f":"IF($D93=\"BT\",AQ93*Balance!G$49,IF($D93=\"MT\",AQ93*Balance!G$50,AQ93*Balance!G$51))","v":292328.32791852747},{"$f":"IF($D93=\"BT\",AR93*Balance!H$49,IF($D93=\"MT\",AR93*Balance!H$50,AR93*Balance!H$51))","v":303738.4586008584},{"$f":"IF($D93=\"BT\",AS93*Balance!I$49,IF($D93=\"MT\",AS93*Balance!I$50,AS93*Balance!I$51))","v":315660.06720634719},{"$f":"+SUMPRODUCT(BF93:BI93,PremisaCosto!$F$84:$I$84)","v":998102.03827713802}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!C176","v":"BTD"},{"$f":"+PremisaCosto!E176","v":"Et"},{"$f":"+PremisaCosto!B176","v":"BT"},null,2108.6244782470758,2274.0449801329082,2295.85399169119,2384.2674587702609,2477.2867031591736,2574.4672304806145,null,0,0,0,0,0,null,0,0,0,0,0,null,2274.0449801329082,2295.85399169119,2384.2674587702609,2477.2867031591736,2574.4672304806145,{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":8232.0321038723851},null,{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*F94),IF($C94=\"Ep\",F94,\"\"))","v":752.50003212991123},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*G94),IF($C94=\"Ep\",G94,\"\"))","v":811.53327122401288},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*H94),IF($C94=\"Ep\",H94,\"\"))","v":819.31620368431118},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*I94),IF($C94=\"Ep\",I94,\"\"))","v":850.868117030696},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*J94),IF($C94=\"Ep\",J94,\"\"))","v":884.06368367305333},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B94)*K94),IF($C94=\"Ep\",K94,\"\"))","v":918.74427791171001},{"$f":"+SUMPRODUCT(AH94:AK94,PremisaCosto!$F$84:$I$84)","v":2937.7466147068908},null,{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*F94),IF($C94=\"Efp\",F94,\"\"))","v":1356.1244461171646},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*G94),IF($C94=\"Efp\",G94,\"\"))","v":1462.5117089088953},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*H94),IF($C94=\"Efp\",H94,\"\"))","v":1476.5377880068788},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*I94),IF($C94=\"Efp\",I94,\"\"))","v":1533.399341739565},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*J94),IF($C94=\"Efp\",J94,\"\"))","v":1593.2230194861202},{"$f":"IF($C94=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B94)*K94),IF($C94=\"Efp\",K94,\"\"))","v":1655.7229525689045},{"$f":"+SUMPRODUCT(AP94:AS94,PremisaCosto!$F$84:$I$84)","v":5294.2854891654952},null,{"$f":"IF($D94=\"BT\",AF94*Balance!D$45,IF($D94=\"MT\",AF94*Balance!D$46,AF94*Balance!D$47))","v":854.31500738721604},{"$f":"IF($D94=\"BT\",AG94*Balance!E$45,IF($D94=\"MT\",AG94*Balance!E$46,AG94*Balance!E$47))","v":921.33557873526081},{"$f":"IF($D94=\"BT\",AH94*Balance!F$45,IF($D94=\"MT\",AH94*Balance!F$46,AH94*Balance!F$47))","v":875.39064290687509},{"$f":"IF($D94=\"BT\",AI94*Balance!G$45,IF($D94=\"MT\",AI94*Balance!G$46,AI94*Balance!G$47))","v":948.51644245940395},{"$f":"IF($D94=\"BT\",AJ94*Balance!H$45,IF($D94=\"MT\",AJ94*Balance!H$46,AJ94*Balance!H$47))","v":985.56432610212175},{"$f":"IF($D94=\"BT\",AK94*Balance!I$45,IF($D94=\"MT\",AK94*Balance!I$46,AK94*Balance!I$47))","v":1024.2746475337353},{"$f":"+SUMPRODUCT(AX94:BA94,PremisaCosto!$F$84:$I$84)","v":3238.5771273834207},null,{"$f":"IF($D94=\"BT\",AN94*Balance!D$49,IF($D94=\"MT\",AN94*Balance!D$50,AN94*Balance!D$51))","v":1539.6111850298989},{"$f":"IF($D94=\"BT\",AO94*Balance!E$49,IF($D94=\"MT\",AO94*Balance!E$50,AO94*Balance!E$51))","v":1660.3928877768992},{"$f":"IF($D94=\"BT\",AP94*Balance!F$49,IF($D94=\"MT\",AP94*Balance!F$50,AP94*Balance!F$51))","v":1577.5928240004214},{"$f":"IF($D94=\"BT\",AQ94*Balance!G$49,IF($D94=\"MT\",AQ94*Balance!G$50,AQ94*Balance!G$51))","v":1709.3771165995317},{"$f":"IF($D94=\"BT\",AR94*Balance!H$49,IF($D94=\"MT\",AR94*Balance!H$50,AR94*Balance!H$51))","v":1776.1432807717613},{"$f":"IF($D94=\"BT\",AS94*Balance!I$49,IF($D94=\"MT\",AS94*Balance!I$50,AS94*Balance!I$51))","v":1845.9054215943702},{"$f":"+SUMPRODUCT(BF94:BI94,PremisaCosto!$F$84:$I$84)","v":5836.4298014041033}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!C177","v":"BTD"},{"$f":"+PremisaCosto!E177","v":"Et"},{"$f":"+PremisaCosto!B177","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*F95),IF($C95=\"Ep\",F95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*G95),IF($C95=\"Ep\",G95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*H95),IF($C95=\"Ep\",H95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*I95),IF($C95=\"Ep\",I95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*J95),IF($C95=\"Ep\",J95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B95)*K95),IF($C95=\"Ep\",K95,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH95:AK95,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*F95),IF($C95=\"Efp\",F95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*G95),IF($C95=\"Efp\",G95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*H95),IF($C95=\"Efp\",H95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*I95),IF($C95=\"Efp\",I95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*J95),IF($C95=\"Efp\",J95,\"\"))","v":0},{"$f":"IF($C95=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B95)*K95),IF($C95=\"Efp\",K95,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP95:AS95,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D95=\"BT\",AF95*Balance!D$45,IF($D95=\"MT\",AF95*Balance!D$46,AF95*Balance!D$47))","v":0},{"$f":"IF($D95=\"BT\",AG95*Balance!E$45,IF($D95=\"MT\",AG95*Balance!E$46,AG95*Balance!E$47))","v":0},{"$f":"IF($D95=\"BT\",AH95*Balance!F$45,IF($D95=\"MT\",AH95*Balance!F$46,AH95*Balance!F$47))","v":0},{"$f":"IF($D95=\"BT\",AI95*Balance!G$45,IF($D95=\"MT\",AI95*Balance!G$46,AI95*Balance!G$47))","v":0},{"$f":"IF($D95=\"BT\",AJ95*Balance!H$45,IF($D95=\"MT\",AJ95*Balance!H$46,AJ95*Balance!H$47))","v":0},{"$f":"IF($D95=\"BT\",AK95*Balance!I$45,IF($D95=\"MT\",AK95*Balance!I$46,AK95*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX95:BA95,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D95=\"BT\",AN95*Balance!D$49,IF($D95=\"MT\",AN95*Balance!D$50,AN95*Balance!D$51))","v":0},{"$f":"IF($D95=\"BT\",AO95*Balance!E$49,IF($D95=\"MT\",AO95*Balance!E$50,AO95*Balance!E$51))","v":0},{"$f":"IF($D95=\"BT\",AP95*Balance!F$49,IF($D95=\"MT\",AP95*Balance!F$50,AP95*Balance!F$51))","v":0},{"$f":"IF($D95=\"BT\",AQ95*Balance!G$49,IF($D95=\"MT\",AQ95*Balance!G$50,AQ95*Balance!G$51))","v":0},{"$f":"IF($D95=\"BT\",AR95*Balance!H$49,IF($D95=\"MT\",AR95*Balance!H$50,AR95*Balance!H$51))","v":0},{"$f":"IF($D95=\"BT\",AS95*Balance!I$49,IF($D95=\"MT\",AS95*Balance!I$50,AS95*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF95:BI95,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!C178","v":"BTD"},{"$f":"+PremisaCosto!E178","v":"Et"},{"$f":"+PremisaCosto!B178","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*F96),IF($C96=\"Ep\",F96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*G96),IF($C96=\"Ep\",G96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*H96),IF($C96=\"Ep\",H96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*I96),IF($C96=\"Ep\",I96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*J96),IF($C96=\"Ep\",J96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B96)*K96),IF($C96=\"Ep\",K96,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH96:AK96,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*F96),IF($C96=\"Efp\",F96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*G96),IF($C96=\"Efp\",G96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*H96),IF($C96=\"Efp\",H96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*I96),IF($C96=\"Efp\",I96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*J96),IF($C96=\"Efp\",J96,\"\"))","v":0},{"$f":"IF($C96=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B96)*K96),IF($C96=\"Efp\",K96,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP96:AS96,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D96=\"BT\",AF96*Balance!D$45,IF($D96=\"MT\",AF96*Balance!D$46,AF96*Balance!D$47))","v":0},{"$f":"IF($D96=\"BT\",AG96*Balance!E$45,IF($D96=\"MT\",AG96*Balance!E$46,AG96*Balance!E$47))","v":0},{"$f":"IF($D96=\"BT\",AH96*Balance!F$45,IF($D96=\"MT\",AH96*Balance!F$46,AH96*Balance!F$47))","v":0},{"$f":"IF($D96=\"BT\",AI96*Balance!G$45,IF($D96=\"MT\",AI96*Balance!G$46,AI96*Balance!G$47))","v":0},{"$f":"IF($D96=\"BT\",AJ96*Balance!H$45,IF($D96=\"MT\",AJ96*Balance!H$46,AJ96*Balance!H$47))","v":0},{"$f":"IF($D96=\"BT\",AK96*Balance!I$45,IF($D96=\"MT\",AK96*Balance!I$46,AK96*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX96:BA96,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D96=\"BT\",AN96*Balance!D$49,IF($D96=\"MT\",AN96*Balance!D$50,AN96*Balance!D$51))","v":0},{"$f":"IF($D96=\"BT\",AO96*Balance!E$49,IF($D96=\"MT\",AO96*Balance!E$50,AO96*Balance!E$51))","v":0},{"$f":"IF($D96=\"BT\",AP96*Balance!F$49,IF($D96=\"MT\",AP96*Balance!F$50,AP96*Balance!F$51))","v":0},{"$f":"IF($D96=\"BT\",AQ96*Balance!G$49,IF($D96=\"MT\",AQ96*Balance!G$50,AQ96*Balance!G$51))","v":0},{"$f":"IF($D96=\"BT\",AR96*Balance!H$49,IF($D96=\"MT\",AR96*Balance!H$50,AR96*Balance!H$51))","v":0},{"$f":"IF($D96=\"BT\",AS96*Balance!I$49,IF($D96=\"MT\",AS96*Balance!I$50,AS96*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF96:BI96,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!C179","v":"BTD"},{"$f":"+PremisaCosto!E179","v":"Et"},{"$f":"+PremisaCosto!B179","v":"BT"},null,220.03038033882532,237.29165010082522,239.56737304603723,248.79312613254899,258.49948206878332,268.64005883275979,null,0,0,0,0,0,null,0,0,0,0,0,null,237.29165010082522,239.56737304603723,248.79312613254899,258.49948206878332,268.64005883275979,{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":858.9946543171186},null,{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*F97),IF($C97=\"Ep\",F97,\"\"))","v":78.521742483121187},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*G97),IF($C97=\"Ep\",G97,\"\"))","v":84.681732649462219},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*H97),IF($C97=\"Ep\",H97,\"\"))","v":85.493864732275952},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*I97),IF($C97=\"Ep\",I97,\"\"))","v":88.786238298855238},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*J97),IF($C97=\"Ep\",J97,\"\"))","v":92.250123513709909},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B97)*K97),IF($C97=\"Ep\",K97,\"\"))","v":95.868968129917576},{"$f":"+SUMPRODUCT(AH97:AK97,PremisaCosto!$F$84:$I$84)","v":306.54747283897996},null,{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*F97),IF($C97=\"Efp\",F97,\"\"))","v":141.50863785570414},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*G97),IF($C97=\"Efp\",G97,\"\"))","v":152.609917451363},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*H97),IF($C97=\"Efp\",H97,\"\"))","v":154.07350831376129},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*I97),IF($C97=\"Efp\",I97,\"\"))","v":160.00688783369375},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*J97),IF($C97=\"Efp\",J97,\"\"))","v":166.2493585550734},{"$f":"IF($C97=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B97)*K97),IF($C97=\"Efp\",K97,\"\"))","v":172.7710907028422},{"$f":"+SUMPRODUCT(AP97:AS97,PremisaCosto!$F$84:$I$84)","v":552.44718147813853},null,{"$f":"IF($D97=\"BT\",AF97*Balance!D$45,IF($D97=\"MT\",AF97*Balance!D$46,AF97*Balance!D$47))","v":89.145913814318206},{"$f":"IF($D97=\"BT\",AG97*Balance!E$45,IF($D97=\"MT\",AG97*Balance!E$46,AG97*Balance!E$47))","v":96.139364737592444},{"$f":"IF($D97=\"BT\",AH97*Balance!F$45,IF($D97=\"MT\",AH97*Balance!F$46,AH97*Balance!F$47))","v":91.345110564195664},{"$f":"IF($D97=\"BT\",AI97*Balance!G$45,IF($D97=\"MT\",AI97*Balance!G$46,AI97*Balance!G$47))","v":98.975628778372595},{"$f":"IF($D97=\"BT\",AJ97*Balance!H$45,IF($D97=\"MT\",AJ97*Balance!H$46,AJ97*Balance!H$47))","v":102.84149489761271},{"$f":"IF($D97=\"BT\",AK97*Balance!I$45,IF($D97=\"MT\",AK97*Balance!I$46,AK97*Balance!I$47))","v":106.88083278612892},{"$f":"+SUMPRODUCT(AX97:BA97,PremisaCosto!$F$84:$I$84)","v":337.93848285740046},null,{"$f":"IF($D97=\"BT\",AN97*Balance!D$49,IF($D97=\"MT\",AN97*Balance!D$50,AN97*Balance!D$51))","v":160.65508017703294},{"$f":"IF($D97=\"BT\",AO97*Balance!E$49,IF($D97=\"MT\",AO97*Balance!E$50,AO97*Balance!E$51))","v":173.25838828976342},{"$f":"IF($D97=\"BT\",AP97*Balance!F$49,IF($D97=\"MT\",AP97*Balance!F$50,AP97*Balance!F$51))","v":164.61838163482662},{"$f":"IF($D97=\"BT\",AQ97*Balance!G$49,IF($D97=\"MT\",AQ97*Balance!G$50,AQ97*Balance!G$51))","v":178.36978607995115},{"$f":"IF($D97=\"BT\",AR97*Balance!H$49,IF($D97=\"MT\",AR97*Balance!H$50,AR97*Balance!H$51))","v":185.33669016748814},{"$f":"IF($D97=\"BT\",AS97*Balance!I$49,IF($D97=\"MT\",AS97*Balance!I$50,AS97*Balance!I$51))","v":192.6162179054995},{"$f":"+SUMPRODUCT(BF97:BI97,PremisaCosto!$F$84:$I$84)","v":609.01876188564563}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!C180","v":"BTD"},{"$f":"+PremisaCosto!E180","v":"Et"},{"$f":"+PremisaCosto!B180","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*F98),IF($C98=\"Ep\",F98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*G98),IF($C98=\"Ep\",G98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*H98),IF($C98=\"Ep\",H98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*I98),IF($C98=\"Ep\",I98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*J98),IF($C98=\"Ep\",J98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B98)*K98),IF($C98=\"Ep\",K98,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH98:AK98,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*F98),IF($C98=\"Efp\",F98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*G98),IF($C98=\"Efp\",G98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*H98),IF($C98=\"Efp\",H98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*I98),IF($C98=\"Efp\",I98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*J98),IF($C98=\"Efp\",J98,\"\"))","v":0},{"$f":"IF($C98=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B98)*K98),IF($C98=\"Efp\",K98,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP98:AS98,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D98=\"BT\",AF98*Balance!D$45,IF($D98=\"MT\",AF98*Balance!D$46,AF98*Balance!D$47))","v":0},{"$f":"IF($D98=\"BT\",AG98*Balance!E$45,IF($D98=\"MT\",AG98*Balance!E$46,AG98*Balance!E$47))","v":0},{"$f":"IF($D98=\"BT\",AH98*Balance!F$45,IF($D98=\"MT\",AH98*Balance!F$46,AH98*Balance!F$47))","v":0},{"$f":"IF($D98=\"BT\",AI98*Balance!G$45,IF($D98=\"MT\",AI98*Balance!G$46,AI98*Balance!G$47))","v":0},{"$f":"IF($D98=\"BT\",AJ98*Balance!H$45,IF($D98=\"MT\",AJ98*Balance!H$46,AJ98*Balance!H$47))","v":0},{"$f":"IF($D98=\"BT\",AK98*Balance!I$45,IF($D98=\"MT\",AK98*Balance!I$46,AK98*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX98:BA98,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D98=\"BT\",AN98*Balance!D$49,IF($D98=\"MT\",AN98*Balance!D$50,AN98*Balance!D$51))","v":0},{"$f":"IF($D98=\"BT\",AO98*Balance!E$49,IF($D98=\"MT\",AO98*Balance!E$50,AO98*Balance!E$51))","v":0},{"$f":"IF($D98=\"BT\",AP98*Balance!F$49,IF($D98=\"MT\",AP98*Balance!F$50,AP98*Balance!F$51))","v":0},{"$f":"IF($D98=\"BT\",AQ98*Balance!G$49,IF($D98=\"MT\",AQ98*Balance!G$50,AQ98*Balance!G$51))","v":0},{"$f":"IF($D98=\"BT\",AR98*Balance!H$49,IF($D98=\"MT\",AR98*Balance!H$50,AR98*Balance!H$51))","v":0},{"$f":"IF($D98=\"BT\",AS98*Balance!I$49,IF($D98=\"MT\",AS98*Balance!I$50,AS98*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF98:BI98,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!C181","v":"BTD"},{"$f":"+PremisaCosto!E181","v":"Et"},{"$f":"+PremisaCosto!B181","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*F99),IF($C99=\"Ep\",F99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*G99),IF($C99=\"Ep\",G99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*H99),IF($C99=\"Ep\",H99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*I99),IF($C99=\"Ep\",I99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*J99),IF($C99=\"Ep\",J99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B99)*K99),IF($C99=\"Ep\",K99,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH99:AK99,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*F99),IF($C99=\"Efp\",F99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*G99),IF($C99=\"Efp\",G99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*H99),IF($C99=\"Efp\",H99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*I99),IF($C99=\"Efp\",I99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*J99),IF($C99=\"Efp\",J99,\"\"))","v":0},{"$f":"IF($C99=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B99)*K99),IF($C99=\"Efp\",K99,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP99:AS99,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D99=\"BT\",AF99*Balance!D$45,IF($D99=\"MT\",AF99*Balance!D$46,AF99*Balance!D$47))","v":0},{"$f":"IF($D99=\"BT\",AG99*Balance!E$45,IF($D99=\"MT\",AG99*Balance!E$46,AG99*Balance!E$47))","v":0},{"$f":"IF($D99=\"BT\",AH99*Balance!F$45,IF($D99=\"MT\",AH99*Balance!F$46,AH99*Balance!F$47))","v":0},{"$f":"IF($D99=\"BT\",AI99*Balance!G$45,IF($D99=\"MT\",AI99*Balance!G$46,AI99*Balance!G$47))","v":0},{"$f":"IF($D99=\"BT\",AJ99*Balance!H$45,IF($D99=\"MT\",AJ99*Balance!H$46,AJ99*Balance!H$47))","v":0},{"$f":"IF($D99=\"BT\",AK99*Balance!I$45,IF($D99=\"MT\",AK99*Balance!I$46,AK99*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX99:BA99,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D99=\"BT\",AN99*Balance!D$49,IF($D99=\"MT\",AN99*Balance!D$50,AN99*Balance!D$51))","v":0},{"$f":"IF($D99=\"BT\",AO99*Balance!E$49,IF($D99=\"MT\",AO99*Balance!E$50,AO99*Balance!E$51))","v":0},{"$f":"IF($D99=\"BT\",AP99*Balance!F$49,IF($D99=\"MT\",AP99*Balance!F$50,AP99*Balance!F$51))","v":0},{"$f":"IF($D99=\"BT\",AQ99*Balance!G$49,IF($D99=\"MT\",AQ99*Balance!G$50,AQ99*Balance!G$51))","v":0},{"$f":"IF($D99=\"BT\",AR99*Balance!H$49,IF($D99=\"MT\",AR99*Balance!H$50,AR99*Balance!H$51))","v":0},{"$f":"IF($D99=\"BT\",AS99*Balance!I$49,IF($D99=\"MT\",AS99*Balance!I$50,AS99*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF99:BI99,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!C182","v":"BTD"},{"$f":"+PremisaCosto!E182","v":"Et"},{"$f":"+PremisaCosto!B182","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*F100),IF($C100=\"Ep\",F100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*G100),IF($C100=\"Ep\",G100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*H100),IF($C100=\"Ep\",H100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*I100),IF($C100=\"Ep\",I100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*J100),IF($C100=\"Ep\",J100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B100)*K100),IF($C100=\"Ep\",K100,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH100:AK100,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*F100),IF($C100=\"Efp\",F100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*G100),IF($C100=\"Efp\",G100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*H100),IF($C100=\"Efp\",H100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*I100),IF($C100=\"Efp\",I100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*J100),IF($C100=\"Efp\",J100,\"\"))","v":0},{"$f":"IF($C100=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B100)*K100),IF($C100=\"Efp\",K100,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP100:AS100,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D100=\"BT\",AF100*Balance!D$45,IF($D100=\"MT\",AF100*Balance!D$46,AF100*Balance!D$47))","v":0},{"$f":"IF($D100=\"BT\",AG100*Balance!E$45,IF($D100=\"MT\",AG100*Balance!E$46,AG100*Balance!E$47))","v":0},{"$f":"IF($D100=\"BT\",AH100*Balance!F$45,IF($D100=\"MT\",AH100*Balance!F$46,AH100*Balance!F$47))","v":0},{"$f":"IF($D100=\"BT\",AI100*Balance!G$45,IF($D100=\"MT\",AI100*Balance!G$46,AI100*Balance!G$47))","v":0},{"$f":"IF($D100=\"BT\",AJ100*Balance!H$45,IF($D100=\"MT\",AJ100*Balance!H$46,AJ100*Balance!H$47))","v":0},{"$f":"IF($D100=\"BT\",AK100*Balance!I$45,IF($D100=\"MT\",AK100*Balance!I$46,AK100*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX100:BA100,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D100=\"BT\",AN100*Balance!D$49,IF($D100=\"MT\",AN100*Balance!D$50,AN100*Balance!D$51))","v":0},{"$f":"IF($D100=\"BT\",AO100*Balance!E$49,IF($D100=\"MT\",AO100*Balance!E$50,AO100*Balance!E$51))","v":0},{"$f":"IF($D100=\"BT\",AP100*Balance!F$49,IF($D100=\"MT\",AP100*Balance!F$50,AP100*Balance!F$51))","v":0},{"$f":"IF($D100=\"BT\",AQ100*Balance!G$49,IF($D100=\"MT\",AQ100*Balance!G$50,AQ100*Balance!G$51))","v":0},{"$f":"IF($D100=\"BT\",AR100*Balance!H$49,IF($D100=\"MT\",AR100*Balance!H$50,AR100*Balance!H$51))","v":0},{"$f":"IF($D100=\"BT\",AS100*Balance!I$49,IF($D100=\"MT\",AS100*Balance!I$50,AS100*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF100:BI100,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C183","v":"BTD"},{"$f":"+PremisaCosto!E183","v":"Et"},{"$f":"+PremisaCosto!B183","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*F101),IF($C101=\"Ep\",F101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*G101),IF($C101=\"Ep\",G101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*H101),IF($C101=\"Ep\",H101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*I101),IF($C101=\"Ep\",I101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*J101),IF($C101=\"Ep\",J101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B101)*K101),IF($C101=\"Ep\",K101,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH101:AK101,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*F101),IF($C101=\"Efp\",F101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*G101),IF($C101=\"Efp\",G101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*H101),IF($C101=\"Efp\",H101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*I101),IF($C101=\"Efp\",I101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*J101),IF($C101=\"Efp\",J101,\"\"))","v":0},{"$f":"IF($C101=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B101)*K101),IF($C101=\"Efp\",K101,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP101:AS101,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D101=\"BT\",AF101*Balance!D$45,IF($D101=\"MT\",AF101*Balance!D$46,AF101*Balance!D$47))","v":0},{"$f":"IF($D101=\"BT\",AG101*Balance!E$45,IF($D101=\"MT\",AG101*Balance!E$46,AG101*Balance!E$47))","v":0},{"$f":"IF($D101=\"BT\",AH101*Balance!F$45,IF($D101=\"MT\",AH101*Balance!F$46,AH101*Balance!F$47))","v":0},{"$f":"IF($D101=\"BT\",AI101*Balance!G$45,IF($D101=\"MT\",AI101*Balance!G$46,AI101*Balance!G$47))","v":0},{"$f":"IF($D101=\"BT\",AJ101*Balance!H$45,IF($D101=\"MT\",AJ101*Balance!H$46,AJ101*Balance!H$47))","v":0},{"$f":"IF($D101=\"BT\",AK101*Balance!I$45,IF($D101=\"MT\",AK101*Balance!I$46,AK101*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX101:BA101,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D101=\"BT\",AN101*Balance!D$49,IF($D101=\"MT\",AN101*Balance!D$50,AN101*Balance!D$51))","v":0},{"$f":"IF($D101=\"BT\",AO101*Balance!E$49,IF($D101=\"MT\",AO101*Balance!E$50,AO101*Balance!E$51))","v":0},{"$f":"IF($D101=\"BT\",AP101*Balance!F$49,IF($D101=\"MT\",AP101*Balance!F$50,AP101*Balance!F$51))","v":0},{"$f":"IF($D101=\"BT\",AQ101*Balance!G$49,IF($D101=\"MT\",AQ101*Balance!G$50,AQ101*Balance!G$51))","v":0},{"$f":"IF($D101=\"BT\",AR101*Balance!H$49,IF($D101=\"MT\",AR101*Balance!H$50,AR101*Balance!H$51))","v":0},{"$f":"IF($D101=\"BT\",AS101*Balance!I$49,IF($D101=\"MT\",AS101*Balance!I$50,AS101*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF101:BI101,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!C184","v":"BTD"},{"$f":"+PremisaCosto!E184","v":"Et"},{"$f":"+PremisaCosto!B184","v":"BT"},null,10.186591682353024,10.985724541704871,11.091082085464686,11.518200283914304,11.967568614295523,12.437039760775914,null,0,0,0,0,0,null,0,0,0,0,0,null,10.985724541704871,11.091082085464686,11.518200283914304,11.967568614295523,12.437039760775914,{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":39.76827103319993},null,{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*F102),IF($C102=\"Ep\",F102,\"\"))","v":3.6352658557000548},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*G102),IF($C102=\"Ep\",G102,\"\"))","v":3.9204505856232506},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*H102),IF($C102=\"Ep\",H102,\"\"))","v":3.9580492931609235},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*I102),IF($C102=\"Ep\",I102,\"\"))","v":4.1104739953173723},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*J102),IF($C102=\"Ep\",J102,\"\"))","v":4.2708390515606434},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B102)*K102),IF($C102=\"Ep\",K102,\"\"))","v":4.4383781541628498},{"$f":"+SUMPRODUCT(AH102:AK102,PremisaCosto!$F$84:$I$84)","v":14.192012631434256},null,{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*F102),IF($C102=\"Efp\",F102,\"\"))","v":6.5513258266529695},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*G102),IF($C102=\"Efp\",G102,\"\"))","v":7.0652739560816196},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*H102),IF($C102=\"Efp\",H102,\"\"))","v":7.1330327923037631},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*I102),IF($C102=\"Efp\",I102,\"\"))","v":7.4077262885969315},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*J102),IF($C102=\"Efp\",J102,\"\"))","v":7.6967295627348795},{"$f":"IF($C102=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B102)*K102),IF($C102=\"Efp\",K102,\"\"))","v":7.998661606613064},{"$f":"+SUMPRODUCT(AP102:AS102,PremisaCosto!$F$84:$I$84)","v":25.576258401765674},null,{"$f":"IF($D102=\"BT\",AF102*Balance!D$45,IF($D102=\"MT\",AF102*Balance!D$46,AF102*Balance!D$47))","v":4.1271256395517684},{"$f":"IF($D102=\"BT\",AG102*Balance!E$45,IF($D102=\"MT\",AG102*Balance!E$46,AG102*Balance!E$47))","v":4.450896515629279},{"$f":"IF($D102=\"BT\",AH102*Balance!F$45,IF($D102=\"MT\",AH102*Balance!F$46,AH102*Balance!F$47))","v":4.2289403038979474},{"$f":"IF($D102=\"BT\",AI102*Balance!G$45,IF($D102=\"MT\",AI102*Balance!G$46,AI102*Balance!G$47))","v":4.5822050360357682},{"$f":"IF($D102=\"BT\",AJ102*Balance!H$45,IF($D102=\"MT\",AJ102*Balance!H$46,AJ102*Balance!H$47))","v":4.7611803193339206},{"$f":"IF($D102=\"BT\",AK102*Balance!I$45,IF($D102=\"MT\",AK102*Balance!I$46,AK102*Balance!I$47))","v":4.9481867030615225},{"$f":"+SUMPRODUCT(AX102:BA102,PremisaCosto!$F$84:$I$84)","v":15.645300132287055},null,{"$f":"IF($D102=\"BT\",AN102*Balance!D$49,IF($D102=\"MT\",AN102*Balance!D$50,AN102*Balance!D$51))","v":7.4377351933811546},{"$f":"IF($D102=\"BT\",AO102*Balance!E$49,IF($D102=\"MT\",AO102*Balance!E$50,AO102*Balance!E$51))","v":8.0212216800816378},{"$f":"IF($D102=\"BT\",AP102*Balance!F$49,IF($D102=\"MT\",AP102*Balance!F$50,AP102*Balance!F$51))","v":7.6212213719827133},{"$f":"IF($D102=\"BT\",AQ102*Balance!G$49,IF($D102=\"MT\",AQ102*Balance!G$50,AQ102*Balance!G$51))","v":8.257860466664404},{"$f":"IF($D102=\"BT\",AR102*Balance!H$49,IF($D102=\"MT\",AR102*Balance!H$50,AR102*Balance!H$51))","v":8.5804023225688955},{"$f":"IF($D102=\"BT\",AS102*Balance!I$49,IF($D102=\"MT\",AS102*Balance!I$50,AS102*Balance!I$51))","v":8.9174174956249761},{"$f":"+SUMPRODUCT(BF102:BI102,PremisaCosto!$F$84:$I$84)","v":28.195313050261369}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C185","v":0},{"$f":"+PremisaCosto!E185","v":0},{"$f":"+PremisaCosto!B185","v":0},null,156349.21968097708,168585.04069283299,170199.96381512773,176750.16985006197,183640.81933938907,190839.25440670425,null,0,0,0,0,0,null,27.00419792922726,26.980373091687269,27.439965749580892,27.930067485690991,28.415146972384882,null,168558.03649490376,170172.98344203606,176722.7298843124,183612.88927190338,190810.83925973187,{"$f":"+SUMPRODUCT(Z103:AC103,PremisaCosto!$F$84:$I$84)","v":610153.68003252707},null,{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*F103),IF($C103=\"Ep\",F103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*G103),IF($C103=\"Ep\",G103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*H103),IF($C103=\"Ep\",H103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*I103),IF($C103=\"Ep\",I103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*J103),IF($C103=\"Ep\",J103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B103)*K103),IF($C103=\"Ep\",K103,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH103:AK103,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*F103),IF($C103=\"Efp\",F103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*G103),IF($C103=\"Efp\",G103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*H103),IF($C103=\"Efp\",H103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*I103),IF($C103=\"Efp\",I103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*J103),IF($C103=\"Efp\",J103,\"\"))","v":""},{"$f":"IF($C103=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B103)*K103),IF($C103=\"Efp\",K103,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP103:AS103,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX103:BA103,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF103:BI103,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!C186","v":"BTD"},{"$f":"+PremisaCosto!E186","v":"Et"},{"$f":"+PremisaCosto!B186","v":"BT"},null,155800.16238929826,167992.91014003506,169602.15449072118,176129.33885475897,182995.76739107855,190168.8979635984,null,0,0,0,0,0,null,27.00419792922726,26.980373091687269,27.439965749580892,27.930067485690991,28.415146972384882,null,167965.90594210583,169575.1741176295,176101.8988890094,182967.83732359286,190140.48281662603,{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":608010.1702238376},null,{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*F104),IF($C104=\"Ep\",F104,\"\"))","v":55600.050370872581},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*G104),IF($C104=\"Ep\",G104,\"\"))","v":59951.248589821778},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*H104),IF($C104=\"Ep\",H104,\"\"))","v":60525.535969148259},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*I104),IF($C104=\"Ep\",I104,\"\"))","v":62854.877440010554},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*J104),IF($C104=\"Ep\",J104,\"\"))","v":65305.284208736681},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B104)*K104),IF($C104=\"Ep\",K104,\"\"))","v":67865.143037076035},{"$f":"+SUMPRODUCT(AH104:AK104,PremisaCosto!$F$84:$I$84)","v":217012.71984617278},null,{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*F104),IF($C104=\"Efp\",F104,\"\"))","v":100200.11201842567},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*G104),IF($C104=\"Efp\",G104,\"\"))","v":108041.66155021329},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*H104),IF($C104=\"Efp\",H104,\"\"))","v":109076.61852157292},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*I104),IF($C104=\"Efp\",I104,\"\"))","v":113274.46141474841},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*J104),IF($C104=\"Efp\",J104,\"\"))","v":117690.48318234188},{"$f":"IF($C104=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B104)*K104),IF($C104=\"Efp\",K104,\"\"))","v":122303.75492652236},{"$f":"+SUMPRODUCT(AP104:AS104,PremisaCosto!$F$84:$I$84)","v":391091.35141001991},null,{"$f":"IF($D104=\"BT\",AF104*Balance!D$45,IF($D104=\"MT\",AF104*Balance!D$46,AF104*Balance!D$47))","v":63122.864339122345},{"$f":"IF($D104=\"BT\",AG104*Balance!E$45,IF($D104=\"MT\",AG104*Balance!E$46,AG104*Balance!E$47))","v":68062.78962795352},{"$f":"IF($D104=\"BT\",AH104*Balance!F$45,IF($D104=\"MT\",AH104*Balance!F$46,AH104*Balance!F$47))","v":64667.936025259958},{"$f":"IF($D104=\"BT\",AI104*Balance!G$45,IF($D104=\"MT\",AI104*Balance!G$46,AI104*Balance!G$47))","v":70068.302651502265},{"$f":"IF($D104=\"BT\",AJ104*Balance!H$45,IF($D104=\"MT\",AJ104*Balance!H$46,AJ104*Balance!H$47))","v":72803.079247279456},{"$f":"IF($D104=\"BT\",AK104*Balance!I$45,IF($D104=\"MT\",AK104*Balance!I$46,AK104*Balance!I$47))","v":75660.384652548164},{"$f":"+SUMPRODUCT(AX104:BA104,PremisaCosto!$F$84:$I$84)","v":239235.10998597171},null,{"$f":"IF($D104=\"BT\",AN104*Balance!D$49,IF($D104=\"MT\",AN104*Balance!D$50,AN104*Balance!D$51))","v":113757.41632452559},{"$f":"IF($D104=\"BT\",AO104*Balance!E$49,IF($D104=\"MT\",AO104*Balance!E$50,AO104*Balance!E$51))","v":122659.94544098924},{"$f":"IF($D104=\"BT\",AP104*Balance!F$49,IF($D104=\"MT\",AP104*Balance!F$50,AP104*Balance!F$51))","v":116541.88063696426},{"$f":"IF($D104=\"BT\",AQ104*Balance!G$49,IF($D104=\"MT\",AQ104*Balance!G$50,AQ104*Balance!G$51))","v":126274.19809496291},{"$f":"IF($D104=\"BT\",AR104*Balance!H$49,IF($D104=\"MT\",AR104*Balance!H$50,AR104*Balance!H$51))","v":131202.69940772068},{"$f":"IF($D104=\"BT\",AS104*Balance!I$49,IF($D104=\"MT\",AS104*Balance!I$50,AS104*Balance!I$51))","v":136352.01707504355},{"$f":"+SUMPRODUCT(BF104:BI104,PremisaCosto!$F$84:$I$84)","v":431139.62414488627}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!C187","v":"BTD"},{"$f":"+PremisaCosto!E187","v":"Et"},{"$f":"+PremisaCosto!B187","v":"BT"},null,549.05729167882794,592.13055279789251,597.80932440654658,620.83099530298102,645.0519483105287,670.35644310582177,null,0,0,0,0,0,null,0,0,0,0,0,null,592.13055279789251,597.80932440654658,620.83099530298102,645.0519483105287,670.35644310582177,{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":2143.5098086894759},null,{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*F105),IF($C105=\"Ep\",F105,\"\"))","v":195.94082962223291},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*G105),IF($C105=\"Ep\",G105,\"\"))","v":211.31228656509322},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*H105),IF($C105=\"Ep\",H105,\"\"))","v":213.33885690137379},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*I105),IF($C105=\"Ep\",I105,\"\"))","v":221.55454834760636},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*J105),IF($C105=\"Ep\",J105,\"\"))","v":230.1982248791187},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B105)*K105),IF($C105=\"Ep\",K105,\"\"))","v":239.22858250937762},{"$f":"+SUMPRODUCT(AH105:AK105,PremisaCosto!$F$84:$I$84)","v":764.94948083430643},null,{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*F105),IF($C105=\"Efp\",F105,\"\"))","v":353.11646205659503},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*G105),IF($C105=\"Efp\",G105,\"\"))","v":380.81826623279932},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*H105),IF($C105=\"Efp\",H105,\"\"))","v":384.47046750517279},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*I105),IF($C105=\"Efp\",I105,\"\"))","v":399.27644695537464},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*J105),IF($C105=\"Efp\",J105,\"\"))","v":414.85372343141},{"$f":"IF($C105=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B105)*K105),IF($C105=\"Efp\",K105,\"\"))","v":431.12786059644412},{"$f":"+SUMPRODUCT(AP105:AS105,PremisaCosto!$F$84:$I$84)","v":1378.5603278551698},null,{"$f":"IF($D105=\"BT\",AF105*Balance!D$45,IF($D105=\"MT\",AF105*Balance!D$46,AF105*Balance!D$47))","v":222.4520719718403},{"$f":"IF($D105=\"BT\",AG105*Balance!E$45,IF($D105=\"MT\",AG105*Balance!E$46,AG105*Balance!E$47))","v":239.90332219241816},{"$f":"IF($D105=\"BT\",AH105*Balance!F$45,IF($D105=\"MT\",AH105*Balance!F$46,AH105*Balance!F$47))","v":227.93988238009939},{"$f":"IF($D105=\"BT\",AI105*Balance!G$45,IF($D105=\"MT\",AI105*Balance!G$46,AI105*Balance!G$47))","v":246.98085144232789},{"$f":"IF($D105=\"BT\",AJ105*Balance!H$45,IF($D105=\"MT\",AJ105*Balance!H$46,AJ105*Balance!H$47))","v":256.62761921209835},{"$f":"IF($D105=\"BT\",AK105*Balance!I$45,IF($D105=\"MT\",AK105*Balance!I$46,AK105*Balance!I$47))","v":266.70726329501611},{"$f":"+SUMPRODUCT(AX105:BA105,PremisaCosto!$F$84:$I$84)","v":843.28167713027233},null,{"$f":"IF($D105=\"BT\",AN105*Balance!D$49,IF($D105=\"MT\",AN105*Balance!D$50,AN105*Balance!D$51))","v":400.89392692324424},{"$f":"IF($D105=\"BT\",AO105*Balance!E$49,IF($D105=\"MT\",AO105*Balance!E$50,AO105*Balance!E$51))","v":432.34384855640036},{"$f":"IF($D105=\"BT\",AP105*Balance!F$49,IF($D105=\"MT\",AP105*Balance!F$50,AP105*Balance!F$51))","v":410.78383194986816},{"$f":"IF($D105=\"BT\",AQ105*Balance!G$49,IF($D105=\"MT\",AQ105*Balance!G$50,AQ105*Balance!G$51))","v":445.09867915321138},{"$f":"IF($D105=\"BT\",AR105*Balance!H$49,IF($D105=\"MT\",AR105*Balance!H$50,AR105*Balance!H$51))","v":462.48368518646345},{"$f":"IF($D105=\"BT\",AS105*Balance!I$49,IF($D105=\"MT\",AS105*Balance!I$50,AS105*Balance!I$51))","v":480.64880301418617},{"$f":"+SUMPRODUCT(BF105:BI105,PremisaCosto!$F$84:$I$84)","v":1519.7273734090877}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!C188","v":"BTD"},{"$f":"+PremisaCosto!E188","v":"Et"},{"$f":"+PremisaCosto!B188","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*F106),IF($C106=\"Ep\",F106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*G106),IF($C106=\"Ep\",G106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*H106),IF($C106=\"Ep\",H106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*I106),IF($C106=\"Ep\",I106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*J106),IF($C106=\"Ep\",J106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B106)*K106),IF($C106=\"Ep\",K106,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH106:AK106,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*F106),IF($C106=\"Efp\",F106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*G106),IF($C106=\"Efp\",G106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*H106),IF($C106=\"Efp\",H106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*I106),IF($C106=\"Efp\",I106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*J106),IF($C106=\"Efp\",J106,\"\"))","v":0},{"$f":"IF($C106=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B106)*K106),IF($C106=\"Efp\",K106,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP106:AS106,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D106=\"BT\",AF106*Balance!D$45,IF($D106=\"MT\",AF106*Balance!D$46,AF106*Balance!D$47))","v":0},{"$f":"IF($D106=\"BT\",AG106*Balance!E$45,IF($D106=\"MT\",AG106*Balance!E$46,AG106*Balance!E$47))","v":0},{"$f":"IF($D106=\"BT\",AH106*Balance!F$45,IF($D106=\"MT\",AH106*Balance!F$46,AH106*Balance!F$47))","v":0},{"$f":"IF($D106=\"BT\",AI106*Balance!G$45,IF($D106=\"MT\",AI106*Balance!G$46,AI106*Balance!G$47))","v":0},{"$f":"IF($D106=\"BT\",AJ106*Balance!H$45,IF($D106=\"MT\",AJ106*Balance!H$46,AJ106*Balance!H$47))","v":0},{"$f":"IF($D106=\"BT\",AK106*Balance!I$45,IF($D106=\"MT\",AK106*Balance!I$46,AK106*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX106:BA106,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D106=\"BT\",AN106*Balance!D$49,IF($D106=\"MT\",AN106*Balance!D$50,AN106*Balance!D$51))","v":0},{"$f":"IF($D106=\"BT\",AO106*Balance!E$49,IF($D106=\"MT\",AO106*Balance!E$50,AO106*Balance!E$51))","v":0},{"$f":"IF($D106=\"BT\",AP106*Balance!F$49,IF($D106=\"MT\",AP106*Balance!F$50,AP106*Balance!F$51))","v":0},{"$f":"IF($D106=\"BT\",AQ106*Balance!G$49,IF($D106=\"MT\",AQ106*Balance!G$50,AQ106*Balance!G$51))","v":0},{"$f":"IF($D106=\"BT\",AR106*Balance!H$49,IF($D106=\"MT\",AR106*Balance!H$50,AR106*Balance!H$51))","v":0},{"$f":"IF($D106=\"BT\",AS106*Balance!I$49,IF($D106=\"MT\",AS106*Balance!I$50,AS106*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF106:BI106,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!C189","v":"BTD"},{"$f":"+PremisaCosto!E189","v":"Et"},{"$f":"+PremisaCosto!B189","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*F107),IF($C107=\"Ep\",F107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*G107),IF($C107=\"Ep\",G107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*H107),IF($C107=\"Ep\",H107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*I107),IF($C107=\"Ep\",I107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*J107),IF($C107=\"Ep\",J107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B107)*K107),IF($C107=\"Ep\",K107,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH107:AK107,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*F107),IF($C107=\"Efp\",F107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*G107),IF($C107=\"Efp\",G107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*H107),IF($C107=\"Efp\",H107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*I107),IF($C107=\"Efp\",I107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*J107),IF($C107=\"Efp\",J107,\"\"))","v":0},{"$f":"IF($C107=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B107)*K107),IF($C107=\"Efp\",K107,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP107:AS107,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D107=\"BT\",AF107*Balance!D$45,IF($D107=\"MT\",AF107*Balance!D$46,AF107*Balance!D$47))","v":0},{"$f":"IF($D107=\"BT\",AG107*Balance!E$45,IF($D107=\"MT\",AG107*Balance!E$46,AG107*Balance!E$47))","v":0},{"$f":"IF($D107=\"BT\",AH107*Balance!F$45,IF($D107=\"MT\",AH107*Balance!F$46,AH107*Balance!F$47))","v":0},{"$f":"IF($D107=\"BT\",AI107*Balance!G$45,IF($D107=\"MT\",AI107*Balance!G$46,AI107*Balance!G$47))","v":0},{"$f":"IF($D107=\"BT\",AJ107*Balance!H$45,IF($D107=\"MT\",AJ107*Balance!H$46,AJ107*Balance!H$47))","v":0},{"$f":"IF($D107=\"BT\",AK107*Balance!I$45,IF($D107=\"MT\",AK107*Balance!I$46,AK107*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX107:BA107,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D107=\"BT\",AN107*Balance!D$49,IF($D107=\"MT\",AN107*Balance!D$50,AN107*Balance!D$51))","v":0},{"$f":"IF($D107=\"BT\",AO107*Balance!E$49,IF($D107=\"MT\",AO107*Balance!E$50,AO107*Balance!E$51))","v":0},{"$f":"IF($D107=\"BT\",AP107*Balance!F$49,IF($D107=\"MT\",AP107*Balance!F$50,AP107*Balance!F$51))","v":0},{"$f":"IF($D107=\"BT\",AQ107*Balance!G$49,IF($D107=\"MT\",AQ107*Balance!G$50,AQ107*Balance!G$51))","v":0},{"$f":"IF($D107=\"BT\",AR107*Balance!H$49,IF($D107=\"MT\",AR107*Balance!H$50,AR107*Balance!H$51))","v":0},{"$f":"IF($D107=\"BT\",AS107*Balance!I$49,IF($D107=\"MT\",AS107*Balance!I$50,AS107*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF107:BI107,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!C190","v":"BTD"},{"$f":"+PremisaCosto!E190","v":"Et"},{"$f":"+PremisaCosto!B190","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*F108),IF($C108=\"Ep\",F108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*G108),IF($C108=\"Ep\",G108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*H108),IF($C108=\"Ep\",H108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*I108),IF($C108=\"Ep\",I108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*J108),IF($C108=\"Ep\",J108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B108)*K108),IF($C108=\"Ep\",K108,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH108:AK108,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*F108),IF($C108=\"Efp\",F108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*G108),IF($C108=\"Efp\",G108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*H108),IF($C108=\"Efp\",H108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*I108),IF($C108=\"Efp\",I108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*J108),IF($C108=\"Efp\",J108,\"\"))","v":0},{"$f":"IF($C108=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B108)*K108),IF($C108=\"Efp\",K108,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP108:AS108,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D108=\"BT\",AF108*Balance!D$45,IF($D108=\"MT\",AF108*Balance!D$46,AF108*Balance!D$47))","v":0},{"$f":"IF($D108=\"BT\",AG108*Balance!E$45,IF($D108=\"MT\",AG108*Balance!E$46,AG108*Balance!E$47))","v":0},{"$f":"IF($D108=\"BT\",AH108*Balance!F$45,IF($D108=\"MT\",AH108*Balance!F$46,AH108*Balance!F$47))","v":0},{"$f":"IF($D108=\"BT\",AI108*Balance!G$45,IF($D108=\"MT\",AI108*Balance!G$46,AI108*Balance!G$47))","v":0},{"$f":"IF($D108=\"BT\",AJ108*Balance!H$45,IF($D108=\"MT\",AJ108*Balance!H$46,AJ108*Balance!H$47))","v":0},{"$f":"IF($D108=\"BT\",AK108*Balance!I$45,IF($D108=\"MT\",AK108*Balance!I$46,AK108*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX108:BA108,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D108=\"BT\",AN108*Balance!D$49,IF($D108=\"MT\",AN108*Balance!D$50,AN108*Balance!D$51))","v":0},{"$f":"IF($D108=\"BT\",AO108*Balance!E$49,IF($D108=\"MT\",AO108*Balance!E$50,AO108*Balance!E$51))","v":0},{"$f":"IF($D108=\"BT\",AP108*Balance!F$49,IF($D108=\"MT\",AP108*Balance!F$50,AP108*Balance!F$51))","v":0},{"$f":"IF($D108=\"BT\",AQ108*Balance!G$49,IF($D108=\"MT\",AQ108*Balance!G$50,AQ108*Balance!G$51))","v":0},{"$f":"IF($D108=\"BT\",AR108*Balance!H$49,IF($D108=\"MT\",AR108*Balance!H$50,AR108*Balance!H$51))","v":0},{"$f":"IF($D108=\"BT\",AS108*Balance!I$49,IF($D108=\"MT\",AS108*Balance!I$50,AS108*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF108:BI108,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!C191","v":"BTD"},{"$f":"+PremisaCosto!E191","v":"Et"},{"$f":"+PremisaCosto!B191","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*F109),IF($C109=\"Ep\",F109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*G109),IF($C109=\"Ep\",G109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*H109),IF($C109=\"Ep\",H109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*I109),IF($C109=\"Ep\",I109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*J109),IF($C109=\"Ep\",J109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B109)*K109),IF($C109=\"Ep\",K109,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH109:AK109,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*F109),IF($C109=\"Efp\",F109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*G109),IF($C109=\"Efp\",G109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*H109),IF($C109=\"Efp\",H109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*I109),IF($C109=\"Efp\",I109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*J109),IF($C109=\"Efp\",J109,\"\"))","v":0},{"$f":"IF($C109=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B109)*K109),IF($C109=\"Efp\",K109,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP109:AS109,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D109=\"BT\",AF109*Balance!D$45,IF($D109=\"MT\",AF109*Balance!D$46,AF109*Balance!D$47))","v":0},{"$f":"IF($D109=\"BT\",AG109*Balance!E$45,IF($D109=\"MT\",AG109*Balance!E$46,AG109*Balance!E$47))","v":0},{"$f":"IF($D109=\"BT\",AH109*Balance!F$45,IF($D109=\"MT\",AH109*Balance!F$46,AH109*Balance!F$47))","v":0},{"$f":"IF($D109=\"BT\",AI109*Balance!G$45,IF($D109=\"MT\",AI109*Balance!G$46,AI109*Balance!G$47))","v":0},{"$f":"IF($D109=\"BT\",AJ109*Balance!H$45,IF($D109=\"MT\",AJ109*Balance!H$46,AJ109*Balance!H$47))","v":0},{"$f":"IF($D109=\"BT\",AK109*Balance!I$45,IF($D109=\"MT\",AK109*Balance!I$46,AK109*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX109:BA109,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D109=\"BT\",AN109*Balance!D$49,IF($D109=\"MT\",AN109*Balance!D$50,AN109*Balance!D$51))","v":0},{"$f":"IF($D109=\"BT\",AO109*Balance!E$49,IF($D109=\"MT\",AO109*Balance!E$50,AO109*Balance!E$51))","v":0},{"$f":"IF($D109=\"BT\",AP109*Balance!F$49,IF($D109=\"MT\",AP109*Balance!F$50,AP109*Balance!F$51))","v":0},{"$f":"IF($D109=\"BT\",AQ109*Balance!G$49,IF($D109=\"MT\",AQ109*Balance!G$50,AQ109*Balance!G$51))","v":0},{"$f":"IF($D109=\"BT\",AR109*Balance!H$49,IF($D109=\"MT\",AR109*Balance!H$50,AR109*Balance!H$51))","v":0},{"$f":"IF($D109=\"BT\",AS109*Balance!I$49,IF($D109=\"MT\",AS109*Balance!I$50,AS109*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF109:BI109,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!C192","v":"BTD"},{"$f":"+PremisaCosto!E192","v":"Et"},{"$f":"+PremisaCosto!B192","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*F110),IF($C110=\"Ep\",F110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*G110),IF($C110=\"Ep\",G110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*H110),IF($C110=\"Ep\",H110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*I110),IF($C110=\"Ep\",I110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*J110),IF($C110=\"Ep\",J110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B110)*K110),IF($C110=\"Ep\",K110,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH110:AK110,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*F110),IF($C110=\"Efp\",F110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*G110),IF($C110=\"Efp\",G110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*H110),IF($C110=\"Efp\",H110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*I110),IF($C110=\"Efp\",I110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*J110),IF($C110=\"Efp\",J110,\"\"))","v":0},{"$f":"IF($C110=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B110)*K110),IF($C110=\"Efp\",K110,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP110:AS110,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D110=\"BT\",AF110*Balance!D$45,IF($D110=\"MT\",AF110*Balance!D$46,AF110*Balance!D$47))","v":0},{"$f":"IF($D110=\"BT\",AG110*Balance!E$45,IF($D110=\"MT\",AG110*Balance!E$46,AG110*Balance!E$47))","v":0},{"$f":"IF($D110=\"BT\",AH110*Balance!F$45,IF($D110=\"MT\",AH110*Balance!F$46,AH110*Balance!F$47))","v":0},{"$f":"IF($D110=\"BT\",AI110*Balance!G$45,IF($D110=\"MT\",AI110*Balance!G$46,AI110*Balance!G$47))","v":0},{"$f":"IF($D110=\"BT\",AJ110*Balance!H$45,IF($D110=\"MT\",AJ110*Balance!H$46,AJ110*Balance!H$47))","v":0},{"$f":"IF($D110=\"BT\",AK110*Balance!I$45,IF($D110=\"MT\",AK110*Balance!I$46,AK110*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX110:BA110,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D110=\"BT\",AN110*Balance!D$49,IF($D110=\"MT\",AN110*Balance!D$50,AN110*Balance!D$51))","v":0},{"$f":"IF($D110=\"BT\",AO110*Balance!E$49,IF($D110=\"MT\",AO110*Balance!E$50,AO110*Balance!E$51))","v":0},{"$f":"IF($D110=\"BT\",AP110*Balance!F$49,IF($D110=\"MT\",AP110*Balance!F$50,AP110*Balance!F$51))","v":0},{"$f":"IF($D110=\"BT\",AQ110*Balance!G$49,IF($D110=\"MT\",AQ110*Balance!G$50,AQ110*Balance!G$51))","v":0},{"$f":"IF($D110=\"BT\",AR110*Balance!H$49,IF($D110=\"MT\",AR110*Balance!H$50,AR110*Balance!H$51))","v":0},{"$f":"IF($D110=\"BT\",AS110*Balance!I$49,IF($D110=\"MT\",AS110*Balance!I$50,AS110*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF110:BI110,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!C193","v":"BTD"},{"$f":"+PremisaCosto!E193","v":"Et"},{"$f":"+PremisaCosto!B193","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*F111),IF($C111=\"Ep\",F111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*G111),IF($C111=\"Ep\",G111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*H111),IF($C111=\"Ep\",H111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*I111),IF($C111=\"Ep\",I111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*J111),IF($C111=\"Ep\",J111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B111)*K111),IF($C111=\"Ep\",K111,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH111:AK111,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*F111),IF($C111=\"Efp\",F111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*G111),IF($C111=\"Efp\",G111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*H111),IF($C111=\"Efp\",H111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*I111),IF($C111=\"Efp\",I111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*J111),IF($C111=\"Efp\",J111,\"\"))","v":0},{"$f":"IF($C111=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B111)*K111),IF($C111=\"Efp\",K111,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP111:AS111,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D111=\"BT\",AF111*Balance!D$45,IF($D111=\"MT\",AF111*Balance!D$46,AF111*Balance!D$47))","v":0},{"$f":"IF($D111=\"BT\",AG111*Balance!E$45,IF($D111=\"MT\",AG111*Balance!E$46,AG111*Balance!E$47))","v":0},{"$f":"IF($D111=\"BT\",AH111*Balance!F$45,IF($D111=\"MT\",AH111*Balance!F$46,AH111*Balance!F$47))","v":0},{"$f":"IF($D111=\"BT\",AI111*Balance!G$45,IF($D111=\"MT\",AI111*Balance!G$46,AI111*Balance!G$47))","v":0},{"$f":"IF($D111=\"BT\",AJ111*Balance!H$45,IF($D111=\"MT\",AJ111*Balance!H$46,AJ111*Balance!H$47))","v":0},{"$f":"IF($D111=\"BT\",AK111*Balance!I$45,IF($D111=\"MT\",AK111*Balance!I$46,AK111*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX111:BA111,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D111=\"BT\",AN111*Balance!D$49,IF($D111=\"MT\",AN111*Balance!D$50,AN111*Balance!D$51))","v":0},{"$f":"IF($D111=\"BT\",AO111*Balance!E$49,IF($D111=\"MT\",AO111*Balance!E$50,AO111*Balance!E$51))","v":0},{"$f":"IF($D111=\"BT\",AP111*Balance!F$49,IF($D111=\"MT\",AP111*Balance!F$50,AP111*Balance!F$51))","v":0},{"$f":"IF($D111=\"BT\",AQ111*Balance!G$49,IF($D111=\"MT\",AQ111*Balance!G$50,AQ111*Balance!G$51))","v":0},{"$f":"IF($D111=\"BT\",AR111*Balance!H$49,IF($D111=\"MT\",AR111*Balance!H$50,AR111*Balance!H$51))","v":0},{"$f":"IF($D111=\"BT\",AS111*Balance!I$49,IF($D111=\"MT\",AS111*Balance!I$50,AS111*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF111:BI111,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C194","v":"BTD"},{"$f":"+PremisaCosto!E194","v":"Et"},{"$f":"+PremisaCosto!B194","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*F112),IF($C112=\"Ep\",F112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*G112),IF($C112=\"Ep\",G112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*H112),IF($C112=\"Ep\",H112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*I112),IF($C112=\"Ep\",I112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*J112),IF($C112=\"Ep\",J112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B112)*K112),IF($C112=\"Ep\",K112,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH112:AK112,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*F112),IF($C112=\"Efp\",F112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*G112),IF($C112=\"Efp\",G112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*H112),IF($C112=\"Efp\",H112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*I112),IF($C112=\"Efp\",I112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*J112),IF($C112=\"Efp\",J112,\"\"))","v":0},{"$f":"IF($C112=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B112)*K112),IF($C112=\"Efp\",K112,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP112:AS112,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D112=\"BT\",AF112*Balance!D$45,IF($D112=\"MT\",AF112*Balance!D$46,AF112*Balance!D$47))","v":0},{"$f":"IF($D112=\"BT\",AG112*Balance!E$45,IF($D112=\"MT\",AG112*Balance!E$46,AG112*Balance!E$47))","v":0},{"$f":"IF($D112=\"BT\",AH112*Balance!F$45,IF($D112=\"MT\",AH112*Balance!F$46,AH112*Balance!F$47))","v":0},{"$f":"IF($D112=\"BT\",AI112*Balance!G$45,IF($D112=\"MT\",AI112*Balance!G$46,AI112*Balance!G$47))","v":0},{"$f":"IF($D112=\"BT\",AJ112*Balance!H$45,IF($D112=\"MT\",AJ112*Balance!H$46,AJ112*Balance!H$47))","v":0},{"$f":"IF($D112=\"BT\",AK112*Balance!I$45,IF($D112=\"MT\",AK112*Balance!I$46,AK112*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX112:BA112,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D112=\"BT\",AN112*Balance!D$49,IF($D112=\"MT\",AN112*Balance!D$50,AN112*Balance!D$51))","v":0},{"$f":"IF($D112=\"BT\",AO112*Balance!E$49,IF($D112=\"MT\",AO112*Balance!E$50,AO112*Balance!E$51))","v":0},{"$f":"IF($D112=\"BT\",AP112*Balance!F$49,IF($D112=\"MT\",AP112*Balance!F$50,AP112*Balance!F$51))","v":0},{"$f":"IF($D112=\"BT\",AQ112*Balance!G$49,IF($D112=\"MT\",AQ112*Balance!G$50,AQ112*Balance!G$51))","v":0},{"$f":"IF($D112=\"BT\",AR112*Balance!H$49,IF($D112=\"MT\",AR112*Balance!H$50,AR112*Balance!H$51))","v":0},{"$f":"IF($D112=\"BT\",AS112*Balance!I$49,IF($D112=\"MT\",AS112*Balance!I$50,AS112*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF112:BI112,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!C195","v":"BTD"},{"$f":"+PremisaCosto!E195","v":"Et"},{"$f":"+PremisaCosto!B195","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*F113),IF($C113=\"Ep\",F113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*G113),IF($C113=\"Ep\",G113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*H113),IF($C113=\"Ep\",H113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*I113),IF($C113=\"Ep\",I113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*J113),IF($C113=\"Ep\",J113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B113)*K113),IF($C113=\"Ep\",K113,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH113:AK113,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*F113),IF($C113=\"Efp\",F113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*G113),IF($C113=\"Efp\",G113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*H113),IF($C113=\"Efp\",H113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*I113),IF($C113=\"Efp\",I113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*J113),IF($C113=\"Efp\",J113,\"\"))","v":0},{"$f":"IF($C113=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B113)*K113),IF($C113=\"Efp\",K113,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP113:AS113,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D113=\"BT\",AF113*Balance!D$45,IF($D113=\"MT\",AF113*Balance!D$46,AF113*Balance!D$47))","v":0},{"$f":"IF($D113=\"BT\",AG113*Balance!E$45,IF($D113=\"MT\",AG113*Balance!E$46,AG113*Balance!E$47))","v":0},{"$f":"IF($D113=\"BT\",AH113*Balance!F$45,IF($D113=\"MT\",AH113*Balance!F$46,AH113*Balance!F$47))","v":0},{"$f":"IF($D113=\"BT\",AI113*Balance!G$45,IF($D113=\"MT\",AI113*Balance!G$46,AI113*Balance!G$47))","v":0},{"$f":"IF($D113=\"BT\",AJ113*Balance!H$45,IF($D113=\"MT\",AJ113*Balance!H$46,AJ113*Balance!H$47))","v":0},{"$f":"IF($D113=\"BT\",AK113*Balance!I$45,IF($D113=\"MT\",AK113*Balance!I$46,AK113*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX113:BA113,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D113=\"BT\",AN113*Balance!D$49,IF($D113=\"MT\",AN113*Balance!D$50,AN113*Balance!D$51))","v":0},{"$f":"IF($D113=\"BT\",AO113*Balance!E$49,IF($D113=\"MT\",AO113*Balance!E$50,AO113*Balance!E$51))","v":0},{"$f":"IF($D113=\"BT\",AP113*Balance!F$49,IF($D113=\"MT\",AP113*Balance!F$50,AP113*Balance!F$51))","v":0},{"$f":"IF($D113=\"BT\",AQ113*Balance!G$49,IF($D113=\"MT\",AQ113*Balance!G$50,AQ113*Balance!G$51))","v":0},{"$f":"IF($D113=\"BT\",AR113*Balance!H$49,IF($D113=\"MT\",AR113*Balance!H$50,AR113*Balance!H$51))","v":0},{"$f":"IF($D113=\"BT\",AS113*Balance!I$49,IF($D113=\"MT\",AS113*Balance!I$50,AS113*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF113:BI113,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!C196","v":0},{"$f":"+PremisaCosto!E196","v":0},{"$f":"+PremisaCosto!B196","v":0},null,273018.5740252586,294420.58267183707,297240.86651437887,308680.76919485477,320716.60391516762,333290.52068675082,null,0,0,0,0,0,null,301.01738279932744,300.7518059338081,305.87491232621056,311.3381052081437,316.74531478040797,null,294119.56528903777,296940.11470844503,308374.89428252855,320405.2658099595,332973.77537197043,{"$f":"+SUMPRODUCT(Z114:AC114,PremisaCosto!$F$84:$I$84)","v":1064708.6050622421},null,{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*F114),IF($C114=\"Ep\",F114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*G114),IF($C114=\"Ep\",G114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*H114),IF($C114=\"Ep\",H114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*I114),IF($C114=\"Ep\",I114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*J114),IF($C114=\"Ep\",J114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B114)*K114),IF($C114=\"Ep\",K114,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH114:AK114,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*F114),IF($C114=\"Efp\",F114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*G114),IF($C114=\"Efp\",G114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*H114),IF($C114=\"Efp\",H114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*I114),IF($C114=\"Efp\",I114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*J114),IF($C114=\"Efp\",J114,\"\"))","v":""},{"$f":"IF($C114=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B114)*K114),IF($C114=\"Efp\",K114,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP114:AS114,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX114:BA114,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF114:BI114,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!C197","v":"BTD"},{"$f":"+PremisaCosto!E197","v":"Et"},{"$f":"+PremisaCosto!B197","v":"BT"},null,269579.58067329618,290711.80206655746,293496.51720232598,304792.22477900522,316676.3527509814,329091.77606351284,null,0,0,0,0,0,null,301.01738279932744,300.7518059338081,305.87491232621056,311.3381052081437,316.74531478040797,null,290410.78468375816,293195.76539639215,304486.349866679,316365.01464577328,328775.03074873245,{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":1051282.8367614336},null,{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*F115),IF($C115=\"Ep\",F115,\"\"))","v":96204.253156950042},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*G115),IF($C115=\"Ep\",G115,\"\"))","v":103745.66104700025},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*H115),IF($C115=\"Ep\",H115,\"\"))","v":104739.43601772453},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*I115),IF($C115=\"Ep\",I115,\"\"))","v":108770.50954554745},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*J115),IF($C115=\"Ep\",J115,\"\"))","v":113011.57132444812},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B115)*K115),IF($C115=\"Ep\",K115,\"\"))","v":117442.23526578346},{"$f":"+SUMPRODUCT(AH115:AK115,PremisaCosto!$F$84:$I$84)","v":375542.46082820755},null,{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*F115),IF($C115=\"Efp\",F115,\"\"))","v":173375.32751634615},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*G115),IF($C115=\"Efp\",G115,\"\"))","v":186966.1410195572},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*H115),IF($C115=\"Efp\",H115,\"\"))","v":188757.08118460147},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*I115),IF($C115=\"Efp\",I115,\"\"))","v":196021.71523345777},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*J115),IF($C115=\"Efp\",J115,\"\"))","v":203664.78142653327},{"$f":"IF($C115=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B115)*K115),IF($C115=\"Efp\",K115,\"\"))","v":211649.54079772937},{"$f":"+SUMPRODUCT(AP115:AS115,PremisaCosto!$F$84:$I$84)","v":676787.09626447922},null,{"$f":"IF($D115=\"BT\",AF115*Balance!D$45,IF($D115=\"MT\",AF115*Balance!D$46,AF115*Balance!D$47))","v":109220.90862086814},{"$f":"IF($D115=\"BT\",AG115*Balance!E$45,IF($D115=\"MT\",AG115*Balance!E$46,AG115*Balance!E$47))","v":117782.68624506627},{"$f":"IF($D115=\"BT\",AH115*Balance!F$45,IF($D115=\"MT\",AH115*Balance!F$46,AH115*Balance!F$47))","v":111907.85904264558},{"$f":"IF($D115=\"BT\",AI115*Balance!G$45,IF($D115=\"MT\",AI115*Balance!G$46,AI115*Balance!G$47))","v":121253.3584154938},{"$f":"IF($D115=\"BT\",AJ115*Balance!H$45,IF($D115=\"MT\",AJ115*Balance!H$46,AJ115*Balance!H$47))","v":125986.5948472921},{"$f":"IF($D115=\"BT\",AK115*Balance!I$45,IF($D115=\"MT\",AK115*Balance!I$46,AK115*Balance!I$47))","v":130932.08526518232},{"$f":"+SUMPRODUCT(AX115:BA115,PremisaCosto!$F$84:$I$84)","v":413998.53098139382},null,{"$f":"IF($D115=\"BT\",AN115*Balance!D$49,IF($D115=\"MT\",AN115*Balance!D$50,AN115*Balance!D$51))","v":196833.40582544639},{"$f":"IF($D115=\"BT\",AO115*Balance!E$49,IF($D115=\"MT\",AO115*Balance!E$50,AO115*Balance!E$51))","v":212263.08747679484},{"$f":"IF($D115=\"BT\",AP115*Balance!F$49,IF($D115=\"MT\",AP115*Balance!F$50,AP115*Balance!F$51))","v":201675.71678477418},{"$f":"IF($D115=\"BT\",AQ115*Balance!G$49,IF($D115=\"MT\",AQ115*Balance!G$50,AQ115*Balance!G$51))","v":218517.78936890414},{"$f":"IF($D115=\"BT\",AR115*Balance!H$49,IF($D115=\"MT\",AR115*Balance!H$50,AR115*Balance!H$51))","v":227047.83237268426},{"$f":"IF($D115=\"BT\",AS115*Balance!I$49,IF($D115=\"MT\",AS115*Balance!I$50,AS115*Balance!I$51))","v":235960.39073465025},{"$f":"+SUMPRODUCT(BF115:BI115,PremisaCosto!$F$84:$I$84)","v":746091.03594501491}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!C198","v":"BTD"},{"$f":"+PremisaCosto!E198","v":"Et"},{"$f":"+PremisaCosto!B198","v":"BT"},null,3438.993351962381,3708.7806052795645,3744.3493120528783,3888.5444158494693,4040.2511641861693,4198.7446232379489,null,0,0,0,0,0,null,0,0,0,0,0,null,3708.7806052795645,3744.3493120528783,3888.5444158494693,4040.2511641861693,4198.7446232379489,{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":13425.768300808297},null,{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*F116),IF($C116=\"Ep\",F116,\"\"))","v":1227.2657528843386},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*G116),IF($C116=\"Ep\",G116,\"\"))","v":1323.5441177064095},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*H116),IF($C116=\"Ep\",H116,\"\"))","v":1336.2374413711279},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*I116),IF($C116=\"Ep\",I116,\"\"))","v":1387.6960208191449},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*J116),IF($C116=\"Ep\",J116,\"\"))","v":1441.8352638068736},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B116)*K116),IF($C116=\"Ep\",K116,\"\"))","v":1498.3964648453782},{"$f":"+SUMPRODUCT(AH116:AK116,PremisaCosto!$F$84:$I$84)","v":4791.2234643722049},null,{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*F116),IF($C116=\"Efp\",F116,\"\"))","v":2211.7275990780427},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*G116),IF($C116=\"Efp\",G116,\"\"))","v":2385.236487573155},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*H116),IF($C116=\"Efp\",H116,\"\"))","v":2408.1118706817506},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*I116),IF($C116=\"Efp\",I116,\"\"))","v":2500.8483950303244},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*J116),IF($C116=\"Efp\",J116,\"\"))","v":2598.4159003792956},{"$f":"IF($C116=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B116)*K116),IF($C116=\"Efp\",K116,\"\"))","v":2700.3481583925704},{"$f":"+SUMPRODUCT(AP116:AS116,PremisaCosto!$F$84:$I$84)","v":8634.5448364360927},null,{"$f":"IF($D116=\"BT\",AF116*Balance!D$45,IF($D116=\"MT\",AF116*Balance!D$46,AF116*Balance!D$47))","v":1393.3176159126772},{"$f":"IF($D116=\"BT\",AG116*Balance!E$45,IF($D116=\"MT\",AG116*Balance!E$46,AG116*Balance!E$47))","v":1502.6226636764447},{"$f":"IF($D116=\"BT\",AH116*Balance!F$45,IF($D116=\"MT\",AH116*Balance!F$46,AH116*Balance!F$47))","v":1427.6902465959472},{"$f":"IF($D116=\"BT\",AI116*Balance!G$45,IF($D116=\"MT\",AI116*Balance!G$46,AI116*Balance!G$47))","v":1546.9524201656754},{"$f":"IF($D116=\"BT\",AJ116*Balance!H$45,IF($D116=\"MT\",AJ116*Balance!H$46,AJ116*Balance!H$47))","v":1607.3744758071321},{"$f":"IF($D116=\"BT\",AK116*Balance!I$45,IF($D116=\"MT\",AK116*Balance!I$46,AK116*Balance!I$47))","v":1670.5078309535702},{"$f":"+SUMPRODUCT(AX116:BA116,PremisaCosto!$F$84:$I$84)","v":5281.853324660111},null,{"$f":"IF($D116=\"BT\",AN116*Balance!D$49,IF($D116=\"MT\",AN116*Balance!D$50,AN116*Balance!D$51))","v":2510.9794012854782},{"$f":"IF($D116=\"BT\",AO116*Balance!E$49,IF($D116=\"MT\",AO116*Balance!E$50,AO116*Balance!E$51))","v":2707.9644391955617},{"$f":"IF($D116=\"BT\",AP116*Balance!F$49,IF($D116=\"MT\",AP116*Balance!F$50,AP116*Balance!F$51))","v":2572.9243351813639},{"$f":"IF($D116=\"BT\",AQ116*Balance!G$49,IF($D116=\"MT\",AQ116*Balance!G$50,AQ116*Balance!G$51))","v":2787.8536935459028},{"$f":"IF($D116=\"BT\",AR116*Balance!H$49,IF($D116=\"MT\",AR116*Balance!H$50,AR116*Balance!H$51))","v":2896.7438240992592},{"$f":"IF($D116=\"BT\",AS116*Balance!I$49,IF($D116=\"MT\",AS116*Balance!I$50,AS116*Balance!I$51))","v":3010.5201465229916},{"$f":"+SUMPRODUCT(BF116:BI116,PremisaCosto!$F$84:$I$84)","v":9518.7376857682375}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!C199","v":"BTD"},{"$f":"+PremisaCosto!E199","v":"Et"},{"$f":"+PremisaCosto!B199","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*F117),IF($C117=\"Ep\",F117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*G117),IF($C117=\"Ep\",G117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*H117),IF($C117=\"Ep\",H117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*I117),IF($C117=\"Ep\",I117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*J117),IF($C117=\"Ep\",J117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B117)*K117),IF($C117=\"Ep\",K117,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH117:AK117,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*F117),IF($C117=\"Efp\",F117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*G117),IF($C117=\"Efp\",G117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*H117),IF($C117=\"Efp\",H117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*I117),IF($C117=\"Efp\",I117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*J117),IF($C117=\"Efp\",J117,\"\"))","v":0},{"$f":"IF($C117=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B117)*K117),IF($C117=\"Efp\",K117,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP117:AS117,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D117=\"BT\",AF117*Balance!D$45,IF($D117=\"MT\",AF117*Balance!D$46,AF117*Balance!D$47))","v":0},{"$f":"IF($D117=\"BT\",AG117*Balance!E$45,IF($D117=\"MT\",AG117*Balance!E$46,AG117*Balance!E$47))","v":0},{"$f":"IF($D117=\"BT\",AH117*Balance!F$45,IF($D117=\"MT\",AH117*Balance!F$46,AH117*Balance!F$47))","v":0},{"$f":"IF($D117=\"BT\",AI117*Balance!G$45,IF($D117=\"MT\",AI117*Balance!G$46,AI117*Balance!G$47))","v":0},{"$f":"IF($D117=\"BT\",AJ117*Balance!H$45,IF($D117=\"MT\",AJ117*Balance!H$46,AJ117*Balance!H$47))","v":0},{"$f":"IF($D117=\"BT\",AK117*Balance!I$45,IF($D117=\"MT\",AK117*Balance!I$46,AK117*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX117:BA117,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D117=\"BT\",AN117*Balance!D$49,IF($D117=\"MT\",AN117*Balance!D$50,AN117*Balance!D$51))","v":0},{"$f":"IF($D117=\"BT\",AO117*Balance!E$49,IF($D117=\"MT\",AO117*Balance!E$50,AO117*Balance!E$51))","v":0},{"$f":"IF($D117=\"BT\",AP117*Balance!F$49,IF($D117=\"MT\",AP117*Balance!F$50,AP117*Balance!F$51))","v":0},{"$f":"IF($D117=\"BT\",AQ117*Balance!G$49,IF($D117=\"MT\",AQ117*Balance!G$50,AQ117*Balance!G$51))","v":0},{"$f":"IF($D117=\"BT\",AR117*Balance!H$49,IF($D117=\"MT\",AR117*Balance!H$50,AR117*Balance!H$51))","v":0},{"$f":"IF($D117=\"BT\",AS117*Balance!I$49,IF($D117=\"MT\",AS117*Balance!I$50,AS117*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF117:BI117,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!C200","v":"BTD"},{"$f":"+PremisaCosto!E200","v":"Et"},{"$f":"+PremisaCosto!B200","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*F118),IF($C118=\"Ep\",F118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*G118),IF($C118=\"Ep\",G118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*H118),IF($C118=\"Ep\",H118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*I118),IF($C118=\"Ep\",I118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*J118),IF($C118=\"Ep\",J118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B118)*K118),IF($C118=\"Ep\",K118,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH118:AK118,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*F118),IF($C118=\"Efp\",F118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*G118),IF($C118=\"Efp\",G118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*H118),IF($C118=\"Efp\",H118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*I118),IF($C118=\"Efp\",I118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*J118),IF($C118=\"Efp\",J118,\"\"))","v":0},{"$f":"IF($C118=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B118)*K118),IF($C118=\"Efp\",K118,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP118:AS118,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D118=\"BT\",AF118*Balance!D$45,IF($D118=\"MT\",AF118*Balance!D$46,AF118*Balance!D$47))","v":0},{"$f":"IF($D118=\"BT\",AG118*Balance!E$45,IF($D118=\"MT\",AG118*Balance!E$46,AG118*Balance!E$47))","v":0},{"$f":"IF($D118=\"BT\",AH118*Balance!F$45,IF($D118=\"MT\",AH118*Balance!F$46,AH118*Balance!F$47))","v":0},{"$f":"IF($D118=\"BT\",AI118*Balance!G$45,IF($D118=\"MT\",AI118*Balance!G$46,AI118*Balance!G$47))","v":0},{"$f":"IF($D118=\"BT\",AJ118*Balance!H$45,IF($D118=\"MT\",AJ118*Balance!H$46,AJ118*Balance!H$47))","v":0},{"$f":"IF($D118=\"BT\",AK118*Balance!I$45,IF($D118=\"MT\",AK118*Balance!I$46,AK118*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX118:BA118,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D118=\"BT\",AN118*Balance!D$49,IF($D118=\"MT\",AN118*Balance!D$50,AN118*Balance!D$51))","v":0},{"$f":"IF($D118=\"BT\",AO118*Balance!E$49,IF($D118=\"MT\",AO118*Balance!E$50,AO118*Balance!E$51))","v":0},{"$f":"IF($D118=\"BT\",AP118*Balance!F$49,IF($D118=\"MT\",AP118*Balance!F$50,AP118*Balance!F$51))","v":0},{"$f":"IF($D118=\"BT\",AQ118*Balance!G$49,IF($D118=\"MT\",AQ118*Balance!G$50,AQ118*Balance!G$51))","v":0},{"$f":"IF($D118=\"BT\",AR118*Balance!H$49,IF($D118=\"MT\",AR118*Balance!H$50,AR118*Balance!H$51))","v":0},{"$f":"IF($D118=\"BT\",AS118*Balance!I$49,IF($D118=\"MT\",AS118*Balance!I$50,AS118*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF118:BI118,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!C201","v":"BTD"},{"$f":"+PremisaCosto!E201","v":"Et"},{"$f":"+PremisaCosto!B201","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*F119),IF($C119=\"Ep\",F119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*G119),IF($C119=\"Ep\",G119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*H119),IF($C119=\"Ep\",H119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*I119),IF($C119=\"Ep\",I119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*J119),IF($C119=\"Ep\",J119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B119)*K119),IF($C119=\"Ep\",K119,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH119:AK119,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*F119),IF($C119=\"Efp\",F119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*G119),IF($C119=\"Efp\",G119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*H119),IF($C119=\"Efp\",H119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*I119),IF($C119=\"Efp\",I119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*J119),IF($C119=\"Efp\",J119,\"\"))","v":0},{"$f":"IF($C119=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B119)*K119),IF($C119=\"Efp\",K119,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP119:AS119,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D119=\"BT\",AF119*Balance!D$45,IF($D119=\"MT\",AF119*Balance!D$46,AF119*Balance!D$47))","v":0},{"$f":"IF($D119=\"BT\",AG119*Balance!E$45,IF($D119=\"MT\",AG119*Balance!E$46,AG119*Balance!E$47))","v":0},{"$f":"IF($D119=\"BT\",AH119*Balance!F$45,IF($D119=\"MT\",AH119*Balance!F$46,AH119*Balance!F$47))","v":0},{"$f":"IF($D119=\"BT\",AI119*Balance!G$45,IF($D119=\"MT\",AI119*Balance!G$46,AI119*Balance!G$47))","v":0},{"$f":"IF($D119=\"BT\",AJ119*Balance!H$45,IF($D119=\"MT\",AJ119*Balance!H$46,AJ119*Balance!H$47))","v":0},{"$f":"IF($D119=\"BT\",AK119*Balance!I$45,IF($D119=\"MT\",AK119*Balance!I$46,AK119*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX119:BA119,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D119=\"BT\",AN119*Balance!D$49,IF($D119=\"MT\",AN119*Balance!D$50,AN119*Balance!D$51))","v":0},{"$f":"IF($D119=\"BT\",AO119*Balance!E$49,IF($D119=\"MT\",AO119*Balance!E$50,AO119*Balance!E$51))","v":0},{"$f":"IF($D119=\"BT\",AP119*Balance!F$49,IF($D119=\"MT\",AP119*Balance!F$50,AP119*Balance!F$51))","v":0},{"$f":"IF($D119=\"BT\",AQ119*Balance!G$49,IF($D119=\"MT\",AQ119*Balance!G$50,AQ119*Balance!G$51))","v":0},{"$f":"IF($D119=\"BT\",AR119*Balance!H$49,IF($D119=\"MT\",AR119*Balance!H$50,AR119*Balance!H$51))","v":0},{"$f":"IF($D119=\"BT\",AS119*Balance!I$49,IF($D119=\"MT\",AS119*Balance!I$50,AS119*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF119:BI119,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!C202","v":"BTD"},{"$f":"+PremisaCosto!E202","v":"Et"},{"$f":"+PremisaCosto!B202","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*F120),IF($C120=\"Ep\",F120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*G120),IF($C120=\"Ep\",G120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*H120),IF($C120=\"Ep\",H120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*I120),IF($C120=\"Ep\",I120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*J120),IF($C120=\"Ep\",J120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B120)*K120),IF($C120=\"Ep\",K120,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH120:AK120,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*F120),IF($C120=\"Efp\",F120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*G120),IF($C120=\"Efp\",G120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*H120),IF($C120=\"Efp\",H120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*I120),IF($C120=\"Efp\",I120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*J120),IF($C120=\"Efp\",J120,\"\"))","v":0},{"$f":"IF($C120=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B120)*K120),IF($C120=\"Efp\",K120,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP120:AS120,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D120=\"BT\",AF120*Balance!D$45,IF($D120=\"MT\",AF120*Balance!D$46,AF120*Balance!D$47))","v":0},{"$f":"IF($D120=\"BT\",AG120*Balance!E$45,IF($D120=\"MT\",AG120*Balance!E$46,AG120*Balance!E$47))","v":0},{"$f":"IF($D120=\"BT\",AH120*Balance!F$45,IF($D120=\"MT\",AH120*Balance!F$46,AH120*Balance!F$47))","v":0},{"$f":"IF($D120=\"BT\",AI120*Balance!G$45,IF($D120=\"MT\",AI120*Balance!G$46,AI120*Balance!G$47))","v":0},{"$f":"IF($D120=\"BT\",AJ120*Balance!H$45,IF($D120=\"MT\",AJ120*Balance!H$46,AJ120*Balance!H$47))","v":0},{"$f":"IF($D120=\"BT\",AK120*Balance!I$45,IF($D120=\"MT\",AK120*Balance!I$46,AK120*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX120:BA120,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D120=\"BT\",AN120*Balance!D$49,IF($D120=\"MT\",AN120*Balance!D$50,AN120*Balance!D$51))","v":0},{"$f":"IF($D120=\"BT\",AO120*Balance!E$49,IF($D120=\"MT\",AO120*Balance!E$50,AO120*Balance!E$51))","v":0},{"$f":"IF($D120=\"BT\",AP120*Balance!F$49,IF($D120=\"MT\",AP120*Balance!F$50,AP120*Balance!F$51))","v":0},{"$f":"IF($D120=\"BT\",AQ120*Balance!G$49,IF($D120=\"MT\",AQ120*Balance!G$50,AQ120*Balance!G$51))","v":0},{"$f":"IF($D120=\"BT\",AR120*Balance!H$49,IF($D120=\"MT\",AR120*Balance!H$50,AR120*Balance!H$51))","v":0},{"$f":"IF($D120=\"BT\",AS120*Balance!I$49,IF($D120=\"MT\",AS120*Balance!I$50,AS120*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF120:BI120,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!C203","v":"BTD"},{"$f":"+PremisaCosto!E203","v":"Et"},{"$f":"+PremisaCosto!B203","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*F121),IF($C121=\"Ep\",F121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*G121),IF($C121=\"Ep\",G121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*H121),IF($C121=\"Ep\",H121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*I121),IF($C121=\"Ep\",I121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*J121),IF($C121=\"Ep\",J121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B121)*K121),IF($C121=\"Ep\",K121,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH121:AK121,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*F121),IF($C121=\"Efp\",F121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*G121),IF($C121=\"Efp\",G121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*H121),IF($C121=\"Efp\",H121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*I121),IF($C121=\"Efp\",I121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*J121),IF($C121=\"Efp\",J121,\"\"))","v":0},{"$f":"IF($C121=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B121)*K121),IF($C121=\"Efp\",K121,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP121:AS121,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D121=\"BT\",AF121*Balance!D$45,IF($D121=\"MT\",AF121*Balance!D$46,AF121*Balance!D$47))","v":0},{"$f":"IF($D121=\"BT\",AG121*Balance!E$45,IF($D121=\"MT\",AG121*Balance!E$46,AG121*Balance!E$47))","v":0},{"$f":"IF($D121=\"BT\",AH121*Balance!F$45,IF($D121=\"MT\",AH121*Balance!F$46,AH121*Balance!F$47))","v":0},{"$f":"IF($D121=\"BT\",AI121*Balance!G$45,IF($D121=\"MT\",AI121*Balance!G$46,AI121*Balance!G$47))","v":0},{"$f":"IF($D121=\"BT\",AJ121*Balance!H$45,IF($D121=\"MT\",AJ121*Balance!H$46,AJ121*Balance!H$47))","v":0},{"$f":"IF($D121=\"BT\",AK121*Balance!I$45,IF($D121=\"MT\",AK121*Balance!I$46,AK121*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX121:BA121,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D121=\"BT\",AN121*Balance!D$49,IF($D121=\"MT\",AN121*Balance!D$50,AN121*Balance!D$51))","v":0},{"$f":"IF($D121=\"BT\",AO121*Balance!E$49,IF($D121=\"MT\",AO121*Balance!E$50,AO121*Balance!E$51))","v":0},{"$f":"IF($D121=\"BT\",AP121*Balance!F$49,IF($D121=\"MT\",AP121*Balance!F$50,AP121*Balance!F$51))","v":0},{"$f":"IF($D121=\"BT\",AQ121*Balance!G$49,IF($D121=\"MT\",AQ121*Balance!G$50,AQ121*Balance!G$51))","v":0},{"$f":"IF($D121=\"BT\",AR121*Balance!H$49,IF($D121=\"MT\",AR121*Balance!H$50,AR121*Balance!H$51))","v":0},{"$f":"IF($D121=\"BT\",AS121*Balance!I$49,IF($D121=\"MT\",AS121*Balance!I$50,AS121*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF121:BI121,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!C204","v":"BTD"},{"$f":"+PremisaCosto!E204","v":"Et"},{"$f":"+PremisaCosto!B204","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*F122),IF($C122=\"Ep\",F122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*G122),IF($C122=\"Ep\",G122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*H122),IF($C122=\"Ep\",H122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*I122),IF($C122=\"Ep\",I122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*J122),IF($C122=\"Ep\",J122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B122)*K122),IF($C122=\"Ep\",K122,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH122:AK122,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*F122),IF($C122=\"Efp\",F122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*G122),IF($C122=\"Efp\",G122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*H122),IF($C122=\"Efp\",H122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*I122),IF($C122=\"Efp\",I122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*J122),IF($C122=\"Efp\",J122,\"\"))","v":0},{"$f":"IF($C122=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B122)*K122),IF($C122=\"Efp\",K122,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP122:AS122,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D122=\"BT\",AF122*Balance!D$45,IF($D122=\"MT\",AF122*Balance!D$46,AF122*Balance!D$47))","v":0},{"$f":"IF($D122=\"BT\",AG122*Balance!E$45,IF($D122=\"MT\",AG122*Balance!E$46,AG122*Balance!E$47))","v":0},{"$f":"IF($D122=\"BT\",AH122*Balance!F$45,IF($D122=\"MT\",AH122*Balance!F$46,AH122*Balance!F$47))","v":0},{"$f":"IF($D122=\"BT\",AI122*Balance!G$45,IF($D122=\"MT\",AI122*Balance!G$46,AI122*Balance!G$47))","v":0},{"$f":"IF($D122=\"BT\",AJ122*Balance!H$45,IF($D122=\"MT\",AJ122*Balance!H$46,AJ122*Balance!H$47))","v":0},{"$f":"IF($D122=\"BT\",AK122*Balance!I$45,IF($D122=\"MT\",AK122*Balance!I$46,AK122*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX122:BA122,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D122=\"BT\",AN122*Balance!D$49,IF($D122=\"MT\",AN122*Balance!D$50,AN122*Balance!D$51))","v":0},{"$f":"IF($D122=\"BT\",AO122*Balance!E$49,IF($D122=\"MT\",AO122*Balance!E$50,AO122*Balance!E$51))","v":0},{"$f":"IF($D122=\"BT\",AP122*Balance!F$49,IF($D122=\"MT\",AP122*Balance!F$50,AP122*Balance!F$51))","v":0},{"$f":"IF($D122=\"BT\",AQ122*Balance!G$49,IF($D122=\"MT\",AQ122*Balance!G$50,AQ122*Balance!G$51))","v":0},{"$f":"IF($D122=\"BT\",AR122*Balance!H$49,IF($D122=\"MT\",AR122*Balance!H$50,AR122*Balance!H$51))","v":0},{"$f":"IF($D122=\"BT\",AS122*Balance!I$49,IF($D122=\"MT\",AS122*Balance!I$50,AS122*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF122:BI122,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C205","v":"BTD"},{"$f":"+PremisaCosto!E205","v":"Et"},{"$f":"+PremisaCosto!B205","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*F123),IF($C123=\"Ep\",F123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*G123),IF($C123=\"Ep\",G123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*H123),IF($C123=\"Ep\",H123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*I123),IF($C123=\"Ep\",I123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*J123),IF($C123=\"Ep\",J123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B123)*K123),IF($C123=\"Ep\",K123,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH123:AK123,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*F123),IF($C123=\"Efp\",F123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*G123),IF($C123=\"Efp\",G123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*H123),IF($C123=\"Efp\",H123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*I123),IF($C123=\"Efp\",I123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*J123),IF($C123=\"Efp\",J123,\"\"))","v":0},{"$f":"IF($C123=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B123)*K123),IF($C123=\"Efp\",K123,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP123:AS123,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D123=\"BT\",AF123*Balance!D$45,IF($D123=\"MT\",AF123*Balance!D$46,AF123*Balance!D$47))","v":0},{"$f":"IF($D123=\"BT\",AG123*Balance!E$45,IF($D123=\"MT\",AG123*Balance!E$46,AG123*Balance!E$47))","v":0},{"$f":"IF($D123=\"BT\",AH123*Balance!F$45,IF($D123=\"MT\",AH123*Balance!F$46,AH123*Balance!F$47))","v":0},{"$f":"IF($D123=\"BT\",AI123*Balance!G$45,IF($D123=\"MT\",AI123*Balance!G$46,AI123*Balance!G$47))","v":0},{"$f":"IF($D123=\"BT\",AJ123*Balance!H$45,IF($D123=\"MT\",AJ123*Balance!H$46,AJ123*Balance!H$47))","v":0},{"$f":"IF($D123=\"BT\",AK123*Balance!I$45,IF($D123=\"MT\",AK123*Balance!I$46,AK123*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX123:BA123,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D123=\"BT\",AN123*Balance!D$49,IF($D123=\"MT\",AN123*Balance!D$50,AN123*Balance!D$51))","v":0},{"$f":"IF($D123=\"BT\",AO123*Balance!E$49,IF($D123=\"MT\",AO123*Balance!E$50,AO123*Balance!E$51))","v":0},{"$f":"IF($D123=\"BT\",AP123*Balance!F$49,IF($D123=\"MT\",AP123*Balance!F$50,AP123*Balance!F$51))","v":0},{"$f":"IF($D123=\"BT\",AQ123*Balance!G$49,IF($D123=\"MT\",AQ123*Balance!G$50,AQ123*Balance!G$51))","v":0},{"$f":"IF($D123=\"BT\",AR123*Balance!H$49,IF($D123=\"MT\",AR123*Balance!H$50,AR123*Balance!H$51))","v":0},{"$f":"IF($D123=\"BT\",AS123*Balance!I$49,IF($D123=\"MT\",AS123*Balance!I$50,AS123*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF123:BI123,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!C206","v":"BTD"},{"$f":"+PremisaCosto!E206","v":"Et"},{"$f":"+PremisaCosto!B206","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*F124),IF($C124=\"Ep\",F124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*G124),IF($C124=\"Ep\",G124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*H124),IF($C124=\"Ep\",H124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*I124),IF($C124=\"Ep\",I124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*J124),IF($C124=\"Ep\",J124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B124)*K124),IF($C124=\"Ep\",K124,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH124:AK124,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*F124),IF($C124=\"Efp\",F124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*G124),IF($C124=\"Efp\",G124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*H124),IF($C124=\"Efp\",H124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*I124),IF($C124=\"Efp\",I124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*J124),IF($C124=\"Efp\",J124,\"\"))","v":0},{"$f":"IF($C124=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B124)*K124),IF($C124=\"Efp\",K124,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP124:AS124,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D124=\"BT\",AF124*Balance!D$45,IF($D124=\"MT\",AF124*Balance!D$46,AF124*Balance!D$47))","v":0},{"$f":"IF($D124=\"BT\",AG124*Balance!E$45,IF($D124=\"MT\",AG124*Balance!E$46,AG124*Balance!E$47))","v":0},{"$f":"IF($D124=\"BT\",AH124*Balance!F$45,IF($D124=\"MT\",AH124*Balance!F$46,AH124*Balance!F$47))","v":0},{"$f":"IF($D124=\"BT\",AI124*Balance!G$45,IF($D124=\"MT\",AI124*Balance!G$46,AI124*Balance!G$47))","v":0},{"$f":"IF($D124=\"BT\",AJ124*Balance!H$45,IF($D124=\"MT\",AJ124*Balance!H$46,AJ124*Balance!H$47))","v":0},{"$f":"IF($D124=\"BT\",AK124*Balance!I$45,IF($D124=\"MT\",AK124*Balance!I$46,AK124*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX124:BA124,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D124=\"BT\",AN124*Balance!D$49,IF($D124=\"MT\",AN124*Balance!D$50,AN124*Balance!D$51))","v":0},{"$f":"IF($D124=\"BT\",AO124*Balance!E$49,IF($D124=\"MT\",AO124*Balance!E$50,AO124*Balance!E$51))","v":0},{"$f":"IF($D124=\"BT\",AP124*Balance!F$49,IF($D124=\"MT\",AP124*Balance!F$50,AP124*Balance!F$51))","v":0},{"$f":"IF($D124=\"BT\",AQ124*Balance!G$49,IF($D124=\"MT\",AQ124*Balance!G$50,AQ124*Balance!G$51))","v":0},{"$f":"IF($D124=\"BT\",AR124*Balance!H$49,IF($D124=\"MT\",AR124*Balance!H$50,AR124*Balance!H$51))","v":0},{"$f":"IF($D124=\"BT\",AS124*Balance!I$49,IF($D124=\"MT\",AS124*Balance!I$50,AS124*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF124:BI124,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!C207","v":0},{"$f":"+PremisaCosto!E207","v":0},{"$f":"+PremisaCosto!B207","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z125:AC125,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*F125),IF($C125=\"Ep\",F125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*G125),IF($C125=\"Ep\",G125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*H125),IF($C125=\"Ep\",H125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*I125),IF($C125=\"Ep\",I125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*J125),IF($C125=\"Ep\",J125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B125)*K125),IF($C125=\"Ep\",K125,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH125:AK125,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*F125),IF($C125=\"Efp\",F125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*G125),IF($C125=\"Efp\",G125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*H125),IF($C125=\"Efp\",H125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*I125),IF($C125=\"Efp\",I125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*J125),IF($C125=\"Efp\",J125,\"\"))","v":""},{"$f":"IF($C125=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B125)*K125),IF($C125=\"Efp\",K125,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP125:AS125,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX125:BA125,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF125:BI125,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!C208","v":"BTD"},{"$f":"+PremisaCosto!E208","v":"Et"},{"$f":"+PremisaCosto!B208","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*F126),IF($C126=\"Ep\",F126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*G126),IF($C126=\"Ep\",G126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*H126),IF($C126=\"Ep\",H126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*I126),IF($C126=\"Ep\",I126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*J126),IF($C126=\"Ep\",J126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B126)*K126),IF($C126=\"Ep\",K126,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH126:AK126,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*F126),IF($C126=\"Efp\",F126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*G126),IF($C126=\"Efp\",G126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*H126),IF($C126=\"Efp\",H126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*I126),IF($C126=\"Efp\",I126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*J126),IF($C126=\"Efp\",J126,\"\"))","v":0},{"$f":"IF($C126=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B126)*K126),IF($C126=\"Efp\",K126,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP126:AS126,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D126=\"BT\",AF126*Balance!D$45,IF($D126=\"MT\",AF126*Balance!D$46,AF126*Balance!D$47))","v":0},{"$f":"IF($D126=\"BT\",AG126*Balance!E$45,IF($D126=\"MT\",AG126*Balance!E$46,AG126*Balance!E$47))","v":0},{"$f":"IF($D126=\"BT\",AH126*Balance!F$45,IF($D126=\"MT\",AH126*Balance!F$46,AH126*Balance!F$47))","v":0},{"$f":"IF($D126=\"BT\",AI126*Balance!G$45,IF($D126=\"MT\",AI126*Balance!G$46,AI126*Balance!G$47))","v":0},{"$f":"IF($D126=\"BT\",AJ126*Balance!H$45,IF($D126=\"MT\",AJ126*Balance!H$46,AJ126*Balance!H$47))","v":0},{"$f":"IF($D126=\"BT\",AK126*Balance!I$45,IF($D126=\"MT\",AK126*Balance!I$46,AK126*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX126:BA126,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D126=\"BT\",AN126*Balance!D$49,IF($D126=\"MT\",AN126*Balance!D$50,AN126*Balance!D$51))","v":0},{"$f":"IF($D126=\"BT\",AO126*Balance!E$49,IF($D126=\"MT\",AO126*Balance!E$50,AO126*Balance!E$51))","v":0},{"$f":"IF($D126=\"BT\",AP126*Balance!F$49,IF($D126=\"MT\",AP126*Balance!F$50,AP126*Balance!F$51))","v":0},{"$f":"IF($D126=\"BT\",AQ126*Balance!G$49,IF($D126=\"MT\",AQ126*Balance!G$50,AQ126*Balance!G$51))","v":0},{"$f":"IF($D126=\"BT\",AR126*Balance!H$49,IF($D126=\"MT\",AR126*Balance!H$50,AR126*Balance!H$51))","v":0},{"$f":"IF($D126=\"BT\",AS126*Balance!I$49,IF($D126=\"MT\",AS126*Balance!I$50,AS126*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF126:BI126,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!C209","v":"BTD"},{"$f":"+PremisaCosto!E209","v":"Et"},{"$f":"+PremisaCosto!B209","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*F127),IF($C127=\"Ep\",F127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*G127),IF($C127=\"Ep\",G127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*H127),IF($C127=\"Ep\",H127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*I127),IF($C127=\"Ep\",I127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*J127),IF($C127=\"Ep\",J127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B127)*K127),IF($C127=\"Ep\",K127,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH127:AK127,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*F127),IF($C127=\"Efp\",F127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*G127),IF($C127=\"Efp\",G127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*H127),IF($C127=\"Efp\",H127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*I127),IF($C127=\"Efp\",I127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*J127),IF($C127=\"Efp\",J127,\"\"))","v":0},{"$f":"IF($C127=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B127)*K127),IF($C127=\"Efp\",K127,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP127:AS127,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D127=\"BT\",AF127*Balance!D$45,IF($D127=\"MT\",AF127*Balance!D$46,AF127*Balance!D$47))","v":0},{"$f":"IF($D127=\"BT\",AG127*Balance!E$45,IF($D127=\"MT\",AG127*Balance!E$46,AG127*Balance!E$47))","v":0},{"$f":"IF($D127=\"BT\",AH127*Balance!F$45,IF($D127=\"MT\",AH127*Balance!F$46,AH127*Balance!F$47))","v":0},{"$f":"IF($D127=\"BT\",AI127*Balance!G$45,IF($D127=\"MT\",AI127*Balance!G$46,AI127*Balance!G$47))","v":0},{"$f":"IF($D127=\"BT\",AJ127*Balance!H$45,IF($D127=\"MT\",AJ127*Balance!H$46,AJ127*Balance!H$47))","v":0},{"$f":"IF($D127=\"BT\",AK127*Balance!I$45,IF($D127=\"MT\",AK127*Balance!I$46,AK127*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX127:BA127,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D127=\"BT\",AN127*Balance!D$49,IF($D127=\"MT\",AN127*Balance!D$50,AN127*Balance!D$51))","v":0},{"$f":"IF($D127=\"BT\",AO127*Balance!E$49,IF($D127=\"MT\",AO127*Balance!E$50,AO127*Balance!E$51))","v":0},{"$f":"IF($D127=\"BT\",AP127*Balance!F$49,IF($D127=\"MT\",AP127*Balance!F$50,AP127*Balance!F$51))","v":0},{"$f":"IF($D127=\"BT\",AQ127*Balance!G$49,IF($D127=\"MT\",AQ127*Balance!G$50,AQ127*Balance!G$51))","v":0},{"$f":"IF($D127=\"BT\",AR127*Balance!H$49,IF($D127=\"MT\",AR127*Balance!H$50,AR127*Balance!H$51))","v":0},{"$f":"IF($D127=\"BT\",AS127*Balance!I$49,IF($D127=\"MT\",AS127*Balance!I$50,AS127*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF127:BI127,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!C210","v":"BTD"},{"$f":"+PremisaCosto!E210","v":"Et"},{"$f":"+PremisaCosto!B210","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*F128),IF($C128=\"Ep\",F128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*G128),IF($C128=\"Ep\",G128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*H128),IF($C128=\"Ep\",H128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*I128),IF($C128=\"Ep\",I128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*J128),IF($C128=\"Ep\",J128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B128)*K128),IF($C128=\"Ep\",K128,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH128:AK128,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*F128),IF($C128=\"Efp\",F128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*G128),IF($C128=\"Efp\",G128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*H128),IF($C128=\"Efp\",H128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*I128),IF($C128=\"Efp\",I128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*J128),IF($C128=\"Efp\",J128,\"\"))","v":0},{"$f":"IF($C128=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B128)*K128),IF($C128=\"Efp\",K128,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP128:AS128,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D128=\"BT\",AF128*Balance!D$45,IF($D128=\"MT\",AF128*Balance!D$46,AF128*Balance!D$47))","v":0},{"$f":"IF($D128=\"BT\",AG128*Balance!E$45,IF($D128=\"MT\",AG128*Balance!E$46,AG128*Balance!E$47))","v":0},{"$f":"IF($D128=\"BT\",AH128*Balance!F$45,IF($D128=\"MT\",AH128*Balance!F$46,AH128*Balance!F$47))","v":0},{"$f":"IF($D128=\"BT\",AI128*Balance!G$45,IF($D128=\"MT\",AI128*Balance!G$46,AI128*Balance!G$47))","v":0},{"$f":"IF($D128=\"BT\",AJ128*Balance!H$45,IF($D128=\"MT\",AJ128*Balance!H$46,AJ128*Balance!H$47))","v":0},{"$f":"IF($D128=\"BT\",AK128*Balance!I$45,IF($D128=\"MT\",AK128*Balance!I$46,AK128*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX128:BA128,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D128=\"BT\",AN128*Balance!D$49,IF($D128=\"MT\",AN128*Balance!D$50,AN128*Balance!D$51))","v":0},{"$f":"IF($D128=\"BT\",AO128*Balance!E$49,IF($D128=\"MT\",AO128*Balance!E$50,AO128*Balance!E$51))","v":0},{"$f":"IF($D128=\"BT\",AP128*Balance!F$49,IF($D128=\"MT\",AP128*Balance!F$50,AP128*Balance!F$51))","v":0},{"$f":"IF($D128=\"BT\",AQ128*Balance!G$49,IF($D128=\"MT\",AQ128*Balance!G$50,AQ128*Balance!G$51))","v":0},{"$f":"IF($D128=\"BT\",AR128*Balance!H$49,IF($D128=\"MT\",AR128*Balance!H$50,AR128*Balance!H$51))","v":0},{"$f":"IF($D128=\"BT\",AS128*Balance!I$49,IF($D128=\"MT\",AS128*Balance!I$50,AS128*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF128:BI128,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!C211","v":"BTD"},{"$f":"+PremisaCosto!E211","v":"Et"},{"$f":"+PremisaCosto!B211","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*F129),IF($C129=\"Ep\",F129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*G129),IF($C129=\"Ep\",G129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*H129),IF($C129=\"Ep\",H129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*I129),IF($C129=\"Ep\",I129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*J129),IF($C129=\"Ep\",J129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B129)*K129),IF($C129=\"Ep\",K129,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH129:AK129,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*F129),IF($C129=\"Efp\",F129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*G129),IF($C129=\"Efp\",G129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*H129),IF($C129=\"Efp\",H129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*I129),IF($C129=\"Efp\",I129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*J129),IF($C129=\"Efp\",J129,\"\"))","v":0},{"$f":"IF($C129=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B129)*K129),IF($C129=\"Efp\",K129,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP129:AS129,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D129=\"BT\",AF129*Balance!D$45,IF($D129=\"MT\",AF129*Balance!D$46,AF129*Balance!D$47))","v":0},{"$f":"IF($D129=\"BT\",AG129*Balance!E$45,IF($D129=\"MT\",AG129*Balance!E$46,AG129*Balance!E$47))","v":0},{"$f":"IF($D129=\"BT\",AH129*Balance!F$45,IF($D129=\"MT\",AH129*Balance!F$46,AH129*Balance!F$47))","v":0},{"$f":"IF($D129=\"BT\",AI129*Balance!G$45,IF($D129=\"MT\",AI129*Balance!G$46,AI129*Balance!G$47))","v":0},{"$f":"IF($D129=\"BT\",AJ129*Balance!H$45,IF($D129=\"MT\",AJ129*Balance!H$46,AJ129*Balance!H$47))","v":0},{"$f":"IF($D129=\"BT\",AK129*Balance!I$45,IF($D129=\"MT\",AK129*Balance!I$46,AK129*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX129:BA129,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D129=\"BT\",AN129*Balance!D$49,IF($D129=\"MT\",AN129*Balance!D$50,AN129*Balance!D$51))","v":0},{"$f":"IF($D129=\"BT\",AO129*Balance!E$49,IF($D129=\"MT\",AO129*Balance!E$50,AO129*Balance!E$51))","v":0},{"$f":"IF($D129=\"BT\",AP129*Balance!F$49,IF($D129=\"MT\",AP129*Balance!F$50,AP129*Balance!F$51))","v":0},{"$f":"IF($D129=\"BT\",AQ129*Balance!G$49,IF($D129=\"MT\",AQ129*Balance!G$50,AQ129*Balance!G$51))","v":0},{"$f":"IF($D129=\"BT\",AR129*Balance!H$49,IF($D129=\"MT\",AR129*Balance!H$50,AR129*Balance!H$51))","v":0},{"$f":"IF($D129=\"BT\",AS129*Balance!I$49,IF($D129=\"MT\",AS129*Balance!I$50,AS129*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF129:BI129,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!C212","v":"BTD"},{"$f":"+PremisaCosto!E212","v":"Et"},{"$f":"+PremisaCosto!B212","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*F130),IF($C130=\"Ep\",F130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*G130),IF($C130=\"Ep\",G130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*H130),IF($C130=\"Ep\",H130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*I130),IF($C130=\"Ep\",I130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*J130),IF($C130=\"Ep\",J130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B130)*K130),IF($C130=\"Ep\",K130,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH130:AK130,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*F130),IF($C130=\"Efp\",F130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*G130),IF($C130=\"Efp\",G130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*H130),IF($C130=\"Efp\",H130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*I130),IF($C130=\"Efp\",I130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*J130),IF($C130=\"Efp\",J130,\"\"))","v":0},{"$f":"IF($C130=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B130)*K130),IF($C130=\"Efp\",K130,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP130:AS130,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D130=\"BT\",AF130*Balance!D$45,IF($D130=\"MT\",AF130*Balance!D$46,AF130*Balance!D$47))","v":0},{"$f":"IF($D130=\"BT\",AG130*Balance!E$45,IF($D130=\"MT\",AG130*Balance!E$46,AG130*Balance!E$47))","v":0},{"$f":"IF($D130=\"BT\",AH130*Balance!F$45,IF($D130=\"MT\",AH130*Balance!F$46,AH130*Balance!F$47))","v":0},{"$f":"IF($D130=\"BT\",AI130*Balance!G$45,IF($D130=\"MT\",AI130*Balance!G$46,AI130*Balance!G$47))","v":0},{"$f":"IF($D130=\"BT\",AJ130*Balance!H$45,IF($D130=\"MT\",AJ130*Balance!H$46,AJ130*Balance!H$47))","v":0},{"$f":"IF($D130=\"BT\",AK130*Balance!I$45,IF($D130=\"MT\",AK130*Balance!I$46,AK130*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX130:BA130,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D130=\"BT\",AN130*Balance!D$49,IF($D130=\"MT\",AN130*Balance!D$50,AN130*Balance!D$51))","v":0},{"$f":"IF($D130=\"BT\",AO130*Balance!E$49,IF($D130=\"MT\",AO130*Balance!E$50,AO130*Balance!E$51))","v":0},{"$f":"IF($D130=\"BT\",AP130*Balance!F$49,IF($D130=\"MT\",AP130*Balance!F$50,AP130*Balance!F$51))","v":0},{"$f":"IF($D130=\"BT\",AQ130*Balance!G$49,IF($D130=\"MT\",AQ130*Balance!G$50,AQ130*Balance!G$51))","v":0},{"$f":"IF($D130=\"BT\",AR130*Balance!H$49,IF($D130=\"MT\",AR130*Balance!H$50,AR130*Balance!H$51))","v":0},{"$f":"IF($D130=\"BT\",AS130*Balance!I$49,IF($D130=\"MT\",AS130*Balance!I$50,AS130*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF130:BI130,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!C213","v":"BTD"},{"$f":"+PremisaCosto!E213","v":"Et"},{"$f":"+PremisaCosto!B213","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*F131),IF($C131=\"Ep\",F131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*G131),IF($C131=\"Ep\",G131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*H131),IF($C131=\"Ep\",H131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*I131),IF($C131=\"Ep\",I131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*J131),IF($C131=\"Ep\",J131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B131)*K131),IF($C131=\"Ep\",K131,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH131:AK131,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*F131),IF($C131=\"Efp\",F131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*G131),IF($C131=\"Efp\",G131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*H131),IF($C131=\"Efp\",H131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*I131),IF($C131=\"Efp\",I131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*J131),IF($C131=\"Efp\",J131,\"\"))","v":0},{"$f":"IF($C131=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B131)*K131),IF($C131=\"Efp\",K131,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP131:AS131,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D131=\"BT\",AF131*Balance!D$45,IF($D131=\"MT\",AF131*Balance!D$46,AF131*Balance!D$47))","v":0},{"$f":"IF($D131=\"BT\",AG131*Balance!E$45,IF($D131=\"MT\",AG131*Balance!E$46,AG131*Balance!E$47))","v":0},{"$f":"IF($D131=\"BT\",AH131*Balance!F$45,IF($D131=\"MT\",AH131*Balance!F$46,AH131*Balance!F$47))","v":0},{"$f":"IF($D131=\"BT\",AI131*Balance!G$45,IF($D131=\"MT\",AI131*Balance!G$46,AI131*Balance!G$47))","v":0},{"$f":"IF($D131=\"BT\",AJ131*Balance!H$45,IF($D131=\"MT\",AJ131*Balance!H$46,AJ131*Balance!H$47))","v":0},{"$f":"IF($D131=\"BT\",AK131*Balance!I$45,IF($D131=\"MT\",AK131*Balance!I$46,AK131*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX131:BA131,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D131=\"BT\",AN131*Balance!D$49,IF($D131=\"MT\",AN131*Balance!D$50,AN131*Balance!D$51))","v":0},{"$f":"IF($D131=\"BT\",AO131*Balance!E$49,IF($D131=\"MT\",AO131*Balance!E$50,AO131*Balance!E$51))","v":0},{"$f":"IF($D131=\"BT\",AP131*Balance!F$49,IF($D131=\"MT\",AP131*Balance!F$50,AP131*Balance!F$51))","v":0},{"$f":"IF($D131=\"BT\",AQ131*Balance!G$49,IF($D131=\"MT\",AQ131*Balance!G$50,AQ131*Balance!G$51))","v":0},{"$f":"IF($D131=\"BT\",AR131*Balance!H$49,IF($D131=\"MT\",AR131*Balance!H$50,AR131*Balance!H$51))","v":0},{"$f":"IF($D131=\"BT\",AS131*Balance!I$49,IF($D131=\"MT\",AS131*Balance!I$50,AS131*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF131:BI131,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!C214","v":"BTD"},{"$f":"+PremisaCosto!E214","v":"Et"},{"$f":"+PremisaCosto!B214","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*F132),IF($C132=\"Ep\",F132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*G132),IF($C132=\"Ep\",G132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*H132),IF($C132=\"Ep\",H132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*I132),IF($C132=\"Ep\",I132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*J132),IF($C132=\"Ep\",J132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B132)*K132),IF($C132=\"Ep\",K132,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH132:AK132,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*F132),IF($C132=\"Efp\",F132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*G132),IF($C132=\"Efp\",G132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*H132),IF($C132=\"Efp\",H132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*I132),IF($C132=\"Efp\",I132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*J132),IF($C132=\"Efp\",J132,\"\"))","v":0},{"$f":"IF($C132=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B132)*K132),IF($C132=\"Efp\",K132,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP132:AS132,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D132=\"BT\",AF132*Balance!D$45,IF($D132=\"MT\",AF132*Balance!D$46,AF132*Balance!D$47))","v":0},{"$f":"IF($D132=\"BT\",AG132*Balance!E$45,IF($D132=\"MT\",AG132*Balance!E$46,AG132*Balance!E$47))","v":0},{"$f":"IF($D132=\"BT\",AH132*Balance!F$45,IF($D132=\"MT\",AH132*Balance!F$46,AH132*Balance!F$47))","v":0},{"$f":"IF($D132=\"BT\",AI132*Balance!G$45,IF($D132=\"MT\",AI132*Balance!G$46,AI132*Balance!G$47))","v":0},{"$f":"IF($D132=\"BT\",AJ132*Balance!H$45,IF($D132=\"MT\",AJ132*Balance!H$46,AJ132*Balance!H$47))","v":0},{"$f":"IF($D132=\"BT\",AK132*Balance!I$45,IF($D132=\"MT\",AK132*Balance!I$46,AK132*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX132:BA132,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D132=\"BT\",AN132*Balance!D$49,IF($D132=\"MT\",AN132*Balance!D$50,AN132*Balance!D$51))","v":0},{"$f":"IF($D132=\"BT\",AO132*Balance!E$49,IF($D132=\"MT\",AO132*Balance!E$50,AO132*Balance!E$51))","v":0},{"$f":"IF($D132=\"BT\",AP132*Balance!F$49,IF($D132=\"MT\",AP132*Balance!F$50,AP132*Balance!F$51))","v":0},{"$f":"IF($D132=\"BT\",AQ132*Balance!G$49,IF($D132=\"MT\",AQ132*Balance!G$50,AQ132*Balance!G$51))","v":0},{"$f":"IF($D132=\"BT\",AR132*Balance!H$49,IF($D132=\"MT\",AR132*Balance!H$50,AR132*Balance!H$51))","v":0},{"$f":"IF($D132=\"BT\",AS132*Balance!I$49,IF($D132=\"MT\",AS132*Balance!I$50,AS132*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF132:BI132,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!C215","v":"BTD"},{"$f":"+PremisaCosto!E215","v":"Et"},{"$f":"+PremisaCosto!B215","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*F133),IF($C133=\"Ep\",F133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*G133),IF($C133=\"Ep\",G133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*H133),IF($C133=\"Ep\",H133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*I133),IF($C133=\"Ep\",I133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*J133),IF($C133=\"Ep\",J133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B133)*K133),IF($C133=\"Ep\",K133,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH133:AK133,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*F133),IF($C133=\"Efp\",F133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*G133),IF($C133=\"Efp\",G133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*H133),IF($C133=\"Efp\",H133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*I133),IF($C133=\"Efp\",I133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*J133),IF($C133=\"Efp\",J133,\"\"))","v":0},{"$f":"IF($C133=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B133)*K133),IF($C133=\"Efp\",K133,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP133:AS133,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D133=\"BT\",AF133*Balance!D$45,IF($D133=\"MT\",AF133*Balance!D$46,AF133*Balance!D$47))","v":0},{"$f":"IF($D133=\"BT\",AG133*Balance!E$45,IF($D133=\"MT\",AG133*Balance!E$46,AG133*Balance!E$47))","v":0},{"$f":"IF($D133=\"BT\",AH133*Balance!F$45,IF($D133=\"MT\",AH133*Balance!F$46,AH133*Balance!F$47))","v":0},{"$f":"IF($D133=\"BT\",AI133*Balance!G$45,IF($D133=\"MT\",AI133*Balance!G$46,AI133*Balance!G$47))","v":0},{"$f":"IF($D133=\"BT\",AJ133*Balance!H$45,IF($D133=\"MT\",AJ133*Balance!H$46,AJ133*Balance!H$47))","v":0},{"$f":"IF($D133=\"BT\",AK133*Balance!I$45,IF($D133=\"MT\",AK133*Balance!I$46,AK133*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX133:BA133,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D133=\"BT\",AN133*Balance!D$49,IF($D133=\"MT\",AN133*Balance!D$50,AN133*Balance!D$51))","v":0},{"$f":"IF($D133=\"BT\",AO133*Balance!E$49,IF($D133=\"MT\",AO133*Balance!E$50,AO133*Balance!E$51))","v":0},{"$f":"IF($D133=\"BT\",AP133*Balance!F$49,IF($D133=\"MT\",AP133*Balance!F$50,AP133*Balance!F$51))","v":0},{"$f":"IF($D133=\"BT\",AQ133*Balance!G$49,IF($D133=\"MT\",AQ133*Balance!G$50,AQ133*Balance!G$51))","v":0},{"$f":"IF($D133=\"BT\",AR133*Balance!H$49,IF($D133=\"MT\",AR133*Balance!H$50,AR133*Balance!H$51))","v":0},{"$f":"IF($D133=\"BT\",AS133*Balance!I$49,IF($D133=\"MT\",AS133*Balance!I$50,AS133*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF133:BI133,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C216","v":"BTD"},{"$f":"+PremisaCosto!E216","v":"Et"},{"$f":"+PremisaCosto!B216","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*F134),IF($C134=\"Ep\",F134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*G134),IF($C134=\"Ep\",G134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*H134),IF($C134=\"Ep\",H134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*I134),IF($C134=\"Ep\",I134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*J134),IF($C134=\"Ep\",J134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B134)*K134),IF($C134=\"Ep\",K134,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH134:AK134,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*F134),IF($C134=\"Efp\",F134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*G134),IF($C134=\"Efp\",G134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*H134),IF($C134=\"Efp\",H134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*I134),IF($C134=\"Efp\",I134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*J134),IF($C134=\"Efp\",J134,\"\"))","v":0},{"$f":"IF($C134=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B134)*K134),IF($C134=\"Efp\",K134,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP134:AS134,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D134=\"BT\",AF134*Balance!D$45,IF($D134=\"MT\",AF134*Balance!D$46,AF134*Balance!D$47))","v":0},{"$f":"IF($D134=\"BT\",AG134*Balance!E$45,IF($D134=\"MT\",AG134*Balance!E$46,AG134*Balance!E$47))","v":0},{"$f":"IF($D134=\"BT\",AH134*Balance!F$45,IF($D134=\"MT\",AH134*Balance!F$46,AH134*Balance!F$47))","v":0},{"$f":"IF($D134=\"BT\",AI134*Balance!G$45,IF($D134=\"MT\",AI134*Balance!G$46,AI134*Balance!G$47))","v":0},{"$f":"IF($D134=\"BT\",AJ134*Balance!H$45,IF($D134=\"MT\",AJ134*Balance!H$46,AJ134*Balance!H$47))","v":0},{"$f":"IF($D134=\"BT\",AK134*Balance!I$45,IF($D134=\"MT\",AK134*Balance!I$46,AK134*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX134:BA134,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D134=\"BT\",AN134*Balance!D$49,IF($D134=\"MT\",AN134*Balance!D$50,AN134*Balance!D$51))","v":0},{"$f":"IF($D134=\"BT\",AO134*Balance!E$49,IF($D134=\"MT\",AO134*Balance!E$50,AO134*Balance!E$51))","v":0},{"$f":"IF($D134=\"BT\",AP134*Balance!F$49,IF($D134=\"MT\",AP134*Balance!F$50,AP134*Balance!F$51))","v":0},{"$f":"IF($D134=\"BT\",AQ134*Balance!G$49,IF($D134=\"MT\",AQ134*Balance!G$50,AQ134*Balance!G$51))","v":0},{"$f":"IF($D134=\"BT\",AR134*Balance!H$49,IF($D134=\"MT\",AR134*Balance!H$50,AR134*Balance!H$51))","v":0},{"$f":"IF($D134=\"BT\",AS134*Balance!I$49,IF($D134=\"MT\",AS134*Balance!I$50,AS134*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF134:BI134,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!C217","v":"BTD"},{"$f":"+PremisaCosto!E217","v":"Et"},{"$f":"+PremisaCosto!B217","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*F135),IF($C135=\"Ep\",F135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*G135),IF($C135=\"Ep\",G135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*H135),IF($C135=\"Ep\",H135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*I135),IF($C135=\"Ep\",I135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*J135),IF($C135=\"Ep\",J135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B135)*K135),IF($C135=\"Ep\",K135,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH135:AK135,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*F135),IF($C135=\"Efp\",F135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*G135),IF($C135=\"Efp\",G135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*H135),IF($C135=\"Efp\",H135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*I135),IF($C135=\"Efp\",I135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*J135),IF($C135=\"Efp\",J135,\"\"))","v":0},{"$f":"IF($C135=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B135)*K135),IF($C135=\"Efp\",K135,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP135:AS135,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D135=\"BT\",AF135*Balance!D$45,IF($D135=\"MT\",AF135*Balance!D$46,AF135*Balance!D$47))","v":0},{"$f":"IF($D135=\"BT\",AG135*Balance!E$45,IF($D135=\"MT\",AG135*Balance!E$46,AG135*Balance!E$47))","v":0},{"$f":"IF($D135=\"BT\",AH135*Balance!F$45,IF($D135=\"MT\",AH135*Balance!F$46,AH135*Balance!F$47))","v":0},{"$f":"IF($D135=\"BT\",AI135*Balance!G$45,IF($D135=\"MT\",AI135*Balance!G$46,AI135*Balance!G$47))","v":0},{"$f":"IF($D135=\"BT\",AJ135*Balance!H$45,IF($D135=\"MT\",AJ135*Balance!H$46,AJ135*Balance!H$47))","v":0},{"$f":"IF($D135=\"BT\",AK135*Balance!I$45,IF($D135=\"MT\",AK135*Balance!I$46,AK135*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX135:BA135,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D135=\"BT\",AN135*Balance!D$49,IF($D135=\"MT\",AN135*Balance!D$50,AN135*Balance!D$51))","v":0},{"$f":"IF($D135=\"BT\",AO135*Balance!E$49,IF($D135=\"MT\",AO135*Balance!E$50,AO135*Balance!E$51))","v":0},{"$f":"IF($D135=\"BT\",AP135*Balance!F$49,IF($D135=\"MT\",AP135*Balance!F$50,AP135*Balance!F$51))","v":0},{"$f":"IF($D135=\"BT\",AQ135*Balance!G$49,IF($D135=\"MT\",AQ135*Balance!G$50,AQ135*Balance!G$51))","v":0},{"$f":"IF($D135=\"BT\",AR135*Balance!H$49,IF($D135=\"MT\",AR135*Balance!H$50,AR135*Balance!H$51))","v":0},{"$f":"IF($D135=\"BT\",AS135*Balance!I$49,IF($D135=\"MT\",AS135*Balance!I$50,AS135*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF135:BI135,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!C218","v":0},{"$f":"+PremisaCosto!E218","v":0},{"$f":"+PremisaCosto!B218","v":0},null,1972367.6625661508,2038656.7156601246,2053254.1282473863,2121055.7789970576,2189952.379376994,2260548.8999428595,null,69914.704450115183,70273.333931770903,72738.595411731832,74962.738306962157,77071.186476499744,null,1983.7621645316863,1982.0005280147586,2015.9833498366577,2052.2220487949162,2088.0893967228117,null,1966758.2490454777,1980998.7937876007,2046301.2002354891,2112937.4190212372,2181389.6240696372,{"$f":"+SUMPRODUCT(Z136:AC136,PremisaCosto!$F$84:$I$84)","v":7043632.9740074631},null,{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*F136),IF($C136=\"Ep\",F136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*G136),IF($C136=\"Ep\",G136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*H136),IF($C136=\"Ep\",H136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*I136),IF($C136=\"Ep\",I136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*J136),IF($C136=\"Ep\",J136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B136)*K136),IF($C136=\"Ep\",K136,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH136:AK136,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*F136),IF($C136=\"Efp\",F136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*G136),IF($C136=\"Efp\",G136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*H136),IF($C136=\"Efp\",H136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*I136),IF($C136=\"Efp\",I136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*J136),IF($C136=\"Efp\",J136,\"\"))","v":""},{"$f":"IF($C136=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B136)*K136),IF($C136=\"Efp\",K136,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP136:AS136,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX136:BA136,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF136:BI136,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!C219","v":0},{"$f":"+PremisaCosto!E219","v":0},{"$f":"+PremisaCosto!B219","v":0},null,594880.30509778904,607127.07570273522,611027.61153499607,630184.38382865814,649389.52043137921,668916.10269925848,null,50996.484004039085,51271.077814596094,53092.001266433086,54727.500385892534,56273.695624166052,null,19.821474582530733,19.799751936538389,20.21879230108846,20.665649766365313,21.107928121880331,null,556110.7702241136,559736.73396846338,577072.16376992397,594641.35439572029,612621.2991469705,{"$f":"+SUMPRODUCT(Z137:AC137,PremisaCosto!$F$84:$I$84)","v":1984504.9033747073},null,{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*F137),IF($C137=\"Ep\",F137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*G137),IF($C137=\"Ep\",G137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*H137),IF($C137=\"Ep\",H137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*I137),IF($C137=\"Ep\",I137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*J137),IF($C137=\"Ep\",J137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B137)*K137),IF($C137=\"Ep\",K137,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH137:AK137,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*F137),IF($C137=\"Efp\",F137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*G137),IF($C137=\"Efp\",G137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*H137),IF($C137=\"Efp\",H137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*I137),IF($C137=\"Efp\",I137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*J137),IF($C137=\"Efp\",J137,\"\"))","v":""},{"$f":"IF($C137=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B137)*K137),IF($C137=\"Efp\",K137,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP137:AS137,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX137:BA137,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF137:BI137,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!C220","v":"BTS"},{"$f":"+PremisaCosto!E220","v":"Et"},{"$f":"+PremisaCosto!B220","v":"BT"},null,453099.57845822669,462867.53485493088,465867.1773541164,480532.08923545544,495249.83417973149,510223.30485133408,null,40394.198998827131,40606.279207842192,42039.145264473191,43329.122070604601,44550.412561343794,null,19.821474582530733,19.799751936538389,20.21879230108846,20.665649766365313,21.107928121880331,null,422453.51438152121,425241.09839433769,438472.72517868114,451900.04645936051,465651.7843618684,{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":1508003.4719120499},null,{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*F138),IF($C138=\"Ep\",F138,\"\"))","v":119220.38545432349},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*G138),IF($C138=\"Ep\",G138,\"\"))","v":121790.54791326619},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*H138),IF($C138=\"Ep\",H138,\"\"))","v":122579.81930520821},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*I138),IF($C138=\"Ep\",I138,\"\"))","v":126438.47760079989},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*J138),IF($C138=\"Ep\",J138,\"\"))","v":130311.03742803614},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B138)*K138),IF($C138=\"Ep\",K138,\"\"))","v":134250.88427391453},{"$f":"+SUMPRODUCT(AH138:AK138,PremisaCosto!$F$84:$I$84)","v":434790.02697082586},null,{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*F138),IF($C138=\"Efp\",F138,\"\"))","v":333879.1930039032},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*G138),IF($C138=\"Efp\",G138,\"\"))","v":341076.98694166471},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*H138),IF($C138=\"Efp\",H138,\"\"))","v":343287.35804890818},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*I138),IF($C138=\"Efp\",I138,\"\"))","v":354093.61163465556},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*J138),IF($C138=\"Efp\",J138,\"\"))","v":364938.79675169534},{"$f":"IF($C138=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B138)*K138),IF($C138=\"Efp\",K138,\"\"))","v":375972.42057741957},{"$f":"+SUMPRODUCT(AP138:AS138,PremisaCosto!$F$84:$I$84)","v":1217638.6007976979},null,{"$f":"IF($D138=\"BT\",AF138*Balance!D$45,IF($D138=\"MT\",AF138*Balance!D$46,AF138*Balance!D$47))","v":135351.17625421373},{"$f":"IF($D138=\"BT\",AG138*Balance!E$45,IF($D138=\"MT\",AG138*Balance!E$46,AG138*Balance!E$47))","v":138269.08757161672},{"$f":"IF($D138=\"BT\",AH138*Balance!F$45,IF($D138=\"MT\",AH138*Balance!F$46,AH138*Balance!F$47))","v":130969.24770493167},{"$f":"IF($D138=\"BT\",AI138*Balance!G$45,IF($D138=\"MT\",AI138*Balance!G$46,AI138*Balance!G$47))","v":140948.95855589706},{"$f":"IF($D138=\"BT\",AJ138*Balance!H$45,IF($D138=\"MT\",AJ138*Balance!H$46,AJ138*Balance!H$47))","v":145272.23791485035},{"$f":"IF($D138=\"BT\",AK138*Balance!I$45,IF($D138=\"MT\",AK138*Balance!I$46,AK138*Balance!I$47))","v":149671.43793625955},{"$f":"+SUMPRODUCT(AX138:BA138,PremisaCosto!$F$84:$I$84)","v":479254.47943760367},null,{"$f":"IF($D138=\"BT\",AN138*Balance!D$49,IF($D138=\"MT\",AN138*Balance!D$50,AN138*Balance!D$51))","v":379053.81137355743},{"$f":"IF($D138=\"BT\",AO138*Balance!E$49,IF($D138=\"MT\",AO138*Balance!E$50,AO138*Balance!E$51))","v":387225.48329190334},{"$f":"IF($D138=\"BT\",AP138*Balance!F$49,IF($D138=\"MT\",AP138*Balance!F$50,AP138*Balance!F$51))","v":366782.12845406559},{"$f":"IF($D138=\"BT\",AQ138*Balance!G$49,IF($D138=\"MT\",AQ138*Balance!G$50,AQ138*Balance!G$51))","v":394730.51825867},{"$f":"IF($D138=\"BT\",AR138*Balance!H$49,IF($D138=\"MT\",AR138*Balance!H$50,AR138*Balance!H$51))","v":406837.95288905693},{"$f":"IF($D138=\"BT\",AS138*Balance!I$49,IF($D138=\"MT\",AS138*Balance!I$50,AS138*Balance!I$51))","v":419158.00492892886},{"$f":"+SUMPRODUCT(BF138:BI138,PremisaCosto!$F$84:$I$84)","v":1342162.2336512085}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!C221","v":"BTS"},{"$f":"+PremisaCosto!E221","v":"Et"},{"$f":"+PremisaCosto!B221","v":"BT"},null,198.63853780588397,214.22162856324496,216.27610066656138,224.60490553632894,233.36758797876271,242.52227533513033,null,15.953814116919178,15.942789164558633,16.343021928721292,16.756477572334383,17.178662885224664,null,0,0,0,0,0,null,198.26781444632579,200.33331150200274,208.26188360760764,216.61111040642834,225.34361244990566,{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":719.38758033735758},null,{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*F139),IF($C139=\"Ep\",F139,\"\"))","v":52.266133470887844},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*G139),IF($C139=\"Ep\",G139,\"\"))","v":56.366384662875134},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*H139),IF($C139=\"Ep\",H139,\"\"))","v":56.906961100610928},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*I139),IF($C139=\"Ep\",I139,\"\"))","v":59.098451391390533},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*J139),IF($C139=\"Ep\",J139,\"\"))","v":61.404104338487905},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B139)*K139),IF($C139=\"Ep\",K139,\"\"))","v":63.812902331754174},{"$f":"+SUMPRODUCT(AH139:AK139,PremisaCosto!$F$84:$I$84)","v":204.04604666038259},null,{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*F139),IF($C139=\"Efp\",F139,\"\"))","v":146.37240433499613},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*G139),IF($C139=\"Efp\",G139,\"\"))","v":157.85524390036983},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*H139),IF($C139=\"Efp\",H139,\"\"))","v":159.36913956595043},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*I139),IF($C139=\"Efp\",I139,\"\"))","v":165.5064541449384},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*J139),IF($C139=\"Efp\",J139,\"\"))","v":171.9634836402748},{"$f":"IF($C139=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B139)*K139),IF($C139=\"Efp\",K139,\"\"))","v":178.70937300337616},{"$f":"+SUMPRODUCT(AP139:AS139,PremisaCosto!$F$84:$I$84)","v":571.43523848701602},null,{"$f":"IF($D139=\"BT\",AF139*Balance!D$45,IF($D139=\"MT\",AF139*Balance!D$46,AF139*Balance!D$47))","v":59.337860858156233},{"$f":"IF($D139=\"BT\",AG139*Balance!E$45,IF($D139=\"MT\",AG139*Balance!E$46,AG139*Balance!E$47))","v":63.992885413380868},{"$f":"IF($D139=\"BT\",AH139*Balance!F$45,IF($D139=\"MT\",AH139*Balance!F$46,AH139*Balance!F$47))","v":60.801703957187634},{"$f":"IF($D139=\"BT\",AI139*Balance!G$45,IF($D139=\"MT\",AI139*Balance!G$46,AI139*Balance!G$47))","v":65.880777228134733},{"$f":"IF($D139=\"BT\",AJ139*Balance!H$45,IF($D139=\"MT\",AJ139*Balance!H$46,AJ139*Balance!H$47))","v":68.453999219638803},{"$f":"IF($D139=\"BT\",AK139*Balance!I$45,IF($D139=\"MT\",AK139*Balance!I$46,AK139*Balance!I$47))","v":71.142688575463836},{"$f":"+SUMPRODUCT(AX139:BA139,PremisaCosto!$F$84:$I$84)","v":224.94072713390136},null,{"$f":"IF($D139=\"BT\",AN139*Balance!D$49,IF($D139=\"MT\",AN139*Balance!D$50,AN139*Balance!D$51))","v":166.1769253840358},{"$f":"IF($D139=\"BT\",AO139*Balance!E$49,IF($D139=\"MT\",AO139*Balance!E$50,AO139*Balance!E$51))","v":179.21341940298203},{"$f":"IF($D139=\"BT\",AP139*Balance!F$49,IF($D139=\"MT\",AP139*Balance!F$50,AP139*Balance!F$51))","v":170.27644872248521},{"$f":"IF($D139=\"BT\",AQ139*Balance!G$49,IF($D139=\"MT\",AQ139*Balance!G$50,AQ139*Balance!G$51))","v":184.50050007451861},{"$f":"IF($D139=\"BT\",AR139*Balance!H$49,IF($D139=\"MT\",AR139*Balance!H$50,AR139*Balance!H$51))","v":191.7068622974661},{"$f":"IF($D139=\"BT\",AS139*Balance!I$49,IF($D139=\"MT\",AS139*Balance!I$50,AS139*Balance!I$51))","v":199.23659329892288},{"$f":"+SUMPRODUCT(BF139:BI139,PremisaCosto!$F$84:$I$84)","v":629.95122992579275}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!C222","v":"BTS"},{"$f":"+PremisaCosto!E222","v":"Et"},{"$f":"+PremisaCosto!B222","v":"BT"},null,140546.91084117559,142991.33075068303,143883.54532849794,148334.16091119885,152779.88058536942,157290.43070190237,null,10520.815799204756,10582.962733118973,10968.236982777848,11311.219446417657,11633.699764206445,null,0,0,0,0,0,null,132470.51495147828,133300.58259537898,137365.92392842099,141468.66113895178,145656.73093769592,{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":472257.09961990005},null,{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*F140),IF($C140=\"Ep\",F140,\"\"))","v":36980.958891896669},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*G140),IF($C140=\"Ep\",G140,\"\"))","v":37624.139105869363},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*H140),IF($C140=\"Ep\",H140,\"\"))","v":37858.900228881241},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*I140),IF($C140=\"Ep\",I140,\"\"))","v":39029.954298461525},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*J140),IF($C140=\"Ep\",J140,\"\"))","v":40199.720147681692},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B140)*K140),IF($C140=\"Ep\",K140,\"\"))","v":41386.544300848895},{"$f":"+SUMPRODUCT(AH140:AK140,PremisaCosto!$F$84:$I$84)","v":134171.65393123601},null,{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*F140),IF($C140=\"Efp\",F140,\"\"))","v":103565.95194927893},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*G140),IF($C140=\"Efp\",G140,\"\"))","v":105367.19164481368},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*H140),IF($C140=\"Efp\",H140,\"\"))","v":106024.64509961671},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*I140),IF($C140=\"Efp\",I140,\"\"))","v":109304.20661273733},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*J140),IF($C140=\"Efp\",J140,\"\"))","v":112580.16043768774},{"$f":"IF($C140=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B140)*K140),IF($C140=\"Efp\",K140,\"\"))","v":115903.88640105347},{"$f":"+SUMPRODUCT(AP140:AS140,PremisaCosto!$F$84:$I$84)","v":375750.53433897032},null,{"$f":"IF($D140=\"BT\",AF140*Balance!D$45,IF($D140=\"MT\",AF140*Balance!D$46,AF140*Balance!D$47))","v":41984.567202600156},{"$f":"IF($D140=\"BT\",AG140*Balance!E$45,IF($D140=\"MT\",AG140*Balance!E$46,AG140*Balance!E$47))","v":42714.771170427404},{"$f":"IF($D140=\"BT\",AH140*Balance!F$45,IF($D140=\"MT\",AH140*Balance!F$46,AH140*Balance!F$47))","v":40449.983610817493},{"$f":"IF($D140=\"BT\",AI140*Balance!G$45,IF($D140=\"MT\",AI140*Balance!G$46,AI140*Balance!G$47))","v":43509.155719363138},{"$f":"IF($D140=\"BT\",AJ140*Balance!H$45,IF($D140=\"MT\",AJ140*Balance!H$46,AJ140*Balance!H$47))","v":44815.108717321709},{"$f":"IF($D140=\"BT\",AK140*Balance!I$45,IF($D140=\"MT\",AK140*Balance!I$46,AK140*Balance!I$47))","v":46140.356022402411},{"$f":"+SUMPRODUCT(AX140:BA140,PremisaCosto!$F$84:$I$84)","v":147891.49055908801},null,{"$f":"IF($D140=\"BT\",AN140*Balance!D$49,IF($D140=\"MT\",AN140*Balance!D$50,AN140*Balance!D$51))","v":117578.66209544227},{"$f":"IF($D140=\"BT\",AO140*Balance!E$49,IF($D140=\"MT\",AO140*Balance!E$50,AO140*Balance!E$51))","v":119623.61364108055},{"$f":"IF($D140=\"BT\",AP140*Balance!F$49,IF($D140=\"MT\",AP140*Balance!F$50,AP140*Balance!F$51))","v":113281.02852154538},{"$f":"IF($D140=\"BT\",AQ140*Balance!G$49,IF($D140=\"MT\",AQ140*Balance!G$50,AQ140*Balance!G$51))","v":121848.30425185741},{"$f":"IF($D140=\"BT\",AR140*Balance!H$49,IF($D140=\"MT\",AR140*Balance!H$50,AR140*Balance!H$51))","v":125505.65304667816},{"$f":"IF($D140=\"BT\",AS140*Balance!I$49,IF($D140=\"MT\",AS140*Balance!I$50,AS140*Balance!I$51))","v":129217.03595376048},{"$f":"+SUMPRODUCT(BF140:BI140,PremisaCosto!$F$84:$I$84)","v":414173.22492159408}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!C223","v":"BTS"},{"$f":"+PremisaCosto!E223","v":"Et"},{"$f":"+PremisaCosto!B223","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*F141),IF($C141=\"Ep\",F141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*G141),IF($C141=\"Ep\",G141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*H141),IF($C141=\"Ep\",H141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*I141),IF($C141=\"Ep\",I141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*J141),IF($C141=\"Ep\",J141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B141)*K141),IF($C141=\"Ep\",K141,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH141:AK141,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*F141),IF($C141=\"Efp\",F141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*G141),IF($C141=\"Efp\",G141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*H141),IF($C141=\"Efp\",H141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*I141),IF($C141=\"Efp\",I141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*J141),IF($C141=\"Efp\",J141,\"\"))","v":0},{"$f":"IF($C141=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B141)*K141),IF($C141=\"Efp\",K141,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP141:AS141,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D141=\"BT\",AF141*Balance!D$45,IF($D141=\"MT\",AF141*Balance!D$46,AF141*Balance!D$47))","v":0},{"$f":"IF($D141=\"BT\",AG141*Balance!E$45,IF($D141=\"MT\",AG141*Balance!E$46,AG141*Balance!E$47))","v":0},{"$f":"IF($D141=\"BT\",AH141*Balance!F$45,IF($D141=\"MT\",AH141*Balance!F$46,AH141*Balance!F$47))","v":0},{"$f":"IF($D141=\"BT\",AI141*Balance!G$45,IF($D141=\"MT\",AI141*Balance!G$46,AI141*Balance!G$47))","v":0},{"$f":"IF($D141=\"BT\",AJ141*Balance!H$45,IF($D141=\"MT\",AJ141*Balance!H$46,AJ141*Balance!H$47))","v":0},{"$f":"IF($D141=\"BT\",AK141*Balance!I$45,IF($D141=\"MT\",AK141*Balance!I$46,AK141*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX141:BA141,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D141=\"BT\",AN141*Balance!D$49,IF($D141=\"MT\",AN141*Balance!D$50,AN141*Balance!D$51))","v":0},{"$f":"IF($D141=\"BT\",AO141*Balance!E$49,IF($D141=\"MT\",AO141*Balance!E$50,AO141*Balance!E$51))","v":0},{"$f":"IF($D141=\"BT\",AP141*Balance!F$49,IF($D141=\"MT\",AP141*Balance!F$50,AP141*Balance!F$51))","v":0},{"$f":"IF($D141=\"BT\",AQ141*Balance!G$49,IF($D141=\"MT\",AQ141*Balance!G$50,AQ141*Balance!G$51))","v":0},{"$f":"IF($D141=\"BT\",AR141*Balance!H$49,IF($D141=\"MT\",AR141*Balance!H$50,AR141*Balance!H$51))","v":0},{"$f":"IF($D141=\"BT\",AS141*Balance!I$49,IF($D141=\"MT\",AS141*Balance!I$50,AS141*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF141:BI141,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!C224","v":"BTS"},{"$f":"+PremisaCosto!E224","v":"Et"},{"$f":"+PremisaCosto!B224","v":"BT"},null,8.1492733458824187,8.7885796333638968,8.8728656683717499,9.2145602271314448,9.5740548914364201,9.9496318086207314,null,0.8471051743496909,0.84651977864913086,0.86777107586130753,0.88972447286731238,0.91214139213582279,null,0,0,0,0,0,null,7.9414744590142057,8.0263458897226183,8.3467891512701371,8.6843304185691075,9.0374904164849088,{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":28.836190022486967},null,{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*F142),IF($C142=\"Ep\",F142,\"\"))","v":2.1442516295748857},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*G142),IF($C142=\"Ep\",G142,\"\"))","v":2.3124670630923134},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*H142),IF($C142=\"Ep\",H142,\"\"))","v":2.3346445579737822},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*I142),IF($C142=\"Ep\",I142,\"\"))","v":2.424551851954484},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*J142),IF($C142=\"Ep\",J142,\"\"))","v":2.519142742091812},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B142)*K142),IF($C142=\"Ep\",K142,\"\"))","v":2.6179652238668378},{"$f":"+SUMPRODUCT(AH142:AK142,PremisaCosto!$F$84:$I$84)","v":8.3711198629900565},null,{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*F142),IF($C142=\"Efp\",F142,\"\"))","v":6.0050217163075326},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*G142),IF($C142=\"Efp\",G142,\"\"))","v":6.4761125702715834},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*H142),IF($C142=\"Efp\",H142,\"\"))","v":6.5382211103979682},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*I142),IF($C142=\"Efp\",I142,\"\"))","v":6.7900083751769609},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*J142),IF($C142=\"Efp\",J142,\"\"))","v":7.0549121493446085},{"$f":"IF($C142=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B142)*K142),IF($C142=\"Efp\",K142,\"\"))","v":7.3316665847538935},{"$f":"+SUMPRODUCT(AP142:AS142,PremisaCosto!$F$84:$I$84)","v":23.443496963569892},null,{"$f":"IF($D142=\"BT\",AF142*Balance!D$45,IF($D142=\"MT\",AF142*Balance!D$46,AF142*Balance!D$47))","v":2.4343737787961528},{"$f":"IF($D142=\"BT\",AG142*Balance!E$45,IF($D142=\"MT\",AG142*Balance!E$46,AG142*Balance!E$47))","v":2.6253491451643436},{"$f":"IF($D142=\"BT\",AH142*Balance!F$45,IF($D142=\"MT\",AH142*Balance!F$46,AH142*Balance!F$47))","v":2.494428880294878},{"$f":"IF($D142=\"BT\",AI142*Balance!G$45,IF($D142=\"MT\",AI142*Balance!G$46,AI142*Balance!G$47))","v":2.7028011170516821},{"$f":"IF($D142=\"BT\",AJ142*Balance!H$45,IF($D142=\"MT\",AJ142*Balance!H$46,AJ142*Balance!H$47))","v":2.8083691987544133},{"$f":"IF($D142=\"BT\",AK142*Balance!I$45,IF($D142=\"MT\",AK142*Balance!I$46,AK142*Balance!I$47))","v":2.9186744030959524},{"$f":"+SUMPRODUCT(AX142:BA142,PremisaCosto!$F$84:$I$84)","v":9.228337523442109},null,{"$f":"IF($D142=\"BT\",AN142*Balance!D$49,IF($D142=\"MT\",AN142*Balance!D$50,AN142*Balance!D$51))","v":6.8175148875501845},{"$f":"IF($D142=\"BT\",AO142*Balance!E$49,IF($D142=\"MT\",AO142*Balance!E$50,AO142*Balance!E$51))","v":7.352345411404392},{"$f":"IF($D142=\"BT\",AP142*Balance!F$49,IF($D142=\"MT\",AP142*Balance!F$50,AP142*Balance!F$51))","v":6.9857004604096513},{"$f":"IF($D142=\"BT\",AQ142*Balance!G$49,IF($D142=\"MT\",AQ142*Balance!G$50,AQ142*Balance!G$51))","v":7.5692512851084572},{"$f":"IF($D142=\"BT\",AR142*Balance!H$49,IF($D142=\"MT\",AR142*Balance!H$50,AR142*Balance!H$51))","v":7.8648969147678418},{"$f":"IF($D142=\"BT\",AS142*Balance!I$49,IF($D142=\"MT\",AS142*Balance!I$50,AS142*Balance!I$51))","v":8.1738089558532465},{"$f":"+SUMPRODUCT(BF142:BI142,PremisaCosto!$F$84:$I$84)","v":25.844153022596636}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!C225","v":"BTS"},{"$f":"+PremisaCosto!E225","v":"Et"},{"$f":"+PremisaCosto!B225","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*F143),IF($C143=\"Ep\",F143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*G143),IF($C143=\"Ep\",G143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*H143),IF($C143=\"Ep\",H143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*I143),IF($C143=\"Ep\",I143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*J143),IF($C143=\"Ep\",J143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B143)*K143),IF($C143=\"Ep\",K143,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH143:AK143,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*F143),IF($C143=\"Efp\",F143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*G143),IF($C143=\"Efp\",G143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*H143),IF($C143=\"Efp\",H143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*I143),IF($C143=\"Efp\",I143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*J143),IF($C143=\"Efp\",J143,\"\"))","v":0},{"$f":"IF($C143=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B143)*K143),IF($C143=\"Efp\",K143,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP143:AS143,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D143=\"BT\",AF143*Balance!D$45,IF($D143=\"MT\",AF143*Balance!D$46,AF143*Balance!D$47))","v":0},{"$f":"IF($D143=\"BT\",AG143*Balance!E$45,IF($D143=\"MT\",AG143*Balance!E$46,AG143*Balance!E$47))","v":0},{"$f":"IF($D143=\"BT\",AH143*Balance!F$45,IF($D143=\"MT\",AH143*Balance!F$46,AH143*Balance!F$47))","v":0},{"$f":"IF($D143=\"BT\",AI143*Balance!G$45,IF($D143=\"MT\",AI143*Balance!G$46,AI143*Balance!G$47))","v":0},{"$f":"IF($D143=\"BT\",AJ143*Balance!H$45,IF($D143=\"MT\",AJ143*Balance!H$46,AJ143*Balance!H$47))","v":0},{"$f":"IF($D143=\"BT\",AK143*Balance!I$45,IF($D143=\"MT\",AK143*Balance!I$46,AK143*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX143:BA143,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D143=\"BT\",AN143*Balance!D$49,IF($D143=\"MT\",AN143*Balance!D$50,AN143*Balance!D$51))","v":0},{"$f":"IF($D143=\"BT\",AO143*Balance!E$49,IF($D143=\"MT\",AO143*Balance!E$50,AO143*Balance!E$51))","v":0},{"$f":"IF($D143=\"BT\",AP143*Balance!F$49,IF($D143=\"MT\",AP143*Balance!F$50,AP143*Balance!F$51))","v":0},{"$f":"IF($D143=\"BT\",AQ143*Balance!G$49,IF($D143=\"MT\",AQ143*Balance!G$50,AQ143*Balance!G$51))","v":0},{"$f":"IF($D143=\"BT\",AR143*Balance!H$49,IF($D143=\"MT\",AR143*Balance!H$50,AR143*Balance!H$51))","v":0},{"$f":"IF($D143=\"BT\",AS143*Balance!I$49,IF($D143=\"MT\",AS143*Balance!I$50,AS143*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF143:BI143,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!C226","v":"BTS"},{"$f":"+PremisaCosto!E226","v":"Et"},{"$f":"+PremisaCosto!B226","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*F144),IF($C144=\"Ep\",F144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*G144),IF($C144=\"Ep\",G144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*H144),IF($C144=\"Ep\",H144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*I144),IF($C144=\"Ep\",I144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*J144),IF($C144=\"Ep\",J144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B144)*K144),IF($C144=\"Ep\",K144,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH144:AK144,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*F144),IF($C144=\"Efp\",F144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*G144),IF($C144=\"Efp\",G144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*H144),IF($C144=\"Efp\",H144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*I144),IF($C144=\"Efp\",I144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*J144),IF($C144=\"Efp\",J144,\"\"))","v":0},{"$f":"IF($C144=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B144)*K144),IF($C144=\"Efp\",K144,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP144:AS144,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D144=\"BT\",AF144*Balance!D$45,IF($D144=\"MT\",AF144*Balance!D$46,AF144*Balance!D$47))","v":0},{"$f":"IF($D144=\"BT\",AG144*Balance!E$45,IF($D144=\"MT\",AG144*Balance!E$46,AG144*Balance!E$47))","v":0},{"$f":"IF($D144=\"BT\",AH144*Balance!F$45,IF($D144=\"MT\",AH144*Balance!F$46,AH144*Balance!F$47))","v":0},{"$f":"IF($D144=\"BT\",AI144*Balance!G$45,IF($D144=\"MT\",AI144*Balance!G$46,AI144*Balance!G$47))","v":0},{"$f":"IF($D144=\"BT\",AJ144*Balance!H$45,IF($D144=\"MT\",AJ144*Balance!H$46,AJ144*Balance!H$47))","v":0},{"$f":"IF($D144=\"BT\",AK144*Balance!I$45,IF($D144=\"MT\",AK144*Balance!I$46,AK144*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX144:BA144,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D144=\"BT\",AN144*Balance!D$49,IF($D144=\"MT\",AN144*Balance!D$50,AN144*Balance!D$51))","v":0},{"$f":"IF($D144=\"BT\",AO144*Balance!E$49,IF($D144=\"MT\",AO144*Balance!E$50,AO144*Balance!E$51))","v":0},{"$f":"IF($D144=\"BT\",AP144*Balance!F$49,IF($D144=\"MT\",AP144*Balance!F$50,AP144*Balance!F$51))","v":0},{"$f":"IF($D144=\"BT\",AQ144*Balance!G$49,IF($D144=\"MT\",AQ144*Balance!G$50,AQ144*Balance!G$51))","v":0},{"$f":"IF($D144=\"BT\",AR144*Balance!H$49,IF($D144=\"MT\",AR144*Balance!H$50,AR144*Balance!H$51))","v":0},{"$f":"IF($D144=\"BT\",AS144*Balance!I$49,IF($D144=\"MT\",AS144*Balance!I$50,AS144*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF144:BI144,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!C227","v":"BTS"},{"$f":"+PremisaCosto!E227","v":"Et"},{"$f":"+PremisaCosto!B227","v":"BT"},null,1021.9346913936658,1039.7070266537473,1046.1943450040371,1078.5551160982957,1110.8802391008442,1143.6767189979587,null,64.103549933030891,64.482218172612718,66.829712126890115,68.919517176489848,70.884400077023443,null,0,0,0,0,0,null,975.60347672071646,981.71212683142437,1011.7254039714055,1041.9607219243544,1072.7923189209353,{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":3478.2095547502331},null,{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*F145),IF($C145=\"Ep\",F145,\"\"))","v":268.89331530978353},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*G145),IF($C145=\"Ep\",G145,\"\"))","v":273.56960449844303},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*H145),IF($C145=\"Ep\",H145,\"\"))","v":275.27655950581294},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*I145),IF($C145=\"Ep\",I145,\"\"))","v":283.79138447339415},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*J145),IF($C145=\"Ep\",J145,\"\"))","v":292.29682965022641},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B145)*K145),IF($C145=\"Ep\",K145,\"\"))","v":300.92629911074465},{"$f":"+SUMPRODUCT(AH145:AK145,PremisaCosto!$F$84:$I$84)","v":975.57776439476743},null,{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*F145),IF($C145=\"Efp\",F145,\"\"))","v":753.04137608388226},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*G145),IF($C145=\"Efp\",G145,\"\"))","v":766.13742215530431},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*H145),IF($C145=\"Efp\",H145,\"\"))","v":770.91778549822425},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*I145),IF($C145=\"Efp\",I145,\"\"))","v":794.76373162490154},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*J145),IF($C145=\"Efp\",J145,\"\"))","v":818.58340945061775},{"$f":"IF($C145=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B145)*K145),IF($C145=\"Efp\",K145,\"\"))","v":842.75041988721398},{"$f":"+SUMPRODUCT(AP145:AS145,PremisaCosto!$F$84:$I$84)","v":2732.126015592115},null,{"$f":"IF($D145=\"BT\",AF145*Balance!D$45,IF($D145=\"MT\",AF145*Balance!D$46,AF145*Balance!D$47))","v":305.27519580968209},{"$f":"IF($D145=\"BT\",AG145*Balance!E$45,IF($D145=\"MT\",AG145*Balance!E$46,AG145*Balance!E$47))","v":310.58419761988358},{"$f":"IF($D145=\"BT\",AH145*Balance!F$45,IF($D145=\"MT\",AH145*Balance!F$46,AH145*Balance!F$47))","v":294.11663448052053},{"$f":"IF($D145=\"BT\",AI145*Balance!G$45,IF($D145=\"MT\",AI145*Balance!G$46,AI145*Balance!G$47))","v":316.36018439696898},{"$f":"IF($D145=\"BT\",AJ145*Balance!H$45,IF($D145=\"MT\",AJ145*Balance!H$46,AJ145*Balance!H$47))","v":325.85585547313303},{"$f":"IF($D145=\"BT\",AK145*Balance!I$45,IF($D145=\"MT\",AK145*Balance!I$46,AK145*Balance!I$47))","v":335.49180807514097},{"$f":"+SUMPRODUCT(AX145:BA145,PremisaCosto!$F$84:$I$84)","v":1075.3362953969302},null,{"$f":"IF($D145=\"BT\",AN145*Balance!D$49,IF($D145=\"MT\",AN145*Balance!D$50,AN145*Balance!D$51))","v":854.92959641617165},{"$f":"IF($D145=\"BT\",AO145*Balance!E$49,IF($D145=\"MT\",AO145*Balance!E$50,AO145*Balance!E$51))","v":869.79756747071463},{"$f":"IF($D145=\"BT\",AP145*Balance!F$49,IF($D145=\"MT\",AP145*Balance!F$50,AP145*Balance!F$51))","v":823.67981109239906},{"$f":"IF($D145=\"BT\",AQ145*Balance!G$49,IF($D145=\"MT\",AQ145*Balance!G$50,AQ145*Balance!G$51))","v":885.97333973135142},{"$f":"IF($D145=\"BT\",AR145*Balance!H$49,IF($D145=\"MT\",AR145*Balance!H$50,AR145*Balance!H$51))","v":912.56616598215089},{"$f":"IF($D145=\"BT\",AS145*Balance!I$49,IF($D145=\"MT\",AS145*Balance!I$50,AS145*Balance!I$51))","v":939.5518535918834},{"$f":"+SUMPRODUCT(BF145:BI145,PremisaCosto!$F$84:$I$84)","v":3011.5018765183304}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C228","v":"BTS"},{"$f":"+PremisaCosto!E228","v":"Et"},{"$f":"+PremisaCosto!B228","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*F146),IF($C146=\"Ep\",F146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*G146),IF($C146=\"Ep\",G146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*H146),IF($C146=\"Ep\",H146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*I146),IF($C146=\"Ep\",I146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*J146),IF($C146=\"Ep\",J146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B146)*K146),IF($C146=\"Ep\",K146,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH146:AK146,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*F146),IF($C146=\"Efp\",F146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*G146),IF($C146=\"Efp\",G146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*H146),IF($C146=\"Efp\",H146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*I146),IF($C146=\"Efp\",I146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*J146),IF($C146=\"Efp\",J146,\"\"))","v":0},{"$f":"IF($C146=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B146)*K146),IF($C146=\"Efp\",K146,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP146:AS146,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D146=\"BT\",AF146*Balance!D$45,IF($D146=\"MT\",AF146*Balance!D$46,AF146*Balance!D$47))","v":0},{"$f":"IF($D146=\"BT\",AG146*Balance!E$45,IF($D146=\"MT\",AG146*Balance!E$46,AG146*Balance!E$47))","v":0},{"$f":"IF($D146=\"BT\",AH146*Balance!F$45,IF($D146=\"MT\",AH146*Balance!F$46,AH146*Balance!F$47))","v":0},{"$f":"IF($D146=\"BT\",AI146*Balance!G$45,IF($D146=\"MT\",AI146*Balance!G$46,AI146*Balance!G$47))","v":0},{"$f":"IF($D146=\"BT\",AJ146*Balance!H$45,IF($D146=\"MT\",AJ146*Balance!H$46,AJ146*Balance!H$47))","v":0},{"$f":"IF($D146=\"BT\",AK146*Balance!I$45,IF($D146=\"MT\",AK146*Balance!I$46,AK146*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX146:BA146,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D146=\"BT\",AN146*Balance!D$49,IF($D146=\"MT\",AN146*Balance!D$50,AN146*Balance!D$51))","v":0},{"$f":"IF($D146=\"BT\",AO146*Balance!E$49,IF($D146=\"MT\",AO146*Balance!E$50,AO146*Balance!E$51))","v":0},{"$f":"IF($D146=\"BT\",AP146*Balance!F$49,IF($D146=\"MT\",AP146*Balance!F$50,AP146*Balance!F$51))","v":0},{"$f":"IF($D146=\"BT\",AQ146*Balance!G$49,IF($D146=\"MT\",AQ146*Balance!G$50,AQ146*Balance!G$51))","v":0},{"$f":"IF($D146=\"BT\",AR146*Balance!H$49,IF($D146=\"MT\",AR146*Balance!H$50,AR146*Balance!H$51))","v":0},{"$f":"IF($D146=\"BT\",AS146*Balance!I$49,IF($D146=\"MT\",AS146*Balance!I$50,AS146*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF146:BI146,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!C229","v":"BTS"},{"$f":"+PremisaCosto!E229","v":"Et"},{"$f":"+PremisaCosto!B229","v":"BT"},null,5.0932958411765119,5.4928622708524353,5.5455410427323431,5.7591001419571519,5.9837843071477614,6.2185198803879569,null,0.5647367828997939,0.56434651909942057,0.57851405057420502,0.59314964857820818,0.6080942614238819,null,0,0,0,0,0,null,4.9281254879526415,4.9811945236329223,5.1805860913829473,5.390634658569553,5.6104256189640749,{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":17.898517647217979},null,{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*F147),IF($C147=\"Ep\",F147,\"\"))","v":1.3401572684843037},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*G147),IF($C147=\"Ep\",G147,\"\"))","v":1.4452919144326959},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*H147),IF($C147=\"Ep\",H147,\"\"))","v":1.4591528487336136},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*I147),IF($C147=\"Ep\",I147,\"\"))","v":1.5153449074715521},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*J147),IF($C147=\"Ep\",J147,\"\"))","v":1.5744642138073821},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B147)*K147),IF($C147=\"Ep\",K147,\"\"))","v":1.6362282649167736},{"$f":"+SUMPRODUCT(AH147:AK147,PremisaCosto!$F$84:$I$84)","v":5.2319499143687844},null,{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*F147),IF($C147=\"Efp\",F147,\"\"))","v":3.7531385726922082},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*G147),IF($C147=\"Efp\",G147,\"\"))","v":4.0475703564197394},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*H147),IF($C147=\"Efp\",H147,\"\"))","v":4.0863881939987294},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*I147),IF($C147=\"Efp\",I147,\"\"))","v":4.2437552344856},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*J147),IF($C147=\"Efp\",J147,\"\"))","v":4.4093200933403791},{"$f":"IF($C147=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B147)*K147),IF($C147=\"Efp\",K147,\"\"))","v":4.582291615471183},{"$f":"+SUMPRODUCT(AP147:AS147,PremisaCosto!$F$84:$I$84)","v":14.652185602231178},null,{"$f":"IF($D147=\"BT\",AF147*Balance!D$45,IF($D147=\"MT\",AF147*Balance!D$46,AF147*Balance!D$47))","v":1.5214836117475956},{"$f":"IF($D147=\"BT\",AG147*Balance!E$45,IF($D147=\"MT\",AG147*Balance!E$46,AG147*Balance!E$47))","v":1.6408432157277146},{"$f":"IF($D147=\"BT\",AH147*Balance!F$45,IF($D147=\"MT\",AH147*Balance!F$46,AH147*Balance!F$47))","v":1.5590180501842985},{"$f":"IF($D147=\"BT\",AI147*Balance!G$45,IF($D147=\"MT\",AI147*Balance!G$46,AI147*Balance!G$47))","v":1.689250698157301},{"$f":"IF($D147=\"BT\",AJ147*Balance!H$45,IF($D147=\"MT\",AJ147*Balance!H$46,AJ147*Balance!H$47))","v":1.7552307492215078},{"$f":"IF($D147=\"BT\",AK147*Balance!I$45,IF($D147=\"MT\",AK147*Balance!I$46,AK147*Balance!I$47))","v":1.8241715019349702},{"$f":"+SUMPRODUCT(AX147:BA147,PremisaCosto!$F$84:$I$84)","v":5.767710952151317},null,{"$f":"IF($D147=\"BT\",AN147*Balance!D$49,IF($D147=\"MT\",AN147*Balance!D$50,AN147*Balance!D$51))","v":4.2609468047188654},{"$f":"IF($D147=\"BT\",AO147*Balance!E$49,IF($D147=\"MT\",AO147*Balance!E$50,AO147*Balance!E$51))","v":4.5952158821277447},{"$f":"IF($D147=\"BT\",AP147*Balance!F$49,IF($D147=\"MT\",AP147*Balance!F$50,AP147*Balance!F$51))","v":4.3660627877560314},{"$f":"IF($D147=\"BT\",AQ147*Balance!G$49,IF($D147=\"MT\",AQ147*Balance!G$50,AQ147*Balance!G$51))","v":4.7307820531927849},{"$f":"IF($D147=\"BT\",AR147*Balance!H$49,IF($D147=\"MT\",AR147*Balance!H$50,AR147*Balance!H$51))","v":4.9155605717299},{"$f":"IF($D147=\"BT\",AS147*Balance!I$49,IF($D147=\"MT\",AS147*Balance!I$50,AS147*Balance!I$51))","v":5.1086305974082791},{"$f":"+SUMPRODUCT(BF147:BI147,PremisaCosto!$F$84:$I$84)","v":16.152595639122893}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!C230","v":0},{"$f":"+PremisaCosto!E230","v":0},{"$f":"+PremisaCosto!B230","v":0},null,571782.02599287813,586424.72842464189,590361.42964372726,609256.53960756597,628302.51512991625,647728.54036250408,null,13636.540961592475,13705.119835444069,14183.563611540068,14615.987104054457,15026.364423553012,null,52.68839585845452,52.640746183374539,53.559931499161785,54.540134971381981,55.510293944769764,null,572735.49906719092,576603.66906209989,595019.41606452677,613631.98789089045,632646.66564500635,{"$f":"+SUMPRODUCT(Z148:AC148,PremisaCosto!$F$84:$I$84)","v":2046832.1983887441},null,{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*F148),IF($C148=\"Ep\",F148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*G148),IF($C148=\"Ep\",G148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*H148),IF($C148=\"Ep\",H148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*I148),IF($C148=\"Ep\",I148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*J148),IF($C148=\"Ep\",J148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B148)*K148),IF($C148=\"Ep\",K148,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH148:AK148,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*F148),IF($C148=\"Efp\",F148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*G148),IF($C148=\"Efp\",G148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*H148),IF($C148=\"Efp\",H148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*I148),IF($C148=\"Efp\",I148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*J148),IF($C148=\"Efp\",J148,\"\"))","v":""},{"$f":"IF($C148=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B148)*K148),IF($C148=\"Efp\",K148,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP148:AS148,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX148:BA148,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF148:BI148,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!C231","v":"BTS"},{"$f":"+PremisaCosto!E231","v":"Et"},{"$f":"+PremisaCosto!B231","v":"BT"},null,420977.54266507964,432961.05127849506,435938.04157831299,450051.60174886399,464319.95878078463,478897.90272570419,null,10037.752029764892,10085.165532254081,10431.983258140021,10747.17896233069,11047.306414710263,null,52.68839585845452,52.640746183374539,53.559931499161785,54.540134971381981,55.510293944769764,null,422870.61085287173,425800.23529987549,439566.05855922477,453518.23968348256,467795.08601704915,{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":1512412.8535149344},null,{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*F149),IF($C149=\"Ep\",F149,\"\"))","v":110768.37695352627},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*G149),IF($C149=\"Ep\",G149,\"\"))","v":113921.49954271074},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*H149),IF($C149=\"Ep\",H149,\"\"))","v":114704.81064674169},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*I149),IF($C149=\"Ep\",I149,\"\"))","v":118418.39627706028},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*J149),IF($C149=\"Ep\",J149,\"\"))","v":122172.7123391802},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B149)*K149),IF($C149=\"Ep\",K149,\"\"))","v":126008.48747311153},{"$f":"+SUMPRODUCT(AH149:AK149,PremisaCosto!$F$84:$I$84)","v":407422.17614385101},null,{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*F149),IF($C149=\"Efp\",F149,\"\"))","v":310209.16571155336},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*G149),IF($C149=\"Efp\",G149,\"\"))","v":319039.55173578433},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*H149),IF($C149=\"Efp\",H149,\"\"))","v":321233.23093157128},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*I149),IF($C149=\"Efp\",I149,\"\"))","v":331633.20547180373},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*J149),IF($C149=\"Efp\",J149,\"\"))","v":342147.24644160445},{"$f":"IF($C149=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B149)*K149),IF($C149=\"Efp\",K149,\"\"))","v":352889.41525259265},{"$f":"+SUMPRODUCT(AP149:AS149,PremisaCosto!$F$84:$I$84)","v":1140994.3598523235},null,{"$f":"IF($D149=\"BT\",AF149*Balance!D$45,IF($D149=\"MT\",AF149*Balance!D$46,AF149*Balance!D$47))","v":125755.59167416043},{"$f":"IF($D149=\"BT\",AG149*Balance!E$45,IF($D149=\"MT\",AG149*Balance!E$46,AG149*Balance!E$47))","v":129335.33896061221},{"$f":"IF($D149=\"BT\",AH149*Balance!F$45,IF($D149=\"MT\",AH149*Balance!F$46,AH149*Balance!F$47))","v":122555.26924163204},{"$f":"IF($D149=\"BT\",AI149*Balance!G$45,IF($D149=\"MT\",AI149*Balance!G$46,AI149*Balance!G$47))","v":132008.46724688477},{"$f":"IF($D149=\"BT\",AJ149*Balance!H$45,IF($D149=\"MT\",AJ149*Balance!H$46,AJ149*Balance!H$47))","v":136199.53983899025},{"$f":"IF($D149=\"BT\",AK149*Balance!I$45,IF($D149=\"MT\",AK149*Balance!I$46,AK149*Balance!I$47))","v":140482.28891955462},{"$f":"+SUMPRODUCT(AX149:BA149,PremisaCosto!$F$84:$I$84)","v":449094.90989465464},null,{"$f":"IF($D149=\"BT\",AN149*Balance!D$49,IF($D149=\"MT\",AN149*Balance!D$50,AN149*Balance!D$51))","v":352181.17525700718},{"$f":"IF($D149=\"BT\",AO149*Balance!E$49,IF($D149=\"MT\",AO149*Balance!E$50,AO149*Balance!E$51))","v":362206.33270473534},{"$f":"IF($D149=\"BT\",AP149*Balance!F$49,IF($D149=\"MT\",AP149*Balance!F$50,AP149*Balance!F$51))","v":343218.60508033005},{"$f":"IF($D149=\"BT\",AQ149*Balance!G$49,IF($D149=\"MT\",AQ149*Balance!G$50,AQ149*Balance!G$51))","v":369692.48460413958},{"$f":"IF($D149=\"BT\",AR149*Balance!H$49,IF($D149=\"MT\",AR149*Balance!H$50,AR149*Balance!H$51))","v":381429.67140772589},{"$f":"IF($D149=\"BT\",AS149*Balance!I$49,IF($D149=\"MT\",AS149*Balance!I$50,AS149*Balance!I$51))","v":393423.600142379},{"$f":"+SUMPRODUCT(BF149:BI149,PremisaCosto!$F$84:$I$84)","v":1257699.7258177397}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!C232","v":"BTS"},{"$f":"+PremisaCosto!E232","v":"Et"},{"$f":"+PremisaCosto!B232","v":"BT"},null,542.94533666941618,585.53911807286966,591.1546751552678,613.92007513263252,637.87140714195141,662.8942192493563,null,12.706577615245365,12.697796679736964,13.016566137919614,13.345867093009687,13.682120882037344,null,0,0,0,0,0,null,572.8325404576243,578.45687847553086,600.90350899471287,624.52554004894171,649.21209836731896,{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":2074.9724440084619},null,{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*F150),IF($C150=\"Ep\",F150,\"\"))","v":142.86076482042677},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*G150),IF($C150=\"Ep\",G150,\"\"))","v":154.0681180785254},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*H150),IF($C150=\"Ep\",H150,\"\"))","v":155.54569367500321},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*I150),IF($C150=\"Ep\",I150,\"\"))","v":161.53576713646748},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*J150),IF($C150=\"Ep\",J150,\"\"))","v":167.83788519186695},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B150)*K150),IF($C150=\"Ep\",K150,\"\"))","v":174.4219330401281},{"$f":"+SUMPRODUCT(AH150:AK150,PremisaCosto!$F$84:$I$84)","v":557.72586087171248},null,{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*F150),IF($C150=\"Efp\",F150,\"\"))","v":400.08457184898941},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*G150),IF($C150=\"Efp\",G150,\"\"))","v":431.47099999434425},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*H150),IF($C150=\"Efp\",H150,\"\"))","v":435.60898148026456},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*I150),IF($C150=\"Efp\",I150,\"\"))","v":452.38430799616503},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*J150),IF($C150=\"Efp\",J150,\"\"))","v":470.03352195008449},{"$f":"IF($C150=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B150)*K150),IF($C150=\"Efp\",K150,\"\"))","v":488.47228620922823},{"$f":"+SUMPRODUCT(AP150:AS150,PremisaCosto!$F$84:$I$84)","v":1561.9229851978439},null,{"$f":"IF($D150=\"BT\",AF150*Balance!D$45,IF($D150=\"MT\",AF150*Balance!D$46,AF150*Balance!D$47))","v":162.19015301229368},{"$f":"IF($D150=\"BT\",AG150*Balance!E$45,IF($D150=\"MT\",AG150*Balance!E$46,AG150*Balance!E$47))","v":174.91388679657442},{"$f":"IF($D150=\"BT\",AH150*Balance!F$45,IF($D150=\"MT\",AH150*Balance!F$46,AH150*Balance!F$47))","v":166.19132414964622},{"$f":"IF($D150=\"BT\",AI150*Balance!G$45,IF($D150=\"MT\",AI150*Balance!G$46,AI150*Balance!G$47))","v":180.07412442356832},{"$f":"IF($D150=\"BT\",AJ150*Balance!H$45,IF($D150=\"MT\",AJ150*Balance!H$46,AJ150*Balance!H$47))","v":187.10759786701274},{"$f":"IF($D150=\"BT\",AK150*Balance!I$45,IF($D150=\"MT\",AK150*Balance!I$46,AK150*Balance!I$47))","v":194.45668210626786},{"$f":"+SUMPRODUCT(AX150:BA150,PremisaCosto!$F$84:$I$84)","v":614.83798749933055},null,{"$f":"IF($D150=\"BT\",AN150*Balance!D$49,IF($D150=\"MT\",AN150*Balance!D$50,AN150*Balance!D$51))","v":454.21692938303113},{"$f":"IF($D150=\"BT\",AO150*Balance!E$49,IF($D150=\"MT\",AO150*Balance!E$50,AO150*Balance!E$51))","v":489.85001303481761},{"$f":"IF($D150=\"BT\",AP150*Balance!F$49,IF($D150=\"MT\",AP150*Balance!F$50,AP150*Balance!F$51))","v":465.42229317479297},{"$f":"IF($D150=\"BT\",AQ150*Balance!G$49,IF($D150=\"MT\",AQ150*Balance!G$50,AQ150*Balance!G$51))","v":504.30136687035099},{"$f":"IF($D150=\"BT\",AR150*Balance!H$49,IF($D150=\"MT\",AR150*Balance!H$50,AR150*Balance!H$51))","v":523.99875694640741},{"$f":"IF($D150=\"BT\",AS150*Balance!I$49,IF($D150=\"MT\",AS150*Balance!I$50,AS150*Balance!I$51))","v":544.58002168372263},{"$f":"+SUMPRODUCT(BF150:BI150,PremisaCosto!$F$84:$I$84)","v":1721.8666951305008}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!C233","v":"BTS"},{"$f":"+PremisaCosto!E233","v":"Et"},{"$f":"+PremisaCosto!B233","v":"BT"},null,116192.50664799825,118213.50663095764,118951.12575605912,122630.55122487007,126305.93485958863,130034.91879840608,null,3026.2133623343821,3044.0886776861307,3154.9080191746179,3253.5630152455242,3346.3210136013249,null,0,0,0,0,0,null,115187.29326862325,115907.03707837299,119475.64320569545,123052.3718443431,126688.59778480476,{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":410727.99879515718},null,{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*F151),IF($C151=\"Ep\",F151,\"\"))","v":30572.783750129933},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*G151),IF($C151=\"Ep\",G151,\"\"))","v":31104.552942658134},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*H151),IF($C151=\"Ep\",H151,\"\"))","v":31298.636628880737},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*I151),IF($C151=\"Ep\",I151,\"\"))","v":32266.77375258927},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*J151),IF($C151=\"Ep\",J151,\"\"))","v":33233.847381557687},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B151)*K151),IF($C151=\"Ep\",K151,\"\"))","v":34215.024420061127},{"$f":"+SUMPRODUCT(AH151:AK151,PremisaCosto!$F$84:$I$84)","v":110922.16032459067},null,{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*F151),IF($C151=\"Efp\",F151,\"\"))","v":85619.722897868312},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*G151),IF($C151=\"Efp\",G151,\"\"))","v":87108.953688299502},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*H151),IF($C151=\"Efp\",H151,\"\"))","v":87652.489127178385},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*I151),IF($C151=\"Efp\",I151,\"\"))","v":90363.777472280795},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*J151),IF($C151=\"Efp\",J151,\"\"))","v":93072.087478030939},{"$f":"IF($C151=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B151)*K151),IF($C151=\"Efp\",K151,\"\"))","v":95819.894378344965},{"$f":"+SUMPRODUCT(AP151:AS151,PremisaCosto!$F$84:$I$84)","v":310639.83927155519},null,{"$f":"IF($D151=\"BT\",AF151*Balance!D$45,IF($D151=\"MT\",AF151*Balance!D$46,AF151*Balance!D$47))","v":34709.35130914503},{"$f":"IF($D151=\"BT\",AG151*Balance!E$45,IF($D151=\"MT\",AG151*Balance!E$46,AG151*Balance!E$47))","v":35313.070089537847},{"$f":"IF($D151=\"BT\",AH151*Balance!F$45,IF($D151=\"MT\",AH151*Balance!F$46,AH151*Balance!F$47))","v":33440.73206102664},{"$f":"IF($D151=\"BT\",AI151*Balance!G$45,IF($D151=\"MT\",AI151*Balance!G$46,AI151*Balance!G$47))","v":35969.811110391289},{"$f":"IF($D151=\"BT\",AJ151*Balance!H$45,IF($D151=\"MT\",AJ151*Balance!H$46,AJ151*Balance!H$47))","v":37049.47392737701},{"$f":"IF($D151=\"BT\",AK151*Balance!I$45,IF($D151=\"MT\",AK151*Balance!I$46,AK151*Balance!I$47))","v":38145.088813912691},{"$f":"+SUMPRODUCT(AX151:BA151,PremisaCosto!$F$84:$I$84)","v":122264.60058751538},null,{"$f":"IF($D151=\"BT\",AN151*Balance!D$49,IF($D151=\"MT\",AN151*Balance!D$50,AN151*Balance!D$51))","v":97204.267211719969},{"$f":"IF($D151=\"BT\",AO151*Balance!E$49,IF($D151=\"MT\",AO151*Balance!E$50,AO151*Balance!E$51))","v":98894.994333853625},{"$f":"IF($D151=\"BT\",AP151*Balance!F$49,IF($D151=\"MT\",AP151*Balance!F$50,AP151*Balance!F$51))","v":93651.47236730752},{"$f":"IF($D151=\"BT\",AQ151*Balance!G$49,IF($D151=\"MT\",AQ151*Balance!G$50,AQ151*Balance!G$51))","v":100734.21135382474},{"$f":"IF($D151=\"BT\",AR151*Balance!H$49,IF($D151=\"MT\",AR151*Balance!H$50,AR151*Balance!H$51))","v":103757.82974490621},{"$f":"IF($D151=\"BT\",AS151*Balance!I$49,IF($D151=\"MT\",AS151*Balance!I$50,AS151*Balance!I$51))","v":106826.12224174387},{"$f":"+SUMPRODUCT(BF151:BI151,PremisaCosto!$F$84:$I$84)","v":342404.58141065174}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!C234","v":"BTS"},{"$f":"+PremisaCosto!E234","v":"Et"},{"$f":"+PremisaCosto!B234","v":"BT"},null,32838.126369397389,33409.272214892473,33617.735182307137,34657.603760649887,35696.329108981154,36750.202246719819,null,530.1363579461655,533.26794428750713,552.68171928938114,569.96440704957104,586.21398863698391,null,0,0,0,0,0,null,32879.135856946305,33084.467238019628,34104.922041360507,35126.364701931583,36163.988258082834,{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":117243.09388451946},null,{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*F152),IF($C152=\"Ep\",F152,\"\"))","v":8640.4275560770147},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*G152),IF($C152=\"Ep\",G152,\"\"))","v":8790.7084900877198},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*H152),IF($C152=\"Ep\",H152,\"\"))","v":8845.5596453518592},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*I152),IF($C152=\"Ep\",I152,\"\"))","v":9119.171757624641},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*J152),IF($C152=\"Ep\",J152,\"\"))","v":9392.4830611368052},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B152)*K152),IF($C152=\"Ep\",K152,\"\"))","v":9669.7800785577656},{"$f":"+SUMPRODUCT(AH152:AK152,PremisaCosto!$F$84:$I$84)","v":31348.599613220184},null,{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*F152),IF($C152=\"Efp\",F152,\"\"))","v":24197.698813320374},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*G152),IF($C152=\"Efp\",G152,\"\"))","v":24618.563724804753},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*H152),IF($C152=\"Efp\",H152,\"\"))","v":24772.175536955277},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*I152),IF($C152=\"Efp\",I152,\"\"))","v":25538.432003025246},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*J152),IF($C152=\"Efp\",J152,\"\"))","v":26303.846047844349},{"$f":"IF($C152=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B152)*K152),IF($C152=\"Efp\",K152,\"\"))","v":27080.422168162051},{"$f":"+SUMPRODUCT(AP152:AS152,PremisaCosto!$F$84:$I$84)","v":87792.41151400638},null,{"$f":"IF($D152=\"BT\",AF152*Balance!D$45,IF($D152=\"MT\",AF152*Balance!D$46,AF152*Balance!D$47))","v":9809.4971644124471},{"$f":"IF($D152=\"BT\",AG152*Balance!E$45,IF($D152=\"MT\",AG152*Balance!E$46,AG152*Balance!E$47))","v":9980.111452475825},{"$f":"IF($D152=\"BT\",AH152*Balance!F$45,IF($D152=\"MT\",AH152*Balance!F$46,AH152*Balance!F$47))","v":9450.9544788634921},{"$f":"IF($D152=\"BT\",AI152*Balance!G$45,IF($D152=\"MT\",AI152*Balance!G$46,AI152*Balance!G$47))","v":10165.716849167527},{"$f":"IF($D152=\"BT\",AJ152*Balance!H$45,IF($D152=\"MT\",AJ152*Balance!H$46,AJ152*Balance!H$47))","v":10470.847756255416},{"$f":"IF($D152=\"BT\",AK152*Balance!I$45,IF($D152=\"MT\",AK152*Balance!I$46,AK152*Balance!I$47))","v":10780.486822956083},{"$f":"+SUMPRODUCT(AX152:BA152,PremisaCosto!$F$84:$I$84)","v":34554.177384166491},null,{"$f":"IF($D152=\"BT\",AN152*Balance!D$49,IF($D152=\"MT\",AN152*Balance!D$50,AN152*Balance!D$51))","v":27471.702801052561},{"$f":"IF($D152=\"BT\",AO152*Balance!E$49,IF($D152=\"MT\",AO152*Balance!E$50,AO152*Balance!E$51))","v":27949.511697546699},{"$f":"IF($D152=\"BT\",AP152*Balance!F$49,IF($D152=\"MT\",AP152*Balance!F$50,AP152*Balance!F$51))","v":26467.596481044049},{"$f":"IF($D152=\"BT\",AQ152*Balance!G$49,IF($D152=\"MT\",AQ152*Balance!G$50,AQ152*Balance!G$51))","v":28469.303508556546},{"$f":"IF($D152=\"BT\",AR152*Balance!H$49,IF($D152=\"MT\",AR152*Balance!H$50,AR152*Balance!H$51))","v":29323.82902137738},{"$f":"IF($D152=\"BT\",AS152*Balance!I$49,IF($D152=\"MT\",AS152*Balance!I$50,AS152*Balance!I$51))","v":30190.979729861785},{"$f":"+SUMPRODUCT(BF152:BI152,PremisaCosto!$F$84:$I$84)","v":96769.699376281031}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!C235","v":"BTS"},{"$f":"+PremisaCosto!E235","v":"Et"},{"$f":"+PremisaCosto!B235","v":"BT"},null,41.765025897647405,45.041470620989976,45.473436550405218,47.224621164048656,49.067031318611654,50.991863019181253,null,0.98828937007463946,0.98760640842398617,1.0123995885048589,1.0380118850118647,1.0641649574917933,null,0,0,0,0,0,null,44.053181250915337,44.485830141981232,46.212221575543801,48.029019433599792,49.927698061689462,{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":159.57507996470127},null,{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*F153),IF($C153=\"Ep\",F153,\"\"))","v":10.989289601571292},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*G153),IF($C153=\"Ep\",G153,\"\"))","v":11.851393698348108},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*H153),IF($C153=\"Ep\",H153,\"\"))","v":11.965053359615633},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*I153),IF($C153=\"Ep\",I153,\"\"))","v":12.42582824126673},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*J153),IF($C153=\"Ep\",J153,\"\"))","v":12.910606553220536},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B153)*K153),IF($C153=\"Ep\",K153,\"\"))","v":13.417071772317545},{"$f":"+SUMPRODUCT(AH153:AK153,PremisaCosto!$F$84:$I$84)","v":42.901989297824038},null,{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*F153),IF($C153=\"Efp\",F153,\"\"))","v":30.775736296076111},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*G153),IF($C153=\"Efp\",G153,\"\"))","v":33.190076922641865},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*H153),IF($C153=\"Efp\",H153,\"\"))","v":33.508383190789587},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*I153),IF($C153=\"Efp\",I153,\"\"))","v":34.798792922781928},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*J153),IF($C153=\"Efp\",J153,\"\"))","v":36.156424765391115},{"$f":"IF($C153=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B153)*K153),IF($C153=\"Efp\",K153,\"\"))","v":37.574791246863704},{"$f":"+SUMPRODUCT(AP153:AS153,PremisaCosto!$F$84:$I$84)","v":120.14792193829568},null,{"$f":"IF($D153=\"BT\",AF153*Balance!D$45,IF($D153=\"MT\",AF153*Balance!D$46,AF153*Balance!D$47))","v":12.476165616330286},{"$f":"IF($D153=\"BT\",AG153*Balance!E$45,IF($D153=\"MT\",AG153*Balance!E$46,AG153*Balance!E$47))","v":13.454914368967263},{"$f":"IF($D153=\"BT\",AH153*Balance!F$45,IF($D153=\"MT\",AH153*Balance!F$46,AH153*Balance!F$47))","v":12.783948011511248},{"$f":"IF($D153=\"BT\",AI153*Balance!G$45,IF($D153=\"MT\",AI153*Balance!G$46,AI153*Balance!G$47))","v":13.851855724889871},{"$f":"IF($D153=\"BT\",AJ153*Balance!H$45,IF($D153=\"MT\",AJ153*Balance!H$46,AJ153*Balance!H$47))","v":14.392892143616367},{"$f":"IF($D153=\"BT\",AK153*Balance!I$45,IF($D153=\"MT\",AK153*Balance!I$46,AK153*Balance!I$47))","v":14.958206315866757},{"$f":"+SUMPRODUCT(AX153:BA153,PremisaCosto!$F$84:$I$84)","v":47.295229807640816},null,{"$f":"IF($D153=\"BT\",AN153*Balance!D$49,IF($D153=\"MT\",AN153*Balance!D$50,AN153*Balance!D$51))","v":34.939763798694706},{"$f":"IF($D153=\"BT\",AO153*Balance!E$49,IF($D153=\"MT\",AO153*Balance!E$50,AO153*Balance!E$51))","v":37.680770233447504},{"$f":"IF($D153=\"BT\",AP153*Balance!F$49,IF($D153=\"MT\",AP153*Balance!F$50,AP153*Balance!F$51))","v":35.801714859599464},{"$f":"IF($D153=\"BT\",AQ153*Balance!G$49,IF($D153=\"MT\",AQ153*Balance!G$50,AQ153*Balance!G$51))","v":38.792412836180844},{"$f":"IF($D153=\"BT\",AR153*Balance!H$49,IF($D153=\"MT\",AR153*Balance!H$50,AR153*Balance!H$51))","v":40.307596688185185},{"$f":"IF($D153=\"BT\",AS153*Balance!I$49,IF($D153=\"MT\",AS153*Balance!I$50,AS153*Balance!I$51))","v":41.890770898747888},{"$f":"+SUMPRODUCT(BF153:BI153,PremisaCosto!$F$84:$I$84)","v":132.45128424080775}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!C236","v":"BTS"},{"$f":"+PremisaCosto!E236","v":"Et"},{"$f":"+PremisaCosto!B236","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*F154),IF($C154=\"Ep\",F154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*G154),IF($C154=\"Ep\",G154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*H154),IF($C154=\"Ep\",H154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*I154),IF($C154=\"Ep\",I154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*J154),IF($C154=\"Ep\",J154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B154)*K154),IF($C154=\"Ep\",K154,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH154:AK154,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*F154),IF($C154=\"Efp\",F154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*G154),IF($C154=\"Efp\",G154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*H154),IF($C154=\"Efp\",H154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*I154),IF($C154=\"Efp\",I154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*J154),IF($C154=\"Efp\",J154,\"\"))","v":0},{"$f":"IF($C154=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B154)*K154),IF($C154=\"Efp\",K154,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP154:AS154,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D154=\"BT\",AF154*Balance!D$45,IF($D154=\"MT\",AF154*Balance!D$46,AF154*Balance!D$47))","v":0},{"$f":"IF($D154=\"BT\",AG154*Balance!E$45,IF($D154=\"MT\",AG154*Balance!E$46,AG154*Balance!E$47))","v":0},{"$f":"IF($D154=\"BT\",AH154*Balance!F$45,IF($D154=\"MT\",AH154*Balance!F$46,AH154*Balance!F$47))","v":0},{"$f":"IF($D154=\"BT\",AI154*Balance!G$45,IF($D154=\"MT\",AI154*Balance!G$46,AI154*Balance!G$47))","v":0},{"$f":"IF($D154=\"BT\",AJ154*Balance!H$45,IF($D154=\"MT\",AJ154*Balance!H$46,AJ154*Balance!H$47))","v":0},{"$f":"IF($D154=\"BT\",AK154*Balance!I$45,IF($D154=\"MT\",AK154*Balance!I$46,AK154*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX154:BA154,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D154=\"BT\",AN154*Balance!D$49,IF($D154=\"MT\",AN154*Balance!D$50,AN154*Balance!D$51))","v":0},{"$f":"IF($D154=\"BT\",AO154*Balance!E$49,IF($D154=\"MT\",AO154*Balance!E$50,AO154*Balance!E$51))","v":0},{"$f":"IF($D154=\"BT\",AP154*Balance!F$49,IF($D154=\"MT\",AP154*Balance!F$50,AP154*Balance!F$51))","v":0},{"$f":"IF($D154=\"BT\",AQ154*Balance!G$49,IF($D154=\"MT\",AQ154*Balance!G$50,AQ154*Balance!G$51))","v":0},{"$f":"IF($D154=\"BT\",AR154*Balance!H$49,IF($D154=\"MT\",AR154*Balance!H$50,AR154*Balance!H$51))","v":0},{"$f":"IF($D154=\"BT\",AS154*Balance!I$49,IF($D154=\"MT\",AS154*Balance!I$50,AS154*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF154:BI154,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!C237","v":"BTS"},{"$f":"+PremisaCosto!E237","v":"Et"},{"$f":"+PremisaCosto!B237","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*F155),IF($C155=\"Ep\",F155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*G155),IF($C155=\"Ep\",G155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*H155),IF($C155=\"Ep\",H155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*I155),IF($C155=\"Ep\",I155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*J155),IF($C155=\"Ep\",J155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B155)*K155),IF($C155=\"Ep\",K155,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH155:AK155,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*F155),IF($C155=\"Efp\",F155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*G155),IF($C155=\"Efp\",G155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*H155),IF($C155=\"Efp\",H155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*I155),IF($C155=\"Efp\",I155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*J155),IF($C155=\"Efp\",J155,\"\"))","v":0},{"$f":"IF($C155=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B155)*K155),IF($C155=\"Efp\",K155,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP155:AS155,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D155=\"BT\",AF155*Balance!D$45,IF($D155=\"MT\",AF155*Balance!D$46,AF155*Balance!D$47))","v":0},{"$f":"IF($D155=\"BT\",AG155*Balance!E$45,IF($D155=\"MT\",AG155*Balance!E$46,AG155*Balance!E$47))","v":0},{"$f":"IF($D155=\"BT\",AH155*Balance!F$45,IF($D155=\"MT\",AH155*Balance!F$46,AH155*Balance!F$47))","v":0},{"$f":"IF($D155=\"BT\",AI155*Balance!G$45,IF($D155=\"MT\",AI155*Balance!G$46,AI155*Balance!G$47))","v":0},{"$f":"IF($D155=\"BT\",AJ155*Balance!H$45,IF($D155=\"MT\",AJ155*Balance!H$46,AJ155*Balance!H$47))","v":0},{"$f":"IF($D155=\"BT\",AK155*Balance!I$45,IF($D155=\"MT\",AK155*Balance!I$46,AK155*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX155:BA155,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D155=\"BT\",AN155*Balance!D$49,IF($D155=\"MT\",AN155*Balance!D$50,AN155*Balance!D$51))","v":0},{"$f":"IF($D155=\"BT\",AO155*Balance!E$49,IF($D155=\"MT\",AO155*Balance!E$50,AO155*Balance!E$51))","v":0},{"$f":"IF($D155=\"BT\",AP155*Balance!F$49,IF($D155=\"MT\",AP155*Balance!F$50,AP155*Balance!F$51))","v":0},{"$f":"IF($D155=\"BT\",AQ155*Balance!G$49,IF($D155=\"MT\",AQ155*Balance!G$50,AQ155*Balance!G$51))","v":0},{"$f":"IF($D155=\"BT\",AR155*Balance!H$49,IF($D155=\"MT\",AR155*Balance!H$50,AR155*Balance!H$51))","v":0},{"$f":"IF($D155=\"BT\",AS155*Balance!I$49,IF($D155=\"MT\",AS155*Balance!I$50,AS155*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF155:BI155,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!C238","v":"BTS"},{"$f":"+PremisaCosto!E238","v":"Et"},{"$f":"+PremisaCosto!B238","v":"BT"},null,1180.9906744899563,1201.5291319695057,1209.0261496739263,1246.4236166583416,1283.7798872099249,1321.6808775968627,null,28.461976170265714,28.630104868640043,29.672392184339206,30.600265626361491,31.472673634198415,null,0,0,0,0,0,null,1173.06715579924,1180.3960448052862,1216.7512244740024,1253.1796215835634,1290.2082039626644,{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":4182.8828622677065},null,{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*F156),IF($C156=\"Ep\",F156,\"\"))","v":310.74441496889386},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*G156),IF($C156=\"Ep\",G156,\"\"))","v":316.14853126862874},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*H156),IF($C156=\"Ep\",H156,\"\"))","v":318.12116020710681},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*I156),IF($C156=\"Ep\",I156,\"\"))","v":327.96124976108194},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*J156),IF($C156=\"Ep\",J156,\"\"))","v":337.79049963469743},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B156)*K156),IF($C156=\"Ep\",K156,\"\"))","v":347.7630771824559},{"$f":"+SUMPRODUCT(AH156:AK156,PremisaCosto!$F$84:$I$84)","v":1127.4186615768324},null,{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*F156),IF($C156=\"Efp\",F156,\"\"))","v":870.24625952106248},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*G156),IF($C156=\"Efp\",G156,\"\"))","v":885.38060070087693},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*H156),IF($C156=\"Efp\",H156,\"\"))","v":890.90498946681953},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*I156),IF($C156=\"Efp\",I156,\"\"))","v":918.4623668972597},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*J156),IF($C156=\"Efp\",J156,\"\"))","v":945.98938757522751},{"$f":"IF($C156=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B156)*K156),IF($C156=\"Efp\",K156,\"\"))","v":973.91780041440688},{"$f":"+SUMPRODUCT(AP156:AS156,PremisaCosto!$F$84:$I$84)","v":3157.3596366959464},null,{"$f":"IF($D156=\"BT\",AF156*Balance!D$45,IF($D156=\"MT\",AF156*Balance!D$46,AF156*Balance!D$47))","v":352.78884496294006},{"$f":"IF($D156=\"BT\",AG156*Balance!E$45,IF($D156=\"MT\",AG156*Balance!E$46,AG156*Balance!E$47))","v":358.92415055683051},{"$f":"IF($D156=\"BT\",AH156*Balance!F$45,IF($D156=\"MT\",AH156*Balance!F$46,AH156*Balance!F$47))","v":339.89354257087393},{"$f":"IF($D156=\"BT\",AI156*Balance!G$45,IF($D156=\"MT\",AI156*Balance!G$46,AI156*Balance!G$47))","v":365.59912360272284},{"$f":"IF($D156=\"BT\",AJ156*Balance!H$45,IF($D156=\"MT\",AJ156*Balance!H$46,AJ156*Balance!H$47))","v":376.57272013821211},{"$f":"IF($D156=\"BT\",AK156*Balance!I$45,IF($D156=\"MT\",AK156*Balance!I$46,AK156*Balance!I$47))","v":387.70843190006565},{"$f":"+SUMPRODUCT(AX156:BA156,PremisaCosto!$F$84:$I$84)","v":1242.7038121902265},null,{"$f":"IF($D156=\"BT\",AN156*Balance!D$49,IF($D156=\"MT\",AN156*Balance!D$50,AN156*Balance!D$51))","v":987.99256862102334},{"$f":"IF($D156=\"BT\",AO156*Balance!E$49,IF($D156=\"MT\",AO156*Balance!E$50,AO156*Balance!E$51))","v":1005.1746207735496},{"$f":"IF($D156=\"BT\",AP156*Balance!F$49,IF($D156=\"MT\",AP156*Balance!F$50,AP156*Balance!F$51))","v":951.87900348032122},{"$f":"IF($D156=\"BT\",AQ156*Balance!G$49,IF($D156=\"MT\",AQ156*Balance!G$50,AQ156*Balance!G$51))","v":1023.8680229580208},{"$f":"IF($D156=\"BT\",AR156*Balance!H$49,IF($D156=\"MT\",AR156*Balance!H$50,AR156*Balance!H$51))","v":1054.5998104929915},{"$f":"IF($D156=\"BT\",AS156*Balance!I$49,IF($D156=\"MT\",AS156*Balance!I$50,AS156*Balance!I$51))","v":1085.785605123694},{"$f":"+SUMPRODUCT(BF156:BI156,PremisaCosto!$F$84:$I$84)","v":3480.2181218908336}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C239","v":"BTS"},{"$f":"+PremisaCosto!E239","v":"Et"},{"$f":"+PremisaCosto!B239","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*F157),IF($C157=\"Ep\",F157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*G157),IF($C157=\"Ep\",G157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*H157),IF($C157=\"Ep\",H157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*I157),IF($C157=\"Ep\",I157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*J157),IF($C157=\"Ep\",J157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B157)*K157),IF($C157=\"Ep\",K157,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH157:AK157,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*F157),IF($C157=\"Efp\",F157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*G157),IF($C157=\"Efp\",G157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*H157),IF($C157=\"Efp\",H157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*I157),IF($C157=\"Efp\",I157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*J157),IF($C157=\"Efp\",J157,\"\"))","v":0},{"$f":"IF($C157=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B157)*K157),IF($C157=\"Efp\",K157,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP157:AS157,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D157=\"BT\",AF157*Balance!D$45,IF($D157=\"MT\",AF157*Balance!D$46,AF157*Balance!D$47))","v":0},{"$f":"IF($D157=\"BT\",AG157*Balance!E$45,IF($D157=\"MT\",AG157*Balance!E$46,AG157*Balance!E$47))","v":0},{"$f":"IF($D157=\"BT\",AH157*Balance!F$45,IF($D157=\"MT\",AH157*Balance!F$46,AH157*Balance!F$47))","v":0},{"$f":"IF($D157=\"BT\",AI157*Balance!G$45,IF($D157=\"MT\",AI157*Balance!G$46,AI157*Balance!G$47))","v":0},{"$f":"IF($D157=\"BT\",AJ157*Balance!H$45,IF($D157=\"MT\",AJ157*Balance!H$46,AJ157*Balance!H$47))","v":0},{"$f":"IF($D157=\"BT\",AK157*Balance!I$45,IF($D157=\"MT\",AK157*Balance!I$46,AK157*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX157:BA157,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D157=\"BT\",AN157*Balance!D$49,IF($D157=\"MT\",AN157*Balance!D$50,AN157*Balance!D$51))","v":0},{"$f":"IF($D157=\"BT\",AO157*Balance!E$49,IF($D157=\"MT\",AO157*Balance!E$50,AO157*Balance!E$51))","v":0},{"$f":"IF($D157=\"BT\",AP157*Balance!F$49,IF($D157=\"MT\",AP157*Balance!F$50,AP157*Balance!F$51))","v":0},{"$f":"IF($D157=\"BT\",AQ157*Balance!G$49,IF($D157=\"MT\",AQ157*Balance!G$50,AQ157*Balance!G$51))","v":0},{"$f":"IF($D157=\"BT\",AR157*Balance!H$49,IF($D157=\"MT\",AR157*Balance!H$50,AR157*Balance!H$51))","v":0},{"$f":"IF($D157=\"BT\",AS157*Balance!I$49,IF($D157=\"MT\",AS157*Balance!I$50,AS157*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF157:BI157,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!C240","v":"BTS"},{"$f":"+PremisaCosto!E240","v":"Et"},{"$f":"+PremisaCosto!B240","v":"BT"},null,8.1492733458824187,8.7885796333638968,8.8728656683717499,9.2145602271314448,9.5740548914364201,9.9496318086207314,null,0.28236839144989695,0.28217325954971029,0.28925702528710251,0.29657482428910409,0.30404713071194095,null,0,0,0,0,0,null,8.5062112419140004,8.59069240882204,8.9253032018443417,9.2774800671473159,9.6455846779087899,{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":30.82180789186895},null,{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*F158),IF($C158=\"Ep\",F158,\"\"))","v":2.1442516295748857},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*G158),IF($C158=\"Ep\",G158,\"\"))","v":2.3124670630923134},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*H158),IF($C158=\"Ep\",H158,\"\"))","v":2.3346445579737822},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*I158),IF($C158=\"Ep\",I158,\"\"))","v":2.424551851954484},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*J158),IF($C158=\"Ep\",J158,\"\"))","v":2.519142742091812},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B158)*K158),IF($C158=\"Ep\",K158,\"\"))","v":2.6179652238668378},{"$f":"+SUMPRODUCT(AH158:AK158,PremisaCosto!$F$84:$I$84)","v":8.3711198629900565},null,{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*F158),IF($C158=\"Efp\",F158,\"\"))","v":6.0050217163075326},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*G158),IF($C158=\"Efp\",G158,\"\"))","v":6.4761125702715834},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*H158),IF($C158=\"Efp\",H158,\"\"))","v":6.5382211103979682},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*I158),IF($C158=\"Efp\",I158,\"\"))","v":6.7900083751769609},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*J158),IF($C158=\"Efp\",J158,\"\"))","v":7.0549121493446085},{"$f":"IF($C158=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B158)*K158),IF($C158=\"Efp\",K158,\"\"))","v":7.3316665847538935},{"$f":"+SUMPRODUCT(AP158:AS158,PremisaCosto!$F$84:$I$84)","v":23.443496963569892},null,{"$f":"IF($D158=\"BT\",AF158*Balance!D$45,IF($D158=\"MT\",AF158*Balance!D$46,AF158*Balance!D$47))","v":2.4343737787961528},{"$f":"IF($D158=\"BT\",AG158*Balance!E$45,IF($D158=\"MT\",AG158*Balance!E$46,AG158*Balance!E$47))","v":2.6253491451643436},{"$f":"IF($D158=\"BT\",AH158*Balance!F$45,IF($D158=\"MT\",AH158*Balance!F$46,AH158*Balance!F$47))","v":2.494428880294878},{"$f":"IF($D158=\"BT\",AI158*Balance!G$45,IF($D158=\"MT\",AI158*Balance!G$46,AI158*Balance!G$47))","v":2.7028011170516821},{"$f":"IF($D158=\"BT\",AJ158*Balance!H$45,IF($D158=\"MT\",AJ158*Balance!H$46,AJ158*Balance!H$47))","v":2.8083691987544133},{"$f":"IF($D158=\"BT\",AK158*Balance!I$45,IF($D158=\"MT\",AK158*Balance!I$46,AK158*Balance!I$47))","v":2.9186744030959524},{"$f":"+SUMPRODUCT(AX158:BA158,PremisaCosto!$F$84:$I$84)","v":9.228337523442109},null,{"$f":"IF($D158=\"BT\",AN158*Balance!D$49,IF($D158=\"MT\",AN158*Balance!D$50,AN158*Balance!D$51))","v":6.8175148875501845},{"$f":"IF($D158=\"BT\",AO158*Balance!E$49,IF($D158=\"MT\",AO158*Balance!E$50,AO158*Balance!E$51))","v":7.352345411404392},{"$f":"IF($D158=\"BT\",AP158*Balance!F$49,IF($D158=\"MT\",AP158*Balance!F$50,AP158*Balance!F$51))","v":6.9857004604096513},{"$f":"IF($D158=\"BT\",AQ158*Balance!G$49,IF($D158=\"MT\",AQ158*Balance!G$50,AQ158*Balance!G$51))","v":7.5692512851084572},{"$f":"IF($D158=\"BT\",AR158*Balance!H$49,IF($D158=\"MT\",AR158*Balance!H$50,AR158*Balance!H$51))","v":7.8648969147678418},{"$f":"IF($D158=\"BT\",AS158*Balance!I$49,IF($D158=\"MT\",AS158*Balance!I$50,AS158*Balance!I$51))","v":8.1738089558532465},{"$f":"+SUMPRODUCT(BF158:BI158,PremisaCosto!$F$84:$I$84)","v":25.844153022596636}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!C241","v":0},{"$f":"+PremisaCosto!E241","v":0},{"$f":"+PremisaCosto!B241","v":0},null,805705.33147548384,845104.91153274779,851865.08706866333,881614.85556083312,912260.34381569864,943904.25688109675,null,5281.6794844836204,5297.1362817307527,5463.0305337586815,5619.2508170151741,5771.1264287806971,null,1911.2522940907011,1909.5600298948459,1942.2046260364077,1977.0162640571689,2011.4711746561616,null,837911.97975417343,844658.39075703779,874209.62040103797,904664.07673462632,936121.65927765984,{"$f":"+SUMPRODUCT(Z159:AC159,PremisaCosto!$F$84:$I$84)","v":3012295.8722440116},null,{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*F159),IF($C159=\"Ep\",F159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*G159),IF($C159=\"Ep\",G159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*H159),IF($C159=\"Ep\",H159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*I159),IF($C159=\"Ep\",I159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*J159),IF($C159=\"Ep\",J159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B159)*K159),IF($C159=\"Ep\",K159,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH159:AK159,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*F159),IF($C159=\"Efp\",F159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*G159),IF($C159=\"Efp\",G159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*H159),IF($C159=\"Efp\",H159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*I159),IF($C159=\"Efp\",I159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*J159),IF($C159=\"Efp\",J159,\"\"))","v":""},{"$f":"IF($C159=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B159)*K159),IF($C159=\"Efp\",K159,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP159:AS159,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX159:BA159,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF159:BI159,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!C242","v":"BTS"},{"$f":"+PremisaCosto!E242","v":"Et"},{"$f":"+PremisaCosto!B242","v":"BT"},null,724551.66066328727,762340.19012638694,768572.12975563016,795718.50097231311,823756.16421423608,852749.8746299668,null,4580.1472712819877,4591.5876476586536,4732.0146310721511,4865.4939397591661,4995.9474147072469,null,1911.2522940907011,1909.5600298948459,1942.2046260364077,1977.0162640571689,2011.4711746561616,null,755848.7905610142,762070.98207807669,789044.28171520447,816913.65401041973,845742.45604060334,{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":2719468.4207778173},null,{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*F160),IF($C160=\"Ep\",F160,\"\"))","v":190645.35120464957},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*G160),IF($C160=\"Ep\",G160,\"\"))","v":200588.33782951609},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*H160),IF($C160=\"Ep\",H160,\"\"))","v":202228.09712316756},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*I160),IF($C160=\"Ep\",I160,\"\"))","v":209370.89970787021},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*J160),IF($C160=\"Ep\",J160,\"\"))","v":216748.22067187272},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B160)*K160),IF($C160=\"Ep\",K160,\"\"))","v":224377.09850768189},{"$f":"+SUMPRODUCT(AH160:AK160,PremisaCosto!$F$84:$I$84)","v":721574.87556492968},null,{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*F160),IF($C160=\"Efp\",F160,\"\"))","v":533906.30945863773},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*G160),IF($C160=\"Efp\",G160,\"\"))","v":561751.8522968709},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*H160),IF($C160=\"Efp\",H160,\"\"))","v":566344.03263246256},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*I160),IF($C160=\"Efp\",I160,\"\"))","v":586347.6012644429},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*J160),IF($C160=\"Efp\",J160,\"\"))","v":607007.94354236335},{"$f":"IF($C160=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B160)*K160),IF($C160=\"Efp\",K160,\"\"))","v":628372.77612228494},{"$f":"+SUMPRODUCT(AP160:AS160,PremisaCosto!$F$84:$I$84)","v":2020785.5915531579},null,{"$f":"IF($D160=\"BT\",AF160*Balance!D$45,IF($D160=\"MT\",AF160*Balance!D$46,AF160*Balance!D$47))","v":216440.10321400303},{"$f":"IF($D160=\"BT\",AG160*Balance!E$45,IF($D160=\"MT\",AG160*Balance!E$46,AG160*Balance!E$47))","v":227728.39866806538},{"$f":"IF($D160=\"BT\",AH160*Balance!F$45,IF($D160=\"MT\",AH160*Balance!F$46,AH160*Balance!F$47))","v":216068.69625966059},{"$f":"IF($D160=\"BT\",AI160*Balance!G$45,IF($D160=\"MT\",AI160*Balance!G$46,AI160*Balance!G$47))","v":233398.96861862234},{"$f":"IF($D160=\"BT\",AJ160*Balance!H$45,IF($D160=\"MT\",AJ160*Balance!H$46,AJ160*Balance!H$47))","v":241633.40038217138},{"$f":"IF($D160=\"BT\",AK160*Balance!I$45,IF($D160=\"MT\",AK160*Balance!I$46,AK160*Balance!I$47))","v":250149.88284986501},{"$f":"+SUMPRODUCT(AX160:BA160,PremisaCosto!$F$84:$I$84)","v":795421.4911441966},null,{"$f":"IF($D160=\"BT\",AN160*Balance!D$49,IF($D160=\"MT\",AN160*Balance!D$50,AN160*Balance!D$51))","v":606145.05413136282},{"$f":"IF($D160=\"BT\",AO160*Balance!E$49,IF($D160=\"MT\",AO160*Balance!E$50,AO160*Balance!E$51))","v":637758.16259623971},{"$f":"IF($D160=\"BT\",AP160*Balance!F$49,IF($D160=\"MT\",AP160*Balance!F$50,AP160*Balance!F$51))","v":605104.92115645809},{"$f":"IF($D160=\"BT\",AQ160*Balance!G$49,IF($D160=\"MT\",AQ160*Balance!G$50,AQ160*Balance!G$51))","v":653638.71282050922},{"$f":"IF($D160=\"BT\",AR160*Balance!H$49,IF($D160=\"MT\",AR160*Balance!H$50,AR160*Balance!H$51))","v":676699.41189124645},{"$f":"IF($D160=\"BT\",AS160*Balance!I$49,IF($D160=\"MT\",AS160*Balance!I$50,AS160*Balance!I$51))","v":700549.99988179491},{"$f":"+SUMPRODUCT(BF160:BI160,PremisaCosto!$F$84:$I$84)","v":2227594.5892066793}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!C243","v":"BTS"},{"$f":"+PremisaCosto!E243","v":"Et"},{"$f":"+PremisaCosto!B243","v":"BT"},null,3022.3617521541423,3259.4644715238351,3290.7240547573724,3417.4500242373742,3550.777607861482,3690.0696970222139,null,18.071577052793405,18.059088611181458,18.512449618374561,18.980788754502662,19.459016365564221,null,0,0,0,0,0,null,3241.3928944710415,3272.6649661461911,3398.9375746189999,3531.7968191069795,3670.6106806566495,{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":11735.706243730197},null,{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*F161),IF($C161=\"Ep\",F161,\"\"))","v":795.24932311858583},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*G161),IF($C161=\"Ep\",G161,\"\"))","v":857.6362220243617},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*H161),IF($C161=\"Ep\",H161,\"\"))","v":865.86130043852631},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*I161),IF($C161=\"Ep\",I161,\"\"))","v":899.20566809361912},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*J161),IF($C161=\"Ep\",J161,\"\"))","v":934.28706447330069},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B161)*K161),IF($C161=\"Ep\",K161,\"\"))","v":970.93785240161355},{"$f":"+SUMPRODUCT(AH161:AK161,PremisaCosto!$F$84:$I$84)","v":3104.6390791864374},null,{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*F161),IF($C161=\"Efp\",F161,\"\"))","v":2227.1124290355565},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*G161),IF($C161=\"Efp\",G161,\"\"))","v":2401.8282494994733},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*H161),IF($C161=\"Efp\",H161,\"\"))","v":2424.8627543188459},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*I161),IF($C161=\"Efp\",I161,\"\"))","v":2518.2443561437553},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*J161),IF($C161=\"Efp\",J161,\"\"))","v":2616.4905433881813},{"$f":"IF($C161=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B161)*K161),IF($C161=\"Efp\",K161,\"\"))","v":2719.1318446206005},{"$f":"+SUMPRODUCT(AP161:AS161,PremisaCosto!$F$84:$I$84)","v":8694.6069363639817},null,{"$f":"IF($D161=\"BT\",AF161*Balance!D$45,IF($D161=\"MT\",AF161*Balance!D$46,AF161*Balance!D$47))","v":902.84837521102327},{"$f":"IF($D161=\"BT\",AG161*Balance!E$45,IF($D161=\"MT\",AG161*Balance!E$46,AG161*Balance!E$47))","v":973.67636421282577},{"$f":"IF($D161=\"BT\",AH161*Balance!F$45,IF($D161=\"MT\",AH161*Balance!F$46,AH161*Balance!F$47))","v":925.12131097936265},{"$f":"IF($D161=\"BT\",AI161*Balance!G$45,IF($D161=\"MT\",AI161*Balance!G$46,AI161*Balance!G$47))","v":1002.4013642865425},{"$f":"IF($D161=\"BT\",AJ161*Balance!H$45,IF($D161=\"MT\",AJ161*Balance!H$46,AJ161*Balance!H$47))","v":1041.5539265880429},{"$f":"IF($D161=\"BT\",AK161*Balance!I$45,IF($D161=\"MT\",AK161*Balance!I$46,AK161*Balance!I$47))","v":1082.4633692482114},{"$f":"+SUMPRODUCT(AX161:BA161,PremisaCosto!$F$84:$I$84)","v":3422.559679006592},null,{"$f":"IF($D161=\"BT\",AN161*Balance!D$49,IF($D161=\"MT\",AN161*Balance!D$50,AN161*Balance!D$51))","v":2528.4458339201751},{"$f":"IF($D161=\"BT\",AO161*Balance!E$49,IF($D161=\"MT\",AO161*Balance!E$50,AO161*Balance!E$51))","v":2726.8011044546033},{"$f":"IF($D161=\"BT\",AP161*Balance!F$49,IF($D161=\"MT\",AP161*Balance!F$50,AP161*Balance!F$51))","v":2590.8216582544287},{"$f":"IF($D161=\"BT\",AQ161*Balance!G$49,IF($D161=\"MT\",AQ161*Balance!G$50,AQ161*Balance!G$51))","v":2807.2460703645988},{"$f":"IF($D161=\"BT\",AR161*Balance!H$49,IF($D161=\"MT\",AR161*Balance!H$50,AR161*Balance!H$51))","v":2916.8936432645228},{"$f":"IF($D161=\"BT\",AS161*Balance!I$49,IF($D161=\"MT\",AS161*Balance!I$50,AS161*Balance!I$51))","v":3031.4613965020731},{"$f":"+SUMPRODUCT(BF161:BI161,PremisaCosto!$F$84:$I$84)","v":9584.9502522555249}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!C244","v":"BTS"},{"$f":"+PremisaCosto!E244","v":"Et"},{"$f":"+PremisaCosto!B244","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*F162),IF($C162=\"Ep\",F162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*G162),IF($C162=\"Ep\",G162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*H162),IF($C162=\"Ep\",H162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*I162),IF($C162=\"Ep\",I162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*J162),IF($C162=\"Ep\",J162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B162)*K162),IF($C162=\"Ep\",K162,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH162:AK162,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*F162),IF($C162=\"Efp\",F162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*G162),IF($C162=\"Efp\",G162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*H162),IF($C162=\"Efp\",H162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*I162),IF($C162=\"Efp\",I162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*J162),IF($C162=\"Efp\",J162,\"\"))","v":0},{"$f":"IF($C162=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B162)*K162),IF($C162=\"Efp\",K162,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP162:AS162,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D162=\"BT\",AF162*Balance!D$45,IF($D162=\"MT\",AF162*Balance!D$46,AF162*Balance!D$47))","v":0},{"$f":"IF($D162=\"BT\",AG162*Balance!E$45,IF($D162=\"MT\",AG162*Balance!E$46,AG162*Balance!E$47))","v":0},{"$f":"IF($D162=\"BT\",AH162*Balance!F$45,IF($D162=\"MT\",AH162*Balance!F$46,AH162*Balance!F$47))","v":0},{"$f":"IF($D162=\"BT\",AI162*Balance!G$45,IF($D162=\"MT\",AI162*Balance!G$46,AI162*Balance!G$47))","v":0},{"$f":"IF($D162=\"BT\",AJ162*Balance!H$45,IF($D162=\"MT\",AJ162*Balance!H$46,AJ162*Balance!H$47))","v":0},{"$f":"IF($D162=\"BT\",AK162*Balance!I$45,IF($D162=\"MT\",AK162*Balance!I$46,AK162*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX162:BA162,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D162=\"BT\",AN162*Balance!D$49,IF($D162=\"MT\",AN162*Balance!D$50,AN162*Balance!D$51))","v":0},{"$f":"IF($D162=\"BT\",AO162*Balance!E$49,IF($D162=\"MT\",AO162*Balance!E$50,AO162*Balance!E$51))","v":0},{"$f":"IF($D162=\"BT\",AP162*Balance!F$49,IF($D162=\"MT\",AP162*Balance!F$50,AP162*Balance!F$51))","v":0},{"$f":"IF($D162=\"BT\",AQ162*Balance!G$49,IF($D162=\"MT\",AQ162*Balance!G$50,AQ162*Balance!G$51))","v":0},{"$f":"IF($D162=\"BT\",AR162*Balance!H$49,IF($D162=\"MT\",AR162*Balance!H$50,AR162*Balance!H$51))","v":0},{"$f":"IF($D162=\"BT\",AS162*Balance!I$49,IF($D162=\"MT\",AS162*Balance!I$50,AS162*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF162:BI162,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!C245","v":"BTS"},{"$f":"+PremisaCosto!E245","v":"Et"},{"$f":"+PremisaCosto!B245","v":"BT"},null,77727.887045395866,79087.728497334858,79581.679975316409,82044.384601909318,84504.671722000901,87001.010289365455,null,679.39537638197919,683.40679258020873,708.28322729756076,730.42993979202254,751.25338154669839,null,0,0,0,0,0,null,78408.333120952884,78898.2731827362,81336.101374611753,83774.241782208876,86249.756907818752,{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":279610.53663811425},null,{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*F163),IF($C163=\"Ep\",F163,\"\"))","v":20451.903057677544},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*G163),IF($C163=\"Ep\",G163,\"\"))","v":20809.707014610336},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*H163),IF($C163=\"Ep\",H163,\"\"))","v":20939.676426193273},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*I163),IF($C163=\"Ep\",I163,\"\"))","v":21587.667748192751},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*J163),IF($C163=\"Ep\",J163,\"\"))","v":22235.022971483184},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B163)*K163),IF($C163=\"Ep\",K163,\"\"))","v":22891.864117172165},{"$f":"+SUMPRODUCT(AH163:AK163,PremisaCosto!$F$84:$I$84)","v":74211.61238804397},null,{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*F163),IF($C163=\"Efp\",F163,\"\"))","v":57275.983987718326},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*G163),IF($C163=\"Efp\",G163,\"\"))","v":58278.021482724522},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*H163),IF($C163=\"Efp\",H163,\"\"))","v":58642.003549123132},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*I163),IF($C163=\"Efp\",I163,\"\"))","v":60456.716853716563},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*J163),IF($C163=\"Efp\",J163,\"\"))","v":62269.648750517721},{"$f":"IF($C163=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B163)*K163),IF($C163=\"Efp\",K163,\"\"))","v":64109.146172193294},{"$f":"+SUMPRODUCT(AP163:AS163,PremisaCosto!$F$84:$I$84)","v":207831.17888116202},null,{"$f":"IF($D163=\"BT\",AF163*Balance!D$45,IF($D163=\"MT\",AF163*Balance!D$46,AF163*Balance!D$47))","v":23219.092313322315},{"$f":"IF($D163=\"BT\",AG163*Balance!E$45,IF($D163=\"MT\",AG163*Balance!E$46,AG163*Balance!E$47))","v":23625.307963898449},{"$f":"IF($D163=\"BT\",AH163*Balance!F$45,IF($D163=\"MT\",AH163*Balance!F$46,AH163*Balance!F$47))","v":22372.79908118369},{"$f":"IF($D163=\"BT\",AI163*Balance!G$45,IF($D163=\"MT\",AI163*Balance!G$46,AI163*Balance!G$47))","v":24065.137009679136},{"$f":"IF($D163=\"BT\",AJ163*Balance!H$45,IF($D163=\"MT\",AJ163*Balance!H$46,AJ163*Balance!H$47))","v":24787.858426338582},{"$f":"IF($D163=\"BT\",AK163*Balance!I$45,IF($D163=\"MT\",AK163*Balance!I$46,AK163*Balance!I$47))","v":25521.308392039813},{"$f":"+SUMPRODUCT(AX163:BA163,PremisaCosto!$F$84:$I$84)","v":81800.203552365623},null,{"$f":"IF($D163=\"BT\",AN163*Balance!D$49,IF($D163=\"MT\",AN163*Balance!D$50,AN163*Balance!D$51))","v":65025.555607059556},{"$f":"IF($D163=\"BT\",AO163*Balance!E$49,IF($D163=\"MT\",AO163*Balance!E$50,AO163*Balance!E$51))","v":66163.171066723342},{"$f":"IF($D163=\"BT\",AP163*Balance!F$49,IF($D163=\"MT\",AP163*Balance!F$50,AP163*Balance!F$51))","v":62655.493638929409},{"$f":"IF($D163=\"BT\",AQ163*Balance!G$49,IF($D163=\"MT\",AQ163*Balance!G$50,AQ163*Balance!G$51))","v":67394.921545513702},{"$f":"IF($D163=\"BT\",AR163*Balance!H$49,IF($D163=\"MT\",AR163*Balance!H$50,AR163*Balance!H$51))","v":69418.918049478554},{"$f":"IF($D163=\"BT\",AS163*Balance!I$49,IF($D163=\"MT\",AS163*Balance!I$50,AS163*Balance!I$51))","v":71472.960080326462},{"$f":"+SUMPRODUCT(BF163:BI163,PremisaCosto!$F$84:$I$84)","v":229083.1877915927}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!C246","v":"BTS"},{"$f":"+PremisaCosto!E246","v":"Et"},{"$f":"+PremisaCosto!B246","v":"BT"},null,12.223910018823627,13.182869450045844,13.309298502557624,13.821840340697165,14.361082337154627,14.924447712931096,null,0.28236839144989695,0.28217325954971029,0.28925702528710251,0.29657482428910409,0.30404713071194095,null,0,0,0,0,0,null,12.900501058595948,13.027125243007914,13.532583315410061,14.064507512865523,14.620400582219155,{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":46.729116305148921},null,{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*F164),IF($C164=\"Ep\",F164,\"\"))","v":3.2163774443623283},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*G164),IF($C164=\"Ep\",G164,\"\"))","v":3.4687005946384701},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*H164),IF($C164=\"Ep\",H164,\"\"))","v":3.5019668369606727},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*I164),IF($C164=\"Ep\",I164,\"\"))","v":3.6368277779317251},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*J164),IF($C164=\"Ep\",J164,\"\"))","v":3.7787141131377169},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B164)*K164),IF($C164=\"Ep\",K164,\"\"))","v":3.9269478358002567},{"$f":"+SUMPRODUCT(AH164:AK164,PremisaCosto!$F$84:$I$84)","v":12.556679794485081},null,{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*F164),IF($C164=\"Efp\",F164,\"\"))","v":9.0075325744612993},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*G164),IF($C164=\"Efp\",G164,\"\"))","v":9.7141688554073742},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*H164),IF($C164=\"Efp\",H164,\"\"))","v":9.8073316655969514},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*I164),IF($C164=\"Efp\",I164,\"\"))","v":10.18501256276544},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*J164),IF($C164=\"Efp\",J164,\"\"))","v":10.582368224016911},{"$f":"IF($C164=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B164)*K164),IF($C164=\"Efp\",K164,\"\"))","v":10.99749987713084},{"$f":"+SUMPRODUCT(AP164:AS164,PremisaCosto!$F$84:$I$84)","v":35.165245445354827},null,{"$f":"IF($D164=\"BT\",AF164*Balance!D$45,IF($D164=\"MT\",AF164*Balance!D$46,AF164*Balance!D$47))","v":3.6515606681942288},{"$f":"IF($D164=\"BT\",AG164*Balance!E$45,IF($D164=\"MT\",AG164*Balance!E$46,AG164*Balance!E$47))","v":3.9380237177465154},{"$f":"IF($D164=\"BT\",AH164*Balance!F$45,IF($D164=\"MT\",AH164*Balance!F$46,AH164*Balance!F$47))","v":3.7416433204423165},{"$f":"IF($D164=\"BT\",AI164*Balance!G$45,IF($D164=\"MT\",AI164*Balance!G$46,AI164*Balance!G$47))","v":4.0542016755775219},{"$f":"IF($D164=\"BT\",AJ164*Balance!H$45,IF($D164=\"MT\",AJ164*Balance!H$46,AJ164*Balance!H$47))","v":4.2125537981316183},{"$f":"IF($D164=\"BT\",AK164*Balance!I$45,IF($D164=\"MT\",AK164*Balance!I$46,AK164*Balance!I$47))","v":4.3780116046439286},{"$f":"+SUMPRODUCT(AX164:BA164,PremisaCosto!$F$84:$I$84)","v":13.842506285163163},null,{"$f":"IF($D164=\"BT\",AN164*Balance!D$49,IF($D164=\"MT\",AN164*Balance!D$50,AN164*Balance!D$51))","v":10.226272331325278},{"$f":"IF($D164=\"BT\",AO164*Balance!E$49,IF($D164=\"MT\",AO164*Balance!E$50,AO164*Balance!E$51))","v":11.028518117106586},{"$f":"IF($D164=\"BT\",AP164*Balance!F$49,IF($D164=\"MT\",AP164*Balance!F$50,AP164*Balance!F$51))","v":10.478550690614476},{"$f":"IF($D164=\"BT\",AQ164*Balance!G$49,IF($D164=\"MT\",AQ164*Balance!G$50,AQ164*Balance!G$51))","v":11.353876927662684},{"$f":"IF($D164=\"BT\",AR164*Balance!H$49,IF($D164=\"MT\",AR164*Balance!H$50,AR164*Balance!H$51))","v":11.79734537215176},{"$f":"IF($D164=\"BT\",AS164*Balance!I$49,IF($D164=\"MT\",AS164*Balance!I$50,AS164*Balance!I$51))","v":12.26071343377987},{"$f":"+SUMPRODUCT(BF164:BI164,PremisaCosto!$F$84:$I$84)","v":38.766229533894943}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!C247","v":"BTS"},{"$f":"+PremisaCosto!E247","v":"Et"},{"$f":"+PremisaCosto!B247","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*F165),IF($C165=\"Ep\",F165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*G165),IF($C165=\"Ep\",G165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*H165),IF($C165=\"Ep\",H165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*I165),IF($C165=\"Ep\",I165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*J165),IF($C165=\"Ep\",J165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B165)*K165),IF($C165=\"Ep\",K165,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH165:AK165,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*F165),IF($C165=\"Efp\",F165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*G165),IF($C165=\"Efp\",G165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*H165),IF($C165=\"Efp\",H165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*I165),IF($C165=\"Efp\",I165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*J165),IF($C165=\"Efp\",J165,\"\"))","v":0},{"$f":"IF($C165=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B165)*K165),IF($C165=\"Efp\",K165,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP165:AS165,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D165=\"BT\",AF165*Balance!D$45,IF($D165=\"MT\",AF165*Balance!D$46,AF165*Balance!D$47))","v":0},{"$f":"IF($D165=\"BT\",AG165*Balance!E$45,IF($D165=\"MT\",AG165*Balance!E$46,AG165*Balance!E$47))","v":0},{"$f":"IF($D165=\"BT\",AH165*Balance!F$45,IF($D165=\"MT\",AH165*Balance!F$46,AH165*Balance!F$47))","v":0},{"$f":"IF($D165=\"BT\",AI165*Balance!G$45,IF($D165=\"MT\",AI165*Balance!G$46,AI165*Balance!G$47))","v":0},{"$f":"IF($D165=\"BT\",AJ165*Balance!H$45,IF($D165=\"MT\",AJ165*Balance!H$46,AJ165*Balance!H$47))","v":0},{"$f":"IF($D165=\"BT\",AK165*Balance!I$45,IF($D165=\"MT\",AK165*Balance!I$46,AK165*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX165:BA165,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D165=\"BT\",AN165*Balance!D$49,IF($D165=\"MT\",AN165*Balance!D$50,AN165*Balance!D$51))","v":0},{"$f":"IF($D165=\"BT\",AO165*Balance!E$49,IF($D165=\"MT\",AO165*Balance!E$50,AO165*Balance!E$51))","v":0},{"$f":"IF($D165=\"BT\",AP165*Balance!F$49,IF($D165=\"MT\",AP165*Balance!F$50,AP165*Balance!F$51))","v":0},{"$f":"IF($D165=\"BT\",AQ165*Balance!G$49,IF($D165=\"MT\",AQ165*Balance!G$50,AQ165*Balance!G$51))","v":0},{"$f":"IF($D165=\"BT\",AR165*Balance!H$49,IF($D165=\"MT\",AR165*Balance!H$50,AR165*Balance!H$51))","v":0},{"$f":"IF($D165=\"BT\",AS165*Balance!I$49,IF($D165=\"MT\",AS165*Balance!I$50,AS165*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF165:BI165,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!C248","v":"BTS"},{"$f":"+PremisaCosto!E248","v":"Et"},{"$f":"+PremisaCosto!B248","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*F166),IF($C166=\"Ep\",F166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*G166),IF($C166=\"Ep\",G166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*H166),IF($C166=\"Ep\",H166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*I166),IF($C166=\"Ep\",I166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*J166),IF($C166=\"Ep\",J166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B166)*K166),IF($C166=\"Ep\",K166,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH166:AK166,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*F166),IF($C166=\"Efp\",F166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*G166),IF($C166=\"Efp\",G166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*H166),IF($C166=\"Efp\",H166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*I166),IF($C166=\"Efp\",I166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*J166),IF($C166=\"Efp\",J166,\"\"))","v":0},{"$f":"IF($C166=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B166)*K166),IF($C166=\"Efp\",K166,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP166:AS166,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D166=\"BT\",AF166*Balance!D$45,IF($D166=\"MT\",AF166*Balance!D$46,AF166*Balance!D$47))","v":0},{"$f":"IF($D166=\"BT\",AG166*Balance!E$45,IF($D166=\"MT\",AG166*Balance!E$46,AG166*Balance!E$47))","v":0},{"$f":"IF($D166=\"BT\",AH166*Balance!F$45,IF($D166=\"MT\",AH166*Balance!F$46,AH166*Balance!F$47))","v":0},{"$f":"IF($D166=\"BT\",AI166*Balance!G$45,IF($D166=\"MT\",AI166*Balance!G$46,AI166*Balance!G$47))","v":0},{"$f":"IF($D166=\"BT\",AJ166*Balance!H$45,IF($D166=\"MT\",AJ166*Balance!H$46,AJ166*Balance!H$47))","v":0},{"$f":"IF($D166=\"BT\",AK166*Balance!I$45,IF($D166=\"MT\",AK166*Balance!I$46,AK166*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX166:BA166,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D166=\"BT\",AN166*Balance!D$49,IF($D166=\"MT\",AN166*Balance!D$50,AN166*Balance!D$51))","v":0},{"$f":"IF($D166=\"BT\",AO166*Balance!E$49,IF($D166=\"MT\",AO166*Balance!E$50,AO166*Balance!E$51))","v":0},{"$f":"IF($D166=\"BT\",AP166*Balance!F$49,IF($D166=\"MT\",AP166*Balance!F$50,AP166*Balance!F$51))","v":0},{"$f":"IF($D166=\"BT\",AQ166*Balance!G$49,IF($D166=\"MT\",AQ166*Balance!G$50,AQ166*Balance!G$51))","v":0},{"$f":"IF($D166=\"BT\",AR166*Balance!H$49,IF($D166=\"MT\",AR166*Balance!H$50,AR166*Balance!H$51))","v":0},{"$f":"IF($D166=\"BT\",AS166*Balance!I$49,IF($D166=\"MT\",AS166*Balance!I$50,AS166*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF166:BI166,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!C249","v":"BTS"},{"$f":"+PremisaCosto!E249","v":"Et"},{"$f":"+PremisaCosto!B249","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*F167),IF($C167=\"Ep\",F167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*G167),IF($C167=\"Ep\",G167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*H167),IF($C167=\"Ep\",H167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*I167),IF($C167=\"Ep\",I167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*J167),IF($C167=\"Ep\",J167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B167)*K167),IF($C167=\"Ep\",K167,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH167:AK167,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*F167),IF($C167=\"Efp\",F167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*G167),IF($C167=\"Efp\",G167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*H167),IF($C167=\"Efp\",H167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*I167),IF($C167=\"Efp\",I167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*J167),IF($C167=\"Efp\",J167,\"\"))","v":0},{"$f":"IF($C167=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B167)*K167),IF($C167=\"Efp\",K167,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP167:AS167,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D167=\"BT\",AF167*Balance!D$45,IF($D167=\"MT\",AF167*Balance!D$46,AF167*Balance!D$47))","v":0},{"$f":"IF($D167=\"BT\",AG167*Balance!E$45,IF($D167=\"MT\",AG167*Balance!E$46,AG167*Balance!E$47))","v":0},{"$f":"IF($D167=\"BT\",AH167*Balance!F$45,IF($D167=\"MT\",AH167*Balance!F$46,AH167*Balance!F$47))","v":0},{"$f":"IF($D167=\"BT\",AI167*Balance!G$45,IF($D167=\"MT\",AI167*Balance!G$46,AI167*Balance!G$47))","v":0},{"$f":"IF($D167=\"BT\",AJ167*Balance!H$45,IF($D167=\"MT\",AJ167*Balance!H$46,AJ167*Balance!H$47))","v":0},{"$f":"IF($D167=\"BT\",AK167*Balance!I$45,IF($D167=\"MT\",AK167*Balance!I$46,AK167*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX167:BA167,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D167=\"BT\",AN167*Balance!D$49,IF($D167=\"MT\",AN167*Balance!D$50,AN167*Balance!D$51))","v":0},{"$f":"IF($D167=\"BT\",AO167*Balance!E$49,IF($D167=\"MT\",AO167*Balance!E$50,AO167*Balance!E$51))","v":0},{"$f":"IF($D167=\"BT\",AP167*Balance!F$49,IF($D167=\"MT\",AP167*Balance!F$50,AP167*Balance!F$51))","v":0},{"$f":"IF($D167=\"BT\",AQ167*Balance!G$49,IF($D167=\"MT\",AQ167*Balance!G$50,AQ167*Balance!G$51))","v":0},{"$f":"IF($D167=\"BT\",AR167*Balance!H$49,IF($D167=\"MT\",AR167*Balance!H$50,AR167*Balance!H$51))","v":0},{"$f":"IF($D167=\"BT\",AS167*Balance!I$49,IF($D167=\"MT\",AS167*Balance!I$50,AS167*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF167:BI167,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C250","v":"BTS"},{"$f":"+PremisaCosto!E250","v":"Et"},{"$f":"+PremisaCosto!B250","v":"BT"},null,287.29486946767452,292.2911777265885,294.1149471849871,303.21247913658311,312.29998939702722,321.52001146927051,null,3.0769703967854829,3.0951464722854101,3.2078261820907255,3.3081368244715126,3.4024512036971259,null,0,0,0,0,0,null,289.214207329803,291.01980071270168,300.00465295449237,308.99185257255573,318.11756026557339,{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":1031.3251258425407},null,{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*F168),IF($C168=\"Ep\",F168,\"\"))","v":75.593548759267932},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*G168),IF($C168=\"Ep\",G168,\"\"))","v":76.908186478647906},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*H168),IF($C168=\"Ep\",H168,\"\"))","v":77.388060016712004},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*I168),IF($C168=\"Ep\",I168,\"\"))","v":79.781819175886099},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*J168),IF($C168=\"Ep\",J168,\"\"))","v":82.172941409450814},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B168)*K168),IF($C168=\"Ep\",K168,\"\"))","v":84.598930392028421},{"$f":"+SUMPRODUCT(AH168:AK168,PremisaCosto!$F$84:$I$84)","v":274.26262053510487},null,{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*F168),IF($C168=\"Efp\",F168,\"\"))","v":211.70132070840657},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*G168),IF($C168=\"Efp\",G168,\"\"))","v":215.38299124794059},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*H168),IF($C168=\"Efp\",H168,\"\"))","v":216.72688716827508},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*I168),IF($C168=\"Efp\",I168,\"\"))","v":223.43065996069703},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*J168),IF($C168=\"Efp\",J168,\"\"))","v":230.12704798757642},{"$f":"IF($C168=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B168)*K168),IF($C168=\"Efp\",K168,\"\"))","v":236.92108107724209},{"$f":"+SUMPRODUCT(AP168:AS168,PremisaCosto!$F$84:$I$84)","v":768.07822811879498},null,{"$f":"IF($D168=\"BT\",AF168*Balance!D$45,IF($D168=\"MT\",AF168*Balance!D$46,AF168*Balance!D$47))","v":85.821528783072097},{"$f":"IF($D168=\"BT\",AG168*Balance!E$45,IF($D168=\"MT\",AG168*Balance!E$46,AG168*Balance!E$47))","v":87.314039992360293},{"$f":"IF($D168=\"BT\",AH168*Balance!F$45,IF($D168=\"MT\",AH168*Balance!F$46,AH168*Balance!F$47))","v":82.68454023820081},{"$f":"IF($D168=\"BT\",AI168*Balance!G$45,IF($D168=\"MT\",AI168*Balance!G$46,AI168*Balance!G$47))","v":88.93783394039302},{"$f":"IF($D168=\"BT\",AJ168*Balance!H$45,IF($D168=\"MT\",AJ168*Balance!H$46,AJ168*Balance!H$47))","v":91.607336801299084},{"$f":"IF($D168=\"BT\",AK168*Balance!I$45,IF($D168=\"MT\",AK168*Balance!I$46,AK168*Balance!I$47))","v":94.316276783770192},{"$f":"+SUMPRODUCT(AX168:BA168,PremisaCosto!$F$84:$I$84)","v":302.30757720789182},null,{"$f":"IF($D168=\"BT\",AN168*Balance!D$49,IF($D168=\"MT\",AN168*Balance!D$50,AN168*Balance!D$51))","v":240.34499354501321},{"$f":"IF($D168=\"BT\",AO168*Balance!E$49,IF($D168=\"MT\",AO168*Balance!E$50,AO168*Balance!E$51))","v":244.52480252824566},{"$f":"IF($D168=\"BT\",AP168*Balance!F$49,IF($D168=\"MT\",AP168*Balance!F$50,AP168*Balance!F$51))","v":231.55979125068416},{"$f":"IF($D168=\"BT\",AQ168*Balance!G$49,IF($D168=\"MT\",AQ168*Balance!G$50,AQ168*Balance!G$51))","v":249.07227157817175},{"$f":"IF($D168=\"BT\",AR168*Balance!H$49,IF($D168=\"MT\",AR168*Balance!H$50,AR168*Balance!H$51))","v":256.54827039770583},{"$f":"IF($D168=\"BT\",AS168*Balance!I$49,IF($D168=\"MT\",AS168*Balance!I$50,AS168*Balance!I$51))","v":264.13471370433302},{"$f":"+SUMPRODUCT(BF168:BI168,PremisaCosto!$F$84:$I$84)","v":846.61871820408328}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!C251","v":"BTS"},{"$f":"+PremisaCosto!E251","v":"Et"},{"$f":"+PremisaCosto!B251","v":"BT"},null,103.90323516000085,112.05439032538969,113.12903727173982,117.48564289592592,122.06919986581435,126.85780555991434,null,0.70592097862474246,0.70543314887427566,0.72314256321775627,0.74143706072276039,0.76011782677985229,null,0,0,0,0,0,null,111.34846934676494,112.42360412286554,116.76250033270816,121.3277628050916,126.09768773313449,{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":403.15434220191185},null,{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*F169),IF($C169=\"Ep\",F169,\"\"))","v":27.339208277079795},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*G169),IF($C169=\"Ep\",G169,\"\"))","v":29.483955054427},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*H169),IF($C169=\"Ep\",H169,\"\"))","v":29.766718114165723},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*I169),IF($C169=\"Ep\",I169,\"\"))","v":30.913036112419668},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*J169),IF($C169=\"Ep\",J169,\"\"))","v":32.119069961670597},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B169)*K169),IF($C169=\"Ep\",K169,\"\"))","v":33.379056604302185},{"$f":"+SUMPRODUCT(AH169:AK169,PremisaCosto!$F$84:$I$84)","v":106.73177825312321},null,{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*F169),IF($C169=\"Efp\",F169,\"\"))","v":76.564026882921056},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*G169),IF($C169=\"Efp\",G169,\"\"))","v":82.57043527096269},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*H169),IF($C169=\"Efp\",H169,\"\"))","v":83.362319157574092},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*I169),IF($C169=\"Efp\",I169,\"\"))","v":86.572606783506259},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*J169),IF($C169=\"Efp\",J169,\"\"))","v":89.950129904143751},{"$f":"IF($C169=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B169)*K169),IF($C169=\"Efp\",K169,\"\"))","v":93.478748955612147},{"$f":"+SUMPRODUCT(AP169:AS169,PremisaCosto!$F$84:$I$84)","v":298.90458628551613},null,{"$f":"IF($D169=\"BT\",AF169*Balance!D$45,IF($D169=\"MT\",AF169*Balance!D$46,AF169*Balance!D$47))","v":31.038265679650952},{"$f":"IF($D169=\"BT\",AG169*Balance!E$45,IF($D169=\"MT\",AG169*Balance!E$46,AG169*Balance!E$47))","v":33.473201600845385},{"$f":"IF($D169=\"BT\",AH169*Balance!F$45,IF($D169=\"MT\",AH169*Balance!F$46,AH169*Balance!F$47))","v":31.803968223759693},{"$f":"IF($D169=\"BT\",AI169*Balance!G$45,IF($D169=\"MT\",AI169*Balance!G$46,AI169*Balance!G$47))","v":34.460714242408947},{"$f":"IF($D169=\"BT\",AJ169*Balance!H$45,IF($D169=\"MT\",AJ169*Balance!H$46,AJ169*Balance!H$47))","v":35.806707284118758},{"$f":"IF($D169=\"BT\",AK169*Balance!I$45,IF($D169=\"MT\",AK169*Balance!I$46,AK169*Balance!I$47))","v":37.213098639473394},{"$f":"+SUMPRODUCT(AX169:BA169,PremisaCosto!$F$84:$I$84)","v":117.66130342388689},null,{"$f":"IF($D169=\"BT\",AN169*Balance!D$49,IF($D169=\"MT\",AN169*Balance!D$50,AN169*Balance!D$51))","v":86.923314816264877},{"$f":"IF($D169=\"BT\",AO169*Balance!E$49,IF($D169=\"MT\",AO169*Balance!E$50,AO169*Balance!E$51))","v":93.742403995405994},{"$f":"IF($D169=\"BT\",AP169*Balance!F$49,IF($D169=\"MT\",AP169*Balance!F$50,AP169*Balance!F$51))","v":89.067680870223057},{"$f":"IF($D169=\"BT\",AQ169*Balance!G$49,IF($D169=\"MT\",AQ169*Balance!G$50,AQ169*Balance!G$51))","v":96.507953885132835},{"$f":"IF($D169=\"BT\",AR169*Balance!H$49,IF($D169=\"MT\",AR169*Balance!H$50,AR169*Balance!H$51))","v":100.27743566328998},{"$f":"IF($D169=\"BT\",AS169*Balance!I$49,IF($D169=\"MT\",AS169*Balance!I$50,AS169*Balance!I$51))","v":104.21606418712891},{"$f":"+SUMPRODUCT(BF169:BI169,PremisaCosto!$F$84:$I$84)","v":329.51295103810708}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!C252","v":0},{"$f":"+PremisaCosto!E252","v":0},{"$f":"+PremisaCosto!B252","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z170:AC170,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*F170),IF($C170=\"Ep\",F170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*G170),IF($C170=\"Ep\",G170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*H170),IF($C170=\"Ep\",H170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*I170),IF($C170=\"Ep\",I170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*J170),IF($C170=\"Ep\",J170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B170)*K170),IF($C170=\"Ep\",K170,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH170:AK170,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*F170),IF($C170=\"Efp\",F170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*G170),IF($C170=\"Efp\",G170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*H170),IF($C170=\"Efp\",H170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*I170),IF($C170=\"Efp\",I170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*J170),IF($C170=\"Efp\",J170,\"\"))","v":""},{"$f":"IF($C170=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B170)*K170),IF($C170=\"Efp\",K170,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP170:AS170,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX170:BA170,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF170:BI170,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!C253","v":"BTS"},{"$f":"+PremisaCosto!E253","v":"Et"},{"$f":"+PremisaCosto!B253","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*F171),IF($C171=\"Ep\",F171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*G171),IF($C171=\"Ep\",G171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*H171),IF($C171=\"Ep\",H171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*I171),IF($C171=\"Ep\",I171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*J171),IF($C171=\"Ep\",J171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B171)*K171),IF($C171=\"Ep\",K171,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH171:AK171,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*F171),IF($C171=\"Efp\",F171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*G171),IF($C171=\"Efp\",G171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*H171),IF($C171=\"Efp\",H171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*I171),IF($C171=\"Efp\",I171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*J171),IF($C171=\"Efp\",J171,\"\"))","v":0},{"$f":"IF($C171=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B171)*K171),IF($C171=\"Efp\",K171,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP171:AS171,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D171=\"BT\",AF171*Balance!D$45,IF($D171=\"MT\",AF171*Balance!D$46,AF171*Balance!D$47))","v":0},{"$f":"IF($D171=\"BT\",AG171*Balance!E$45,IF($D171=\"MT\",AG171*Balance!E$46,AG171*Balance!E$47))","v":0},{"$f":"IF($D171=\"BT\",AH171*Balance!F$45,IF($D171=\"MT\",AH171*Balance!F$46,AH171*Balance!F$47))","v":0},{"$f":"IF($D171=\"BT\",AI171*Balance!G$45,IF($D171=\"MT\",AI171*Balance!G$46,AI171*Balance!G$47))","v":0},{"$f":"IF($D171=\"BT\",AJ171*Balance!H$45,IF($D171=\"MT\",AJ171*Balance!H$46,AJ171*Balance!H$47))","v":0},{"$f":"IF($D171=\"BT\",AK171*Balance!I$45,IF($D171=\"MT\",AK171*Balance!I$46,AK171*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX171:BA171,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D171=\"BT\",AN171*Balance!D$49,IF($D171=\"MT\",AN171*Balance!D$50,AN171*Balance!D$51))","v":0},{"$f":"IF($D171=\"BT\",AO171*Balance!E$49,IF($D171=\"MT\",AO171*Balance!E$50,AO171*Balance!E$51))","v":0},{"$f":"IF($D171=\"BT\",AP171*Balance!F$49,IF($D171=\"MT\",AP171*Balance!F$50,AP171*Balance!F$51))","v":0},{"$f":"IF($D171=\"BT\",AQ171*Balance!G$49,IF($D171=\"MT\",AQ171*Balance!G$50,AQ171*Balance!G$51))","v":0},{"$f":"IF($D171=\"BT\",AR171*Balance!H$49,IF($D171=\"MT\",AR171*Balance!H$50,AR171*Balance!H$51))","v":0},{"$f":"IF($D171=\"BT\",AS171*Balance!I$49,IF($D171=\"MT\",AS171*Balance!I$50,AS171*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF171:BI171,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!C254","v":"BTS"},{"$f":"+PremisaCosto!E254","v":"Et"},{"$f":"+PremisaCosto!B254","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*F172),IF($C172=\"Ep\",F172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*G172),IF($C172=\"Ep\",G172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*H172),IF($C172=\"Ep\",H172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*I172),IF($C172=\"Ep\",I172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*J172),IF($C172=\"Ep\",J172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B172)*K172),IF($C172=\"Ep\",K172,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH172:AK172,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*F172),IF($C172=\"Efp\",F172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*G172),IF($C172=\"Efp\",G172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*H172),IF($C172=\"Efp\",H172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*I172),IF($C172=\"Efp\",I172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*J172),IF($C172=\"Efp\",J172,\"\"))","v":0},{"$f":"IF($C172=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B172)*K172),IF($C172=\"Efp\",K172,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP172:AS172,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D172=\"BT\",AF172*Balance!D$45,IF($D172=\"MT\",AF172*Balance!D$46,AF172*Balance!D$47))","v":0},{"$f":"IF($D172=\"BT\",AG172*Balance!E$45,IF($D172=\"MT\",AG172*Balance!E$46,AG172*Balance!E$47))","v":0},{"$f":"IF($D172=\"BT\",AH172*Balance!F$45,IF($D172=\"MT\",AH172*Balance!F$46,AH172*Balance!F$47))","v":0},{"$f":"IF($D172=\"BT\",AI172*Balance!G$45,IF($D172=\"MT\",AI172*Balance!G$46,AI172*Balance!G$47))","v":0},{"$f":"IF($D172=\"BT\",AJ172*Balance!H$45,IF($D172=\"MT\",AJ172*Balance!H$46,AJ172*Balance!H$47))","v":0},{"$f":"IF($D172=\"BT\",AK172*Balance!I$45,IF($D172=\"MT\",AK172*Balance!I$46,AK172*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX172:BA172,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D172=\"BT\",AN172*Balance!D$49,IF($D172=\"MT\",AN172*Balance!D$50,AN172*Balance!D$51))","v":0},{"$f":"IF($D172=\"BT\",AO172*Balance!E$49,IF($D172=\"MT\",AO172*Balance!E$50,AO172*Balance!E$51))","v":0},{"$f":"IF($D172=\"BT\",AP172*Balance!F$49,IF($D172=\"MT\",AP172*Balance!F$50,AP172*Balance!F$51))","v":0},{"$f":"IF($D172=\"BT\",AQ172*Balance!G$49,IF($D172=\"MT\",AQ172*Balance!G$50,AQ172*Balance!G$51))","v":0},{"$f":"IF($D172=\"BT\",AR172*Balance!H$49,IF($D172=\"MT\",AR172*Balance!H$50,AR172*Balance!H$51))","v":0},{"$f":"IF($D172=\"BT\",AS172*Balance!I$49,IF($D172=\"MT\",AS172*Balance!I$50,AS172*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF172:BI172,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!C255","v":"BTS"},{"$f":"+PremisaCosto!E255","v":"Et"},{"$f":"+PremisaCosto!B255","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*F173),IF($C173=\"Ep\",F173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*G173),IF($C173=\"Ep\",G173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*H173),IF($C173=\"Ep\",H173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*I173),IF($C173=\"Ep\",I173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*J173),IF($C173=\"Ep\",J173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B173)*K173),IF($C173=\"Ep\",K173,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH173:AK173,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*F173),IF($C173=\"Efp\",F173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*G173),IF($C173=\"Efp\",G173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*H173),IF($C173=\"Efp\",H173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*I173),IF($C173=\"Efp\",I173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*J173),IF($C173=\"Efp\",J173,\"\"))","v":0},{"$f":"IF($C173=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B173)*K173),IF($C173=\"Efp\",K173,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP173:AS173,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D173=\"BT\",AF173*Balance!D$45,IF($D173=\"MT\",AF173*Balance!D$46,AF173*Balance!D$47))","v":0},{"$f":"IF($D173=\"BT\",AG173*Balance!E$45,IF($D173=\"MT\",AG173*Balance!E$46,AG173*Balance!E$47))","v":0},{"$f":"IF($D173=\"BT\",AH173*Balance!F$45,IF($D173=\"MT\",AH173*Balance!F$46,AH173*Balance!F$47))","v":0},{"$f":"IF($D173=\"BT\",AI173*Balance!G$45,IF($D173=\"MT\",AI173*Balance!G$46,AI173*Balance!G$47))","v":0},{"$f":"IF($D173=\"BT\",AJ173*Balance!H$45,IF($D173=\"MT\",AJ173*Balance!H$46,AJ173*Balance!H$47))","v":0},{"$f":"IF($D173=\"BT\",AK173*Balance!I$45,IF($D173=\"MT\",AK173*Balance!I$46,AK173*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX173:BA173,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D173=\"BT\",AN173*Balance!D$49,IF($D173=\"MT\",AN173*Balance!D$50,AN173*Balance!D$51))","v":0},{"$f":"IF($D173=\"BT\",AO173*Balance!E$49,IF($D173=\"MT\",AO173*Balance!E$50,AO173*Balance!E$51))","v":0},{"$f":"IF($D173=\"BT\",AP173*Balance!F$49,IF($D173=\"MT\",AP173*Balance!F$50,AP173*Balance!F$51))","v":0},{"$f":"IF($D173=\"BT\",AQ173*Balance!G$49,IF($D173=\"MT\",AQ173*Balance!G$50,AQ173*Balance!G$51))","v":0},{"$f":"IF($D173=\"BT\",AR173*Balance!H$49,IF($D173=\"MT\",AR173*Balance!H$50,AR173*Balance!H$51))","v":0},{"$f":"IF($D173=\"BT\",AS173*Balance!I$49,IF($D173=\"MT\",AS173*Balance!I$50,AS173*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF173:BI173,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!C256","v":"BTS"},{"$f":"+PremisaCosto!E256","v":"Et"},{"$f":"+PremisaCosto!B256","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*F174),IF($C174=\"Ep\",F174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*G174),IF($C174=\"Ep\",G174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*H174),IF($C174=\"Ep\",H174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*I174),IF($C174=\"Ep\",I174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*J174),IF($C174=\"Ep\",J174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B174)*K174),IF($C174=\"Ep\",K174,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH174:AK174,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*F174),IF($C174=\"Efp\",F174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*G174),IF($C174=\"Efp\",G174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*H174),IF($C174=\"Efp\",H174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*I174),IF($C174=\"Efp\",I174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*J174),IF($C174=\"Efp\",J174,\"\"))","v":0},{"$f":"IF($C174=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B174)*K174),IF($C174=\"Efp\",K174,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP174:AS174,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D174=\"BT\",AF174*Balance!D$45,IF($D174=\"MT\",AF174*Balance!D$46,AF174*Balance!D$47))","v":0},{"$f":"IF($D174=\"BT\",AG174*Balance!E$45,IF($D174=\"MT\",AG174*Balance!E$46,AG174*Balance!E$47))","v":0},{"$f":"IF($D174=\"BT\",AH174*Balance!F$45,IF($D174=\"MT\",AH174*Balance!F$46,AH174*Balance!F$47))","v":0},{"$f":"IF($D174=\"BT\",AI174*Balance!G$45,IF($D174=\"MT\",AI174*Balance!G$46,AI174*Balance!G$47))","v":0},{"$f":"IF($D174=\"BT\",AJ174*Balance!H$45,IF($D174=\"MT\",AJ174*Balance!H$46,AJ174*Balance!H$47))","v":0},{"$f":"IF($D174=\"BT\",AK174*Balance!I$45,IF($D174=\"MT\",AK174*Balance!I$46,AK174*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX174:BA174,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D174=\"BT\",AN174*Balance!D$49,IF($D174=\"MT\",AN174*Balance!D$50,AN174*Balance!D$51))","v":0},{"$f":"IF($D174=\"BT\",AO174*Balance!E$49,IF($D174=\"MT\",AO174*Balance!E$50,AO174*Balance!E$51))","v":0},{"$f":"IF($D174=\"BT\",AP174*Balance!F$49,IF($D174=\"MT\",AP174*Balance!F$50,AP174*Balance!F$51))","v":0},{"$f":"IF($D174=\"BT\",AQ174*Balance!G$49,IF($D174=\"MT\",AQ174*Balance!G$50,AQ174*Balance!G$51))","v":0},{"$f":"IF($D174=\"BT\",AR174*Balance!H$49,IF($D174=\"MT\",AR174*Balance!H$50,AR174*Balance!H$51))","v":0},{"$f":"IF($D174=\"BT\",AS174*Balance!I$49,IF($D174=\"MT\",AS174*Balance!I$50,AS174*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF174:BI174,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!C257","v":"BTS"},{"$f":"+PremisaCosto!E257","v":"Et"},{"$f":"+PremisaCosto!B257","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*F175),IF($C175=\"Ep\",F175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*G175),IF($C175=\"Ep\",G175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*H175),IF($C175=\"Ep\",H175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*I175),IF($C175=\"Ep\",I175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*J175),IF($C175=\"Ep\",J175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B175)*K175),IF($C175=\"Ep\",K175,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH175:AK175,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*F175),IF($C175=\"Efp\",F175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*G175),IF($C175=\"Efp\",G175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*H175),IF($C175=\"Efp\",H175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*I175),IF($C175=\"Efp\",I175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*J175),IF($C175=\"Efp\",J175,\"\"))","v":0},{"$f":"IF($C175=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B175)*K175),IF($C175=\"Efp\",K175,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP175:AS175,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D175=\"BT\",AF175*Balance!D$45,IF($D175=\"MT\",AF175*Balance!D$46,AF175*Balance!D$47))","v":0},{"$f":"IF($D175=\"BT\",AG175*Balance!E$45,IF($D175=\"MT\",AG175*Balance!E$46,AG175*Balance!E$47))","v":0},{"$f":"IF($D175=\"BT\",AH175*Balance!F$45,IF($D175=\"MT\",AH175*Balance!F$46,AH175*Balance!F$47))","v":0},{"$f":"IF($D175=\"BT\",AI175*Balance!G$45,IF($D175=\"MT\",AI175*Balance!G$46,AI175*Balance!G$47))","v":0},{"$f":"IF($D175=\"BT\",AJ175*Balance!H$45,IF($D175=\"MT\",AJ175*Balance!H$46,AJ175*Balance!H$47))","v":0},{"$f":"IF($D175=\"BT\",AK175*Balance!I$45,IF($D175=\"MT\",AK175*Balance!I$46,AK175*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX175:BA175,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D175=\"BT\",AN175*Balance!D$49,IF($D175=\"MT\",AN175*Balance!D$50,AN175*Balance!D$51))","v":0},{"$f":"IF($D175=\"BT\",AO175*Balance!E$49,IF($D175=\"MT\",AO175*Balance!E$50,AO175*Balance!E$51))","v":0},{"$f":"IF($D175=\"BT\",AP175*Balance!F$49,IF($D175=\"MT\",AP175*Balance!F$50,AP175*Balance!F$51))","v":0},{"$f":"IF($D175=\"BT\",AQ175*Balance!G$49,IF($D175=\"MT\",AQ175*Balance!G$50,AQ175*Balance!G$51))","v":0},{"$f":"IF($D175=\"BT\",AR175*Balance!H$49,IF($D175=\"MT\",AR175*Balance!H$50,AR175*Balance!H$51))","v":0},{"$f":"IF($D175=\"BT\",AS175*Balance!I$49,IF($D175=\"MT\",AS175*Balance!I$50,AS175*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF175:BI175,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!C258","v":"BTS"},{"$f":"+PremisaCosto!E258","v":"Et"},{"$f":"+PremisaCosto!B258","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*F176),IF($C176=\"Ep\",F176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*G176),IF($C176=\"Ep\",G176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*H176),IF($C176=\"Ep\",H176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*I176),IF($C176=\"Ep\",I176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*J176),IF($C176=\"Ep\",J176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B176)*K176),IF($C176=\"Ep\",K176,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH176:AK176,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*F176),IF($C176=\"Efp\",F176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*G176),IF($C176=\"Efp\",G176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*H176),IF($C176=\"Efp\",H176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*I176),IF($C176=\"Efp\",I176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*J176),IF($C176=\"Efp\",J176,\"\"))","v":0},{"$f":"IF($C176=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B176)*K176),IF($C176=\"Efp\",K176,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP176:AS176,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D176=\"BT\",AF176*Balance!D$45,IF($D176=\"MT\",AF176*Balance!D$46,AF176*Balance!D$47))","v":0},{"$f":"IF($D176=\"BT\",AG176*Balance!E$45,IF($D176=\"MT\",AG176*Balance!E$46,AG176*Balance!E$47))","v":0},{"$f":"IF($D176=\"BT\",AH176*Balance!F$45,IF($D176=\"MT\",AH176*Balance!F$46,AH176*Balance!F$47))","v":0},{"$f":"IF($D176=\"BT\",AI176*Balance!G$45,IF($D176=\"MT\",AI176*Balance!G$46,AI176*Balance!G$47))","v":0},{"$f":"IF($D176=\"BT\",AJ176*Balance!H$45,IF($D176=\"MT\",AJ176*Balance!H$46,AJ176*Balance!H$47))","v":0},{"$f":"IF($D176=\"BT\",AK176*Balance!I$45,IF($D176=\"MT\",AK176*Balance!I$46,AK176*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX176:BA176,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D176=\"BT\",AN176*Balance!D$49,IF($D176=\"MT\",AN176*Balance!D$50,AN176*Balance!D$51))","v":0},{"$f":"IF($D176=\"BT\",AO176*Balance!E$49,IF($D176=\"MT\",AO176*Balance!E$50,AO176*Balance!E$51))","v":0},{"$f":"IF($D176=\"BT\",AP176*Balance!F$49,IF($D176=\"MT\",AP176*Balance!F$50,AP176*Balance!F$51))","v":0},{"$f":"IF($D176=\"BT\",AQ176*Balance!G$49,IF($D176=\"MT\",AQ176*Balance!G$50,AQ176*Balance!G$51))","v":0},{"$f":"IF($D176=\"BT\",AR176*Balance!H$49,IF($D176=\"MT\",AR176*Balance!H$50,AR176*Balance!H$51))","v":0},{"$f":"IF($D176=\"BT\",AS176*Balance!I$49,IF($D176=\"MT\",AS176*Balance!I$50,AS176*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF176:BI176,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!C259","v":"BTS"},{"$f":"+PremisaCosto!E259","v":"Et"},{"$f":"+PremisaCosto!B259","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*F177),IF($C177=\"Ep\",F177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*G177),IF($C177=\"Ep\",G177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*H177),IF($C177=\"Ep\",H177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*I177),IF($C177=\"Ep\",I177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*J177),IF($C177=\"Ep\",J177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B177)*K177),IF($C177=\"Ep\",K177,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH177:AK177,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*F177),IF($C177=\"Efp\",F177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*G177),IF($C177=\"Efp\",G177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*H177),IF($C177=\"Efp\",H177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*I177),IF($C177=\"Efp\",I177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*J177),IF($C177=\"Efp\",J177,\"\"))","v":0},{"$f":"IF($C177=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B177)*K177),IF($C177=\"Efp\",K177,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP177:AS177,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D177=\"BT\",AF177*Balance!D$45,IF($D177=\"MT\",AF177*Balance!D$46,AF177*Balance!D$47))","v":0},{"$f":"IF($D177=\"BT\",AG177*Balance!E$45,IF($D177=\"MT\",AG177*Balance!E$46,AG177*Balance!E$47))","v":0},{"$f":"IF($D177=\"BT\",AH177*Balance!F$45,IF($D177=\"MT\",AH177*Balance!F$46,AH177*Balance!F$47))","v":0},{"$f":"IF($D177=\"BT\",AI177*Balance!G$45,IF($D177=\"MT\",AI177*Balance!G$46,AI177*Balance!G$47))","v":0},{"$f":"IF($D177=\"BT\",AJ177*Balance!H$45,IF($D177=\"MT\",AJ177*Balance!H$46,AJ177*Balance!H$47))","v":0},{"$f":"IF($D177=\"BT\",AK177*Balance!I$45,IF($D177=\"MT\",AK177*Balance!I$46,AK177*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX177:BA177,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D177=\"BT\",AN177*Balance!D$49,IF($D177=\"MT\",AN177*Balance!D$50,AN177*Balance!D$51))","v":0},{"$f":"IF($D177=\"BT\",AO177*Balance!E$49,IF($D177=\"MT\",AO177*Balance!E$50,AO177*Balance!E$51))","v":0},{"$f":"IF($D177=\"BT\",AP177*Balance!F$49,IF($D177=\"MT\",AP177*Balance!F$50,AP177*Balance!F$51))","v":0},{"$f":"IF($D177=\"BT\",AQ177*Balance!G$49,IF($D177=\"MT\",AQ177*Balance!G$50,AQ177*Balance!G$51))","v":0},{"$f":"IF($D177=\"BT\",AR177*Balance!H$49,IF($D177=\"MT\",AR177*Balance!H$50,AR177*Balance!H$51))","v":0},{"$f":"IF($D177=\"BT\",AS177*Balance!I$49,IF($D177=\"MT\",AS177*Balance!I$50,AS177*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF177:BI177,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!C260","v":"BTS"},{"$f":"+PremisaCosto!E260","v":"Et"},{"$f":"+PremisaCosto!B260","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*F178),IF($C178=\"Ep\",F178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*G178),IF($C178=\"Ep\",G178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*H178),IF($C178=\"Ep\",H178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*I178),IF($C178=\"Ep\",I178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*J178),IF($C178=\"Ep\",J178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B178)*K178),IF($C178=\"Ep\",K178,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH178:AK178,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*F178),IF($C178=\"Efp\",F178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*G178),IF($C178=\"Efp\",G178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*H178),IF($C178=\"Efp\",H178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*I178),IF($C178=\"Efp\",I178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*J178),IF($C178=\"Efp\",J178,\"\"))","v":0},{"$f":"IF($C178=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B178)*K178),IF($C178=\"Efp\",K178,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP178:AS178,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D178=\"BT\",AF178*Balance!D$45,IF($D178=\"MT\",AF178*Balance!D$46,AF178*Balance!D$47))","v":0},{"$f":"IF($D178=\"BT\",AG178*Balance!E$45,IF($D178=\"MT\",AG178*Balance!E$46,AG178*Balance!E$47))","v":0},{"$f":"IF($D178=\"BT\",AH178*Balance!F$45,IF($D178=\"MT\",AH178*Balance!F$46,AH178*Balance!F$47))","v":0},{"$f":"IF($D178=\"BT\",AI178*Balance!G$45,IF($D178=\"MT\",AI178*Balance!G$46,AI178*Balance!G$47))","v":0},{"$f":"IF($D178=\"BT\",AJ178*Balance!H$45,IF($D178=\"MT\",AJ178*Balance!H$46,AJ178*Balance!H$47))","v":0},{"$f":"IF($D178=\"BT\",AK178*Balance!I$45,IF($D178=\"MT\",AK178*Balance!I$46,AK178*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX178:BA178,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D178=\"BT\",AN178*Balance!D$49,IF($D178=\"MT\",AN178*Balance!D$50,AN178*Balance!D$51))","v":0},{"$f":"IF($D178=\"BT\",AO178*Balance!E$49,IF($D178=\"MT\",AO178*Balance!E$50,AO178*Balance!E$51))","v":0},{"$f":"IF($D178=\"BT\",AP178*Balance!F$49,IF($D178=\"MT\",AP178*Balance!F$50,AP178*Balance!F$51))","v":0},{"$f":"IF($D178=\"BT\",AQ178*Balance!G$49,IF($D178=\"MT\",AQ178*Balance!G$50,AQ178*Balance!G$51))","v":0},{"$f":"IF($D178=\"BT\",AR178*Balance!H$49,IF($D178=\"MT\",AR178*Balance!H$50,AR178*Balance!H$51))","v":0},{"$f":"IF($D178=\"BT\",AS178*Balance!I$49,IF($D178=\"MT\",AS178*Balance!I$50,AS178*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF178:BI178,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C261","v":"BTS"},{"$f":"+PremisaCosto!E261","v":"Et"},{"$f":"+PremisaCosto!B261","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*F179),IF($C179=\"Ep\",F179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*G179),IF($C179=\"Ep\",G179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*H179),IF($C179=\"Ep\",H179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*I179),IF($C179=\"Ep\",I179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*J179),IF($C179=\"Ep\",J179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B179)*K179),IF($C179=\"Ep\",K179,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH179:AK179,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*F179),IF($C179=\"Efp\",F179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*G179),IF($C179=\"Efp\",G179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*H179),IF($C179=\"Efp\",H179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*I179),IF($C179=\"Efp\",I179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*J179),IF($C179=\"Efp\",J179,\"\"))","v":0},{"$f":"IF($C179=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B179)*K179),IF($C179=\"Efp\",K179,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP179:AS179,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D179=\"BT\",AF179*Balance!D$45,IF($D179=\"MT\",AF179*Balance!D$46,AF179*Balance!D$47))","v":0},{"$f":"IF($D179=\"BT\",AG179*Balance!E$45,IF($D179=\"MT\",AG179*Balance!E$46,AG179*Balance!E$47))","v":0},{"$f":"IF($D179=\"BT\",AH179*Balance!F$45,IF($D179=\"MT\",AH179*Balance!F$46,AH179*Balance!F$47))","v":0},{"$f":"IF($D179=\"BT\",AI179*Balance!G$45,IF($D179=\"MT\",AI179*Balance!G$46,AI179*Balance!G$47))","v":0},{"$f":"IF($D179=\"BT\",AJ179*Balance!H$45,IF($D179=\"MT\",AJ179*Balance!H$46,AJ179*Balance!H$47))","v":0},{"$f":"IF($D179=\"BT\",AK179*Balance!I$45,IF($D179=\"MT\",AK179*Balance!I$46,AK179*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX179:BA179,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D179=\"BT\",AN179*Balance!D$49,IF($D179=\"MT\",AN179*Balance!D$50,AN179*Balance!D$51))","v":0},{"$f":"IF($D179=\"BT\",AO179*Balance!E$49,IF($D179=\"MT\",AO179*Balance!E$50,AO179*Balance!E$51))","v":0},{"$f":"IF($D179=\"BT\",AP179*Balance!F$49,IF($D179=\"MT\",AP179*Balance!F$50,AP179*Balance!F$51))","v":0},{"$f":"IF($D179=\"BT\",AQ179*Balance!G$49,IF($D179=\"MT\",AQ179*Balance!G$50,AQ179*Balance!G$51))","v":0},{"$f":"IF($D179=\"BT\",AR179*Balance!H$49,IF($D179=\"MT\",AR179*Balance!H$50,AR179*Balance!H$51))","v":0},{"$f":"IF($D179=\"BT\",AS179*Balance!I$49,IF($D179=\"MT\",AS179*Balance!I$50,AS179*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF179:BI179,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!C262","v":"BTS"},{"$f":"+PremisaCosto!E262","v":"Et"},{"$f":"+PremisaCosto!B262","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*F180),IF($C180=\"Ep\",F180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*G180),IF($C180=\"Ep\",G180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*H180),IF($C180=\"Ep\",H180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*I180),IF($C180=\"Ep\",I180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*J180),IF($C180=\"Ep\",J180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B180)*K180),IF($C180=\"Ep\",K180,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH180:AK180,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*F180),IF($C180=\"Efp\",F180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*G180),IF($C180=\"Efp\",G180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*H180),IF($C180=\"Efp\",H180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*I180),IF($C180=\"Efp\",I180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*J180),IF($C180=\"Efp\",J180,\"\"))","v":0},{"$f":"IF($C180=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B180)*K180),IF($C180=\"Efp\",K180,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP180:AS180,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D180=\"BT\",AF180*Balance!D$45,IF($D180=\"MT\",AF180*Balance!D$46,AF180*Balance!D$47))","v":0},{"$f":"IF($D180=\"BT\",AG180*Balance!E$45,IF($D180=\"MT\",AG180*Balance!E$46,AG180*Balance!E$47))","v":0},{"$f":"IF($D180=\"BT\",AH180*Balance!F$45,IF($D180=\"MT\",AH180*Balance!F$46,AH180*Balance!F$47))","v":0},{"$f":"IF($D180=\"BT\",AI180*Balance!G$45,IF($D180=\"MT\",AI180*Balance!G$46,AI180*Balance!G$47))","v":0},{"$f":"IF($D180=\"BT\",AJ180*Balance!H$45,IF($D180=\"MT\",AJ180*Balance!H$46,AJ180*Balance!H$47))","v":0},{"$f":"IF($D180=\"BT\",AK180*Balance!I$45,IF($D180=\"MT\",AK180*Balance!I$46,AK180*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX180:BA180,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D180=\"BT\",AN180*Balance!D$49,IF($D180=\"MT\",AN180*Balance!D$50,AN180*Balance!D$51))","v":0},{"$f":"IF($D180=\"BT\",AO180*Balance!E$49,IF($D180=\"MT\",AO180*Balance!E$50,AO180*Balance!E$51))","v":0},{"$f":"IF($D180=\"BT\",AP180*Balance!F$49,IF($D180=\"MT\",AP180*Balance!F$50,AP180*Balance!F$51))","v":0},{"$f":"IF($D180=\"BT\",AQ180*Balance!G$49,IF($D180=\"MT\",AQ180*Balance!G$50,AQ180*Balance!G$51))","v":0},{"$f":"IF($D180=\"BT\",AR180*Balance!H$49,IF($D180=\"MT\",AR180*Balance!H$50,AR180*Balance!H$51))","v":0},{"$f":"IF($D180=\"BT\",AS180*Balance!I$49,IF($D180=\"MT\",AS180*Balance!I$50,AS180*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF180:BI180,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!C263","v":0},{"$f":"+PremisaCosto!E263","v":0},{"$f":"+PremisaCosto!B263","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z181:AC181,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*F181),IF($C181=\"Ep\",F181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*G181),IF($C181=\"Ep\",G181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*H181),IF($C181=\"Ep\",H181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*I181),IF($C181=\"Ep\",I181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*J181),IF($C181=\"Ep\",J181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B181)*K181),IF($C181=\"Ep\",K181,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH181:AK181,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*F181),IF($C181=\"Efp\",F181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*G181),IF($C181=\"Efp\",G181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*H181),IF($C181=\"Efp\",H181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*I181),IF($C181=\"Efp\",I181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*J181),IF($C181=\"Efp\",J181,\"\"))","v":""},{"$f":"IF($C181=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B181)*K181),IF($C181=\"Efp\",K181,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP181:AS181,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX181:BA181,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF181:BI181,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!C264","v":"BTS"},{"$f":"+PremisaCosto!E264","v":"Et"},{"$f":"+PremisaCosto!B264","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*F182),IF($C182=\"Ep\",F182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*G182),IF($C182=\"Ep\",G182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*H182),IF($C182=\"Ep\",H182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*I182),IF($C182=\"Ep\",I182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*J182),IF($C182=\"Ep\",J182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B182)*K182),IF($C182=\"Ep\",K182,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH182:AK182,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*F182),IF($C182=\"Efp\",F182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*G182),IF($C182=\"Efp\",G182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*H182),IF($C182=\"Efp\",H182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*I182),IF($C182=\"Efp\",I182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*J182),IF($C182=\"Efp\",J182,\"\"))","v":0},{"$f":"IF($C182=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B182)*K182),IF($C182=\"Efp\",K182,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP182:AS182,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D182=\"BT\",AF182*Balance!D$45,IF($D182=\"MT\",AF182*Balance!D$46,AF182*Balance!D$47))","v":0},{"$f":"IF($D182=\"BT\",AG182*Balance!E$45,IF($D182=\"MT\",AG182*Balance!E$46,AG182*Balance!E$47))","v":0},{"$f":"IF($D182=\"BT\",AH182*Balance!F$45,IF($D182=\"MT\",AH182*Balance!F$46,AH182*Balance!F$47))","v":0},{"$f":"IF($D182=\"BT\",AI182*Balance!G$45,IF($D182=\"MT\",AI182*Balance!G$46,AI182*Balance!G$47))","v":0},{"$f":"IF($D182=\"BT\",AJ182*Balance!H$45,IF($D182=\"MT\",AJ182*Balance!H$46,AJ182*Balance!H$47))","v":0},{"$f":"IF($D182=\"BT\",AK182*Balance!I$45,IF($D182=\"MT\",AK182*Balance!I$46,AK182*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX182:BA182,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D182=\"BT\",AN182*Balance!D$49,IF($D182=\"MT\",AN182*Balance!D$50,AN182*Balance!D$51))","v":0},{"$f":"IF($D182=\"BT\",AO182*Balance!E$49,IF($D182=\"MT\",AO182*Balance!E$50,AO182*Balance!E$51))","v":0},{"$f":"IF($D182=\"BT\",AP182*Balance!F$49,IF($D182=\"MT\",AP182*Balance!F$50,AP182*Balance!F$51))","v":0},{"$f":"IF($D182=\"BT\",AQ182*Balance!G$49,IF($D182=\"MT\",AQ182*Balance!G$50,AQ182*Balance!G$51))","v":0},{"$f":"IF($D182=\"BT\",AR182*Balance!H$49,IF($D182=\"MT\",AR182*Balance!H$50,AR182*Balance!H$51))","v":0},{"$f":"IF($D182=\"BT\",AS182*Balance!I$49,IF($D182=\"MT\",AS182*Balance!I$50,AS182*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF182:BI182,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!C265","v":"BTS"},{"$f":"+PremisaCosto!E265","v":"Et"},{"$f":"+PremisaCosto!B265","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*F183),IF($C183=\"Ep\",F183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*G183),IF($C183=\"Ep\",G183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*H183),IF($C183=\"Ep\",H183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*I183),IF($C183=\"Ep\",I183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*J183),IF($C183=\"Ep\",J183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B183)*K183),IF($C183=\"Ep\",K183,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH183:AK183,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*F183),IF($C183=\"Efp\",F183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*G183),IF($C183=\"Efp\",G183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*H183),IF($C183=\"Efp\",H183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*I183),IF($C183=\"Efp\",I183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*J183),IF($C183=\"Efp\",J183,\"\"))","v":0},{"$f":"IF($C183=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B183)*K183),IF($C183=\"Efp\",K183,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP183:AS183,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D183=\"BT\",AF183*Balance!D$45,IF($D183=\"MT\",AF183*Balance!D$46,AF183*Balance!D$47))","v":0},{"$f":"IF($D183=\"BT\",AG183*Balance!E$45,IF($D183=\"MT\",AG183*Balance!E$46,AG183*Balance!E$47))","v":0},{"$f":"IF($D183=\"BT\",AH183*Balance!F$45,IF($D183=\"MT\",AH183*Balance!F$46,AH183*Balance!F$47))","v":0},{"$f":"IF($D183=\"BT\",AI183*Balance!G$45,IF($D183=\"MT\",AI183*Balance!G$46,AI183*Balance!G$47))","v":0},{"$f":"IF($D183=\"BT\",AJ183*Balance!H$45,IF($D183=\"MT\",AJ183*Balance!H$46,AJ183*Balance!H$47))","v":0},{"$f":"IF($D183=\"BT\",AK183*Balance!I$45,IF($D183=\"MT\",AK183*Balance!I$46,AK183*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX183:BA183,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D183=\"BT\",AN183*Balance!D$49,IF($D183=\"MT\",AN183*Balance!D$50,AN183*Balance!D$51))","v":0},{"$f":"IF($D183=\"BT\",AO183*Balance!E$49,IF($D183=\"MT\",AO183*Balance!E$50,AO183*Balance!E$51))","v":0},{"$f":"IF($D183=\"BT\",AP183*Balance!F$49,IF($D183=\"MT\",AP183*Balance!F$50,AP183*Balance!F$51))","v":0},{"$f":"IF($D183=\"BT\",AQ183*Balance!G$49,IF($D183=\"MT\",AQ183*Balance!G$50,AQ183*Balance!G$51))","v":0},{"$f":"IF($D183=\"BT\",AR183*Balance!H$49,IF($D183=\"MT\",AR183*Balance!H$50,AR183*Balance!H$51))","v":0},{"$f":"IF($D183=\"BT\",AS183*Balance!I$49,IF($D183=\"MT\",AS183*Balance!I$50,AS183*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF183:BI183,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!C266","v":"BTS"},{"$f":"+PremisaCosto!E266","v":"Et"},{"$f":"+PremisaCosto!B266","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*F184),IF($C184=\"Ep\",F184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*G184),IF($C184=\"Ep\",G184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*H184),IF($C184=\"Ep\",H184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*I184),IF($C184=\"Ep\",I184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*J184),IF($C184=\"Ep\",J184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B184)*K184),IF($C184=\"Ep\",K184,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH184:AK184,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*F184),IF($C184=\"Efp\",F184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*G184),IF($C184=\"Efp\",G184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*H184),IF($C184=\"Efp\",H184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*I184),IF($C184=\"Efp\",I184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*J184),IF($C184=\"Efp\",J184,\"\"))","v":0},{"$f":"IF($C184=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B184)*K184),IF($C184=\"Efp\",K184,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP184:AS184,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D184=\"BT\",AF184*Balance!D$45,IF($D184=\"MT\",AF184*Balance!D$46,AF184*Balance!D$47))","v":0},{"$f":"IF($D184=\"BT\",AG184*Balance!E$45,IF($D184=\"MT\",AG184*Balance!E$46,AG184*Balance!E$47))","v":0},{"$f":"IF($D184=\"BT\",AH184*Balance!F$45,IF($D184=\"MT\",AH184*Balance!F$46,AH184*Balance!F$47))","v":0},{"$f":"IF($D184=\"BT\",AI184*Balance!G$45,IF($D184=\"MT\",AI184*Balance!G$46,AI184*Balance!G$47))","v":0},{"$f":"IF($D184=\"BT\",AJ184*Balance!H$45,IF($D184=\"MT\",AJ184*Balance!H$46,AJ184*Balance!H$47))","v":0},{"$f":"IF($D184=\"BT\",AK184*Balance!I$45,IF($D184=\"MT\",AK184*Balance!I$46,AK184*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX184:BA184,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D184=\"BT\",AN184*Balance!D$49,IF($D184=\"MT\",AN184*Balance!D$50,AN184*Balance!D$51))","v":0},{"$f":"IF($D184=\"BT\",AO184*Balance!E$49,IF($D184=\"MT\",AO184*Balance!E$50,AO184*Balance!E$51))","v":0},{"$f":"IF($D184=\"BT\",AP184*Balance!F$49,IF($D184=\"MT\",AP184*Balance!F$50,AP184*Balance!F$51))","v":0},{"$f":"IF($D184=\"BT\",AQ184*Balance!G$49,IF($D184=\"MT\",AQ184*Balance!G$50,AQ184*Balance!G$51))","v":0},{"$f":"IF($D184=\"BT\",AR184*Balance!H$49,IF($D184=\"MT\",AR184*Balance!H$50,AR184*Balance!H$51))","v":0},{"$f":"IF($D184=\"BT\",AS184*Balance!I$49,IF($D184=\"MT\",AS184*Balance!I$50,AS184*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF184:BI184,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!C267","v":"BTS"},{"$f":"+PremisaCosto!E267","v":"Et"},{"$f":"+PremisaCosto!B267","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*F185),IF($C185=\"Ep\",F185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*G185),IF($C185=\"Ep\",G185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*H185),IF($C185=\"Ep\",H185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*I185),IF($C185=\"Ep\",I185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*J185),IF($C185=\"Ep\",J185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B185)*K185),IF($C185=\"Ep\",K185,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH185:AK185,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*F185),IF($C185=\"Efp\",F185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*G185),IF($C185=\"Efp\",G185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*H185),IF($C185=\"Efp\",H185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*I185),IF($C185=\"Efp\",I185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*J185),IF($C185=\"Efp\",J185,\"\"))","v":0},{"$f":"IF($C185=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B185)*K185),IF($C185=\"Efp\",K185,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP185:AS185,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D185=\"BT\",AF185*Balance!D$45,IF($D185=\"MT\",AF185*Balance!D$46,AF185*Balance!D$47))","v":0},{"$f":"IF($D185=\"BT\",AG185*Balance!E$45,IF($D185=\"MT\",AG185*Balance!E$46,AG185*Balance!E$47))","v":0},{"$f":"IF($D185=\"BT\",AH185*Balance!F$45,IF($D185=\"MT\",AH185*Balance!F$46,AH185*Balance!F$47))","v":0},{"$f":"IF($D185=\"BT\",AI185*Balance!G$45,IF($D185=\"MT\",AI185*Balance!G$46,AI185*Balance!G$47))","v":0},{"$f":"IF($D185=\"BT\",AJ185*Balance!H$45,IF($D185=\"MT\",AJ185*Balance!H$46,AJ185*Balance!H$47))","v":0},{"$f":"IF($D185=\"BT\",AK185*Balance!I$45,IF($D185=\"MT\",AK185*Balance!I$46,AK185*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX185:BA185,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D185=\"BT\",AN185*Balance!D$49,IF($D185=\"MT\",AN185*Balance!D$50,AN185*Balance!D$51))","v":0},{"$f":"IF($D185=\"BT\",AO185*Balance!E$49,IF($D185=\"MT\",AO185*Balance!E$50,AO185*Balance!E$51))","v":0},{"$f":"IF($D185=\"BT\",AP185*Balance!F$49,IF($D185=\"MT\",AP185*Balance!F$50,AP185*Balance!F$51))","v":0},{"$f":"IF($D185=\"BT\",AQ185*Balance!G$49,IF($D185=\"MT\",AQ185*Balance!G$50,AQ185*Balance!G$51))","v":0},{"$f":"IF($D185=\"BT\",AR185*Balance!H$49,IF($D185=\"MT\",AR185*Balance!H$50,AR185*Balance!H$51))","v":0},{"$f":"IF($D185=\"BT\",AS185*Balance!I$49,IF($D185=\"MT\",AS185*Balance!I$50,AS185*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF185:BI185,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!C268","v":"BTS"},{"$f":"+PremisaCosto!E268","v":"Et"},{"$f":"+PremisaCosto!B268","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*F186),IF($C186=\"Ep\",F186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*G186),IF($C186=\"Ep\",G186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*H186),IF($C186=\"Ep\",H186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*I186),IF($C186=\"Ep\",I186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*J186),IF($C186=\"Ep\",J186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B186)*K186),IF($C186=\"Ep\",K186,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH186:AK186,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*F186),IF($C186=\"Efp\",F186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*G186),IF($C186=\"Efp\",G186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*H186),IF($C186=\"Efp\",H186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*I186),IF($C186=\"Efp\",I186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*J186),IF($C186=\"Efp\",J186,\"\"))","v":0},{"$f":"IF($C186=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B186)*K186),IF($C186=\"Efp\",K186,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP186:AS186,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D186=\"BT\",AF186*Balance!D$45,IF($D186=\"MT\",AF186*Balance!D$46,AF186*Balance!D$47))","v":0},{"$f":"IF($D186=\"BT\",AG186*Balance!E$45,IF($D186=\"MT\",AG186*Balance!E$46,AG186*Balance!E$47))","v":0},{"$f":"IF($D186=\"BT\",AH186*Balance!F$45,IF($D186=\"MT\",AH186*Balance!F$46,AH186*Balance!F$47))","v":0},{"$f":"IF($D186=\"BT\",AI186*Balance!G$45,IF($D186=\"MT\",AI186*Balance!G$46,AI186*Balance!G$47))","v":0},{"$f":"IF($D186=\"BT\",AJ186*Balance!H$45,IF($D186=\"MT\",AJ186*Balance!H$46,AJ186*Balance!H$47))","v":0},{"$f":"IF($D186=\"BT\",AK186*Balance!I$45,IF($D186=\"MT\",AK186*Balance!I$46,AK186*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX186:BA186,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D186=\"BT\",AN186*Balance!D$49,IF($D186=\"MT\",AN186*Balance!D$50,AN186*Balance!D$51))","v":0},{"$f":"IF($D186=\"BT\",AO186*Balance!E$49,IF($D186=\"MT\",AO186*Balance!E$50,AO186*Balance!E$51))","v":0},{"$f":"IF($D186=\"BT\",AP186*Balance!F$49,IF($D186=\"MT\",AP186*Balance!F$50,AP186*Balance!F$51))","v":0},{"$f":"IF($D186=\"BT\",AQ186*Balance!G$49,IF($D186=\"MT\",AQ186*Balance!G$50,AQ186*Balance!G$51))","v":0},{"$f":"IF($D186=\"BT\",AR186*Balance!H$49,IF($D186=\"MT\",AR186*Balance!H$50,AR186*Balance!H$51))","v":0},{"$f":"IF($D186=\"BT\",AS186*Balance!I$49,IF($D186=\"MT\",AS186*Balance!I$50,AS186*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF186:BI186,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!C269","v":"BTS"},{"$f":"+PremisaCosto!E269","v":"Et"},{"$f":"+PremisaCosto!B269","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*F187),IF($C187=\"Ep\",F187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*G187),IF($C187=\"Ep\",G187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*H187),IF($C187=\"Ep\",H187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*I187),IF($C187=\"Ep\",I187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*J187),IF($C187=\"Ep\",J187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B187)*K187),IF($C187=\"Ep\",K187,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH187:AK187,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*F187),IF($C187=\"Efp\",F187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*G187),IF($C187=\"Efp\",G187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*H187),IF($C187=\"Efp\",H187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*I187),IF($C187=\"Efp\",I187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*J187),IF($C187=\"Efp\",J187,\"\"))","v":0},{"$f":"IF($C187=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B187)*K187),IF($C187=\"Efp\",K187,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP187:AS187,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D187=\"BT\",AF187*Balance!D$45,IF($D187=\"MT\",AF187*Balance!D$46,AF187*Balance!D$47))","v":0},{"$f":"IF($D187=\"BT\",AG187*Balance!E$45,IF($D187=\"MT\",AG187*Balance!E$46,AG187*Balance!E$47))","v":0},{"$f":"IF($D187=\"BT\",AH187*Balance!F$45,IF($D187=\"MT\",AH187*Balance!F$46,AH187*Balance!F$47))","v":0},{"$f":"IF($D187=\"BT\",AI187*Balance!G$45,IF($D187=\"MT\",AI187*Balance!G$46,AI187*Balance!G$47))","v":0},{"$f":"IF($D187=\"BT\",AJ187*Balance!H$45,IF($D187=\"MT\",AJ187*Balance!H$46,AJ187*Balance!H$47))","v":0},{"$f":"IF($D187=\"BT\",AK187*Balance!I$45,IF($D187=\"MT\",AK187*Balance!I$46,AK187*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX187:BA187,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D187=\"BT\",AN187*Balance!D$49,IF($D187=\"MT\",AN187*Balance!D$50,AN187*Balance!D$51))","v":0},{"$f":"IF($D187=\"BT\",AO187*Balance!E$49,IF($D187=\"MT\",AO187*Balance!E$50,AO187*Balance!E$51))","v":0},{"$f":"IF($D187=\"BT\",AP187*Balance!F$49,IF($D187=\"MT\",AP187*Balance!F$50,AP187*Balance!F$51))","v":0},{"$f":"IF($D187=\"BT\",AQ187*Balance!G$49,IF($D187=\"MT\",AQ187*Balance!G$50,AQ187*Balance!G$51))","v":0},{"$f":"IF($D187=\"BT\",AR187*Balance!H$49,IF($D187=\"MT\",AR187*Balance!H$50,AR187*Balance!H$51))","v":0},{"$f":"IF($D187=\"BT\",AS187*Balance!I$49,IF($D187=\"MT\",AS187*Balance!I$50,AS187*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF187:BI187,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!C270","v":"BTS"},{"$f":"+PremisaCosto!E270","v":"Et"},{"$f":"+PremisaCosto!B270","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*F188),IF($C188=\"Ep\",F188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*G188),IF($C188=\"Ep\",G188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*H188),IF($C188=\"Ep\",H188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*I188),IF($C188=\"Ep\",I188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*J188),IF($C188=\"Ep\",J188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B188)*K188),IF($C188=\"Ep\",K188,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH188:AK188,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*F188),IF($C188=\"Efp\",F188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*G188),IF($C188=\"Efp\",G188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*H188),IF($C188=\"Efp\",H188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*I188),IF($C188=\"Efp\",I188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*J188),IF($C188=\"Efp\",J188,\"\"))","v":0},{"$f":"IF($C188=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B188)*K188),IF($C188=\"Efp\",K188,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP188:AS188,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D188=\"BT\",AF188*Balance!D$45,IF($D188=\"MT\",AF188*Balance!D$46,AF188*Balance!D$47))","v":0},{"$f":"IF($D188=\"BT\",AG188*Balance!E$45,IF($D188=\"MT\",AG188*Balance!E$46,AG188*Balance!E$47))","v":0},{"$f":"IF($D188=\"BT\",AH188*Balance!F$45,IF($D188=\"MT\",AH188*Balance!F$46,AH188*Balance!F$47))","v":0},{"$f":"IF($D188=\"BT\",AI188*Balance!G$45,IF($D188=\"MT\",AI188*Balance!G$46,AI188*Balance!G$47))","v":0},{"$f":"IF($D188=\"BT\",AJ188*Balance!H$45,IF($D188=\"MT\",AJ188*Balance!H$46,AJ188*Balance!H$47))","v":0},{"$f":"IF($D188=\"BT\",AK188*Balance!I$45,IF($D188=\"MT\",AK188*Balance!I$46,AK188*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX188:BA188,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D188=\"BT\",AN188*Balance!D$49,IF($D188=\"MT\",AN188*Balance!D$50,AN188*Balance!D$51))","v":0},{"$f":"IF($D188=\"BT\",AO188*Balance!E$49,IF($D188=\"MT\",AO188*Balance!E$50,AO188*Balance!E$51))","v":0},{"$f":"IF($D188=\"BT\",AP188*Balance!F$49,IF($D188=\"MT\",AP188*Balance!F$50,AP188*Balance!F$51))","v":0},{"$f":"IF($D188=\"BT\",AQ188*Balance!G$49,IF($D188=\"MT\",AQ188*Balance!G$50,AQ188*Balance!G$51))","v":0},{"$f":"IF($D188=\"BT\",AR188*Balance!H$49,IF($D188=\"MT\",AR188*Balance!H$50,AR188*Balance!H$51))","v":0},{"$f":"IF($D188=\"BT\",AS188*Balance!I$49,IF($D188=\"MT\",AS188*Balance!I$50,AS188*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF188:BI188,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!C271","v":"BTS"},{"$f":"+PremisaCosto!E271","v":"Et"},{"$f":"+PremisaCosto!B271","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*F189),IF($C189=\"Ep\",F189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*G189),IF($C189=\"Ep\",G189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*H189),IF($C189=\"Ep\",H189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*I189),IF($C189=\"Ep\",I189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*J189),IF($C189=\"Ep\",J189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B189)*K189),IF($C189=\"Ep\",K189,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH189:AK189,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*F189),IF($C189=\"Efp\",F189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*G189),IF($C189=\"Efp\",G189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*H189),IF($C189=\"Efp\",H189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*I189),IF($C189=\"Efp\",I189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*J189),IF($C189=\"Efp\",J189,\"\"))","v":0},{"$f":"IF($C189=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B189)*K189),IF($C189=\"Efp\",K189,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP189:AS189,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D189=\"BT\",AF189*Balance!D$45,IF($D189=\"MT\",AF189*Balance!D$46,AF189*Balance!D$47))","v":0},{"$f":"IF($D189=\"BT\",AG189*Balance!E$45,IF($D189=\"MT\",AG189*Balance!E$46,AG189*Balance!E$47))","v":0},{"$f":"IF($D189=\"BT\",AH189*Balance!F$45,IF($D189=\"MT\",AH189*Balance!F$46,AH189*Balance!F$47))","v":0},{"$f":"IF($D189=\"BT\",AI189*Balance!G$45,IF($D189=\"MT\",AI189*Balance!G$46,AI189*Balance!G$47))","v":0},{"$f":"IF($D189=\"BT\",AJ189*Balance!H$45,IF($D189=\"MT\",AJ189*Balance!H$46,AJ189*Balance!H$47))","v":0},{"$f":"IF($D189=\"BT\",AK189*Balance!I$45,IF($D189=\"MT\",AK189*Balance!I$46,AK189*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX189:BA189,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D189=\"BT\",AN189*Balance!D$49,IF($D189=\"MT\",AN189*Balance!D$50,AN189*Balance!D$51))","v":0},{"$f":"IF($D189=\"BT\",AO189*Balance!E$49,IF($D189=\"MT\",AO189*Balance!E$50,AO189*Balance!E$51))","v":0},{"$f":"IF($D189=\"BT\",AP189*Balance!F$49,IF($D189=\"MT\",AP189*Balance!F$50,AP189*Balance!F$51))","v":0},{"$f":"IF($D189=\"BT\",AQ189*Balance!G$49,IF($D189=\"MT\",AQ189*Balance!G$50,AQ189*Balance!G$51))","v":0},{"$f":"IF($D189=\"BT\",AR189*Balance!H$49,IF($D189=\"MT\",AR189*Balance!H$50,AR189*Balance!H$51))","v":0},{"$f":"IF($D189=\"BT\",AS189*Balance!I$49,IF($D189=\"MT\",AS189*Balance!I$50,AS189*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF189:BI189,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C272","v":"BTS"},{"$f":"+PremisaCosto!E272","v":"Et"},{"$f":"+PremisaCosto!B272","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*F190),IF($C190=\"Ep\",F190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*G190),IF($C190=\"Ep\",G190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*H190),IF($C190=\"Ep\",H190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*I190),IF($C190=\"Ep\",I190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*J190),IF($C190=\"Ep\",J190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B190)*K190),IF($C190=\"Ep\",K190,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH190:AK190,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*F190),IF($C190=\"Efp\",F190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*G190),IF($C190=\"Efp\",G190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*H190),IF($C190=\"Efp\",H190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*I190),IF($C190=\"Efp\",I190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*J190),IF($C190=\"Efp\",J190,\"\"))","v":0},{"$f":"IF($C190=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B190)*K190),IF($C190=\"Efp\",K190,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP190:AS190,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D190=\"BT\",AF190*Balance!D$45,IF($D190=\"MT\",AF190*Balance!D$46,AF190*Balance!D$47))","v":0},{"$f":"IF($D190=\"BT\",AG190*Balance!E$45,IF($D190=\"MT\",AG190*Balance!E$46,AG190*Balance!E$47))","v":0},{"$f":"IF($D190=\"BT\",AH190*Balance!F$45,IF($D190=\"MT\",AH190*Balance!F$46,AH190*Balance!F$47))","v":0},{"$f":"IF($D190=\"BT\",AI190*Balance!G$45,IF($D190=\"MT\",AI190*Balance!G$46,AI190*Balance!G$47))","v":0},{"$f":"IF($D190=\"BT\",AJ190*Balance!H$45,IF($D190=\"MT\",AJ190*Balance!H$46,AJ190*Balance!H$47))","v":0},{"$f":"IF($D190=\"BT\",AK190*Balance!I$45,IF($D190=\"MT\",AK190*Balance!I$46,AK190*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX190:BA190,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D190=\"BT\",AN190*Balance!D$49,IF($D190=\"MT\",AN190*Balance!D$50,AN190*Balance!D$51))","v":0},{"$f":"IF($D190=\"BT\",AO190*Balance!E$49,IF($D190=\"MT\",AO190*Balance!E$50,AO190*Balance!E$51))","v":0},{"$f":"IF($D190=\"BT\",AP190*Balance!F$49,IF($D190=\"MT\",AP190*Balance!F$50,AP190*Balance!F$51))","v":0},{"$f":"IF($D190=\"BT\",AQ190*Balance!G$49,IF($D190=\"MT\",AQ190*Balance!G$50,AQ190*Balance!G$51))","v":0},{"$f":"IF($D190=\"BT\",AR190*Balance!H$49,IF($D190=\"MT\",AR190*Balance!H$50,AR190*Balance!H$51))","v":0},{"$f":"IF($D190=\"BT\",AS190*Balance!I$49,IF($D190=\"MT\",AS190*Balance!I$50,AS190*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF190:BI190,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!C273","v":"BTS"},{"$f":"+PremisaCosto!E273","v":"Et"},{"$f":"+PremisaCosto!B273","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*F191),IF($C191=\"Ep\",F191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*G191),IF($C191=\"Ep\",G191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*H191),IF($C191=\"Ep\",H191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*I191),IF($C191=\"Ep\",I191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*J191),IF($C191=\"Ep\",J191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B191)*K191),IF($C191=\"Ep\",K191,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH191:AK191,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*F191),IF($C191=\"Efp\",F191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*G191),IF($C191=\"Efp\",G191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*H191),IF($C191=\"Efp\",H191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*I191),IF($C191=\"Efp\",I191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*J191),IF($C191=\"Efp\",J191,\"\"))","v":0},{"$f":"IF($C191=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B191)*K191),IF($C191=\"Efp\",K191,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP191:AS191,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D191=\"BT\",AF191*Balance!D$45,IF($D191=\"MT\",AF191*Balance!D$46,AF191*Balance!D$47))","v":0},{"$f":"IF($D191=\"BT\",AG191*Balance!E$45,IF($D191=\"MT\",AG191*Balance!E$46,AG191*Balance!E$47))","v":0},{"$f":"IF($D191=\"BT\",AH191*Balance!F$45,IF($D191=\"MT\",AH191*Balance!F$46,AH191*Balance!F$47))","v":0},{"$f":"IF($D191=\"BT\",AI191*Balance!G$45,IF($D191=\"MT\",AI191*Balance!G$46,AI191*Balance!G$47))","v":0},{"$f":"IF($D191=\"BT\",AJ191*Balance!H$45,IF($D191=\"MT\",AJ191*Balance!H$46,AJ191*Balance!H$47))","v":0},{"$f":"IF($D191=\"BT\",AK191*Balance!I$45,IF($D191=\"MT\",AK191*Balance!I$46,AK191*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX191:BA191,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D191=\"BT\",AN191*Balance!D$49,IF($D191=\"MT\",AN191*Balance!D$50,AN191*Balance!D$51))","v":0},{"$f":"IF($D191=\"BT\",AO191*Balance!E$49,IF($D191=\"MT\",AO191*Balance!E$50,AO191*Balance!E$51))","v":0},{"$f":"IF($D191=\"BT\",AP191*Balance!F$49,IF($D191=\"MT\",AP191*Balance!F$50,AP191*Balance!F$51))","v":0},{"$f":"IF($D191=\"BT\",AQ191*Balance!G$49,IF($D191=\"MT\",AQ191*Balance!G$50,AQ191*Balance!G$51))","v":0},{"$f":"IF($D191=\"BT\",AR191*Balance!H$49,IF($D191=\"MT\",AR191*Balance!H$50,AR191*Balance!H$51))","v":0},{"$f":"IF($D191=\"BT\",AS191*Balance!I$49,IF($D191=\"MT\",AS191*Balance!I$50,AS191*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF191:BI191,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!C274","v":"AP-BT"},{"$f":"+PremisaCosto!E274","v":"Efp"},{"$f":"+PremisaCosto!B274","v":"BT"},null,119689.77600000003,123975.56746330745,126194.72998323092,130712.96484293498,135392.96972563534,140240.5342615812,null,0,0,0,0,0,null,0,0,0,0,0,null,123975.56746330745,126194.72998323092,130712.96484293498,135392.96972563534,140240.5342615812,{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":450610.68583018449},null,{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*F192),IF($C192=\"Ep\",F192,\"\"))","v":""},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*G192),IF($C192=\"Ep\",G192,\"\"))","v":""},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*H192),IF($C192=\"Ep\",H192,\"\"))","v":""},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*I192),IF($C192=\"Ep\",I192,\"\"))","v":""},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*J192),IF($C192=\"Ep\",J192,\"\"))","v":""},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B192)*K192),IF($C192=\"Ep\",K192,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH192:AK192,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*F192),IF($C192=\"Efp\",F192,\"\"))","v":119689.77600000003},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*G192),IF($C192=\"Efp\",G192,\"\"))","v":123975.56746330745},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*H192),IF($C192=\"Efp\",H192,\"\"))","v":126194.72998323092},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*I192),IF($C192=\"Efp\",I192,\"\"))","v":130712.96484293498},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*J192),IF($C192=\"Efp\",J192,\"\"))","v":135392.96972563534},{"$f":"IF($C192=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B192)*K192),IF($C192=\"Efp\",K192,\"\"))","v":140240.5342615812},{"$f":"+SUMPRODUCT(AP192:AS192,PremisaCosto!$F$84:$I$84)","v":450610.68583018449},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX192:BA192,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D192=\"BT\",AN192*Balance!D$49,IF($D192=\"MT\",AN192*Balance!D$50,AN192*Balance!D$51))","v":135884.07641418066},{"$f":"IF($D192=\"BT\",AO192*Balance!E$49,IF($D192=\"MT\",AO192*Balance!E$50,AO192*Balance!E$51))","v":140749.74526375148},{"$f":"IF($D192=\"BT\",AP192*Balance!F$49,IF($D192=\"MT\",AP192*Balance!F$50,AP192*Balance!F$51))","v":134831.56480333061},{"$f":"IF($D192=\"BT\",AQ192*Balance!G$49,IF($D192=\"MT\",AQ192*Balance!G$50,AQ192*Balance!G$51))","v":145713.9995194684},{"$f":"IF($D192=\"BT\",AR192*Balance!H$49,IF($D192=\"MT\",AR192*Balance!H$50,AR192*Balance!H$51))","v":150937.63428015591},{"$f":"IF($D192=\"BT\",AS192*Balance!I$49,IF($D192=\"MT\",AS192*Balance!I$50,AS192*Balance!I$51))","v":156349.08129956035},{"$f":"+SUMPRODUCT(BF192:BI192,PremisaCosto!$F$84:$I$84)","v":496730.73461426835}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!C275","v":0},{"$f":"+PremisaCosto!E275","v":0},{"$f":"+PremisaCosto!B275","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*F193),IF($C193=\"Ep\",F193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*G193),IF($C193=\"Ep\",G193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*H193),IF($C193=\"Ep\",H193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*I193),IF($C193=\"Ep\",I193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*J193),IF($C193=\"Ep\",J193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B193)*K193),IF($C193=\"Ep\",K193,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH193:AK193,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*F193),IF($C193=\"Efp\",F193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*G193),IF($C193=\"Efp\",G193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*H193),IF($C193=\"Efp\",H193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*I193),IF($C193=\"Efp\",I193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*J193),IF($C193=\"Efp\",J193,\"\"))","v":""},{"$f":"IF($C193=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B193)*K193),IF($C193=\"Efp\",K193,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP193:AS193,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX193:BA193,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF193:BI193,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!C276","v":"MTD_GC"},{"$f":"+PremisaCosto!E276","v":"Ep"},null,null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*F194),IF($C194=\"Ep\",F194,\"\"))","v":0},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*G194),IF($C194=\"Ep\",G194,\"\"))","v":0},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*H194),IF($C194=\"Ep\",H194,\"\"))","v":0},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*I194),IF($C194=\"Ep\",I194,\"\"))","v":0},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*J194),IF($C194=\"Ep\",J194,\"\"))","v":0},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B194)*K194),IF($C194=\"Ep\",K194,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH194:AK194,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*F194),IF($C194=\"Efp\",F194,\"\"))","v":""},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*G194),IF($C194=\"Efp\",G194,\"\"))","v":""},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*H194),IF($C194=\"Efp\",H194,\"\"))","v":""},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*I194),IF($C194=\"Efp\",I194,\"\"))","v":""},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*J194),IF($C194=\"Efp\",J194,\"\"))","v":""},{"$f":"IF($C194=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B194)*K194),IF($C194=\"Efp\",K194,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP194:AS194,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D194=\"BT\",AF194*Balance!D$45,IF($D194=\"MT\",AF194*Balance!D$46,AF194*Balance!D$47))","v":0},{"$f":"IF($D194=\"BT\",AG194*Balance!E$45,IF($D194=\"MT\",AG194*Balance!E$46,AG194*Balance!E$47))","v":0},{"$f":"IF($D194=\"BT\",AH194*Balance!F$45,IF($D194=\"MT\",AH194*Balance!F$46,AH194*Balance!F$47))","v":0},{"$f":"IF($D194=\"BT\",AI194*Balance!G$45,IF($D194=\"MT\",AI194*Balance!G$46,AI194*Balance!G$47))","v":0},{"$f":"IF($D194=\"BT\",AJ194*Balance!H$45,IF($D194=\"MT\",AJ194*Balance!H$46,AJ194*Balance!H$47))","v":0},{"$f":"IF($D194=\"BT\",AK194*Balance!I$45,IF($D194=\"MT\",AK194*Balance!I$46,AK194*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX194:BA194,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF194:BI194,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!C277","v":"BTD_GC"},{"$f":"+PremisaCosto!E277","v":"Ep"},null,null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*F195),IF($C195=\"Ep\",F195,\"\"))","v":0},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*G195),IF($C195=\"Ep\",G195,\"\"))","v":0},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*H195),IF($C195=\"Ep\",H195,\"\"))","v":0},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*I195),IF($C195=\"Ep\",I195,\"\"))","v":0},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*J195),IF($C195=\"Ep\",J195,\"\"))","v":0},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B195)*K195),IF($C195=\"Ep\",K195,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH195:AK195,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*F195),IF($C195=\"Efp\",F195,\"\"))","v":""},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*G195),IF($C195=\"Efp\",G195,\"\"))","v":""},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*H195),IF($C195=\"Efp\",H195,\"\"))","v":""},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*I195),IF($C195=\"Efp\",I195,\"\"))","v":""},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*J195),IF($C195=\"Efp\",J195,\"\"))","v":""},{"$f":"IF($C195=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B195)*K195),IF($C195=\"Efp\",K195,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP195:AS195,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D195=\"BT\",AF195*Balance!D$45,IF($D195=\"MT\",AF195*Balance!D$46,AF195*Balance!D$47))","v":0},{"$f":"IF($D195=\"BT\",AG195*Balance!E$45,IF($D195=\"MT\",AG195*Balance!E$46,AG195*Balance!E$47))","v":0},{"$f":"IF($D195=\"BT\",AH195*Balance!F$45,IF($D195=\"MT\",AH195*Balance!F$46,AH195*Balance!F$47))","v":0},{"$f":"IF($D195=\"BT\",AI195*Balance!G$45,IF($D195=\"MT\",AI195*Balance!G$46,AI195*Balance!G$47))","v":0},{"$f":"IF($D195=\"BT\",AJ195*Balance!H$45,IF($D195=\"MT\",AJ195*Balance!H$46,AJ195*Balance!H$47))","v":0},{"$f":"IF($D195=\"BT\",AK195*Balance!I$45,IF($D195=\"MT\",AK195*Balance!I$46,AK195*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX195:BA195,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF195:BI195,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!C278","v":0},{"$f":"+PremisaCosto!E278","v":0},{"$f":"+PremisaCosto!B278","v":0},null,197.23676625661511,203.86567156601248,205.32541282473866,212.10557789970574,218.99523793769941,226.05488999428596,null,0,0,0,0,0,null,0.19967221645316863,0.19949605280147586,0.20289433498366577,0.20651820487949163,0.21010493967228117,null,203.66599934955931,205.1259167719372,211.90268356472208,218.78871973281991,225.84478505461368,{"$f":"+SUMPRODUCT(Z196:AC196,PremisaCosto!$F$84:$I$84)","v":729.33595889852927},null,{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*F196),IF($C196=\"Ep\",F196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*G196),IF($C196=\"Ep\",G196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*H196),IF($C196=\"Ep\",H196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*I196),IF($C196=\"Ep\",I196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*J196),IF($C196=\"Ep\",J196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B196)*K196),IF($C196=\"Ep\",K196,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH196:AK196,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*F196),IF($C196=\"Efp\",F196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*G196),IF($C196=\"Efp\",G196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*H196),IF($C196=\"Efp\",H196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*I196),IF($C196=\"Efp\",I196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*J196),IF($C196=\"Efp\",J196,\"\"))","v":""},{"$f":"IF($C196=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B196)*K196),IF($C196=\"Efp\",K196,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP196:AS196,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX196:BA196,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF196:BI196,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!C279","v":0},{"$f":"+PremisaCosto!E279","v":0},{"$f":"+PremisaCosto!B279","v":0},null,197.23676625661511,203.86567156601248,205.32541282473866,212.10557789970574,218.99523793769941,226.05488999428596,null,0,0,0,0,0,null,0.19837621645316864,0.19820005280147587,0.20159833498366578,0.20522220487949164,0.20880893967228117,null,203.66729534955931,205.1272127719372,211.90397956472208,218.79001573281991,225.84608105461368,{"$f":"+SUMPRODUCT(Z197:AC197,PremisaCosto!$F$84:$I$84)","v":729.34036162939015},null,{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*F197),IF($C197=\"Ep\",F197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*G197),IF($C197=\"Ep\",G197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*H197),IF($C197=\"Ep\",H197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*I197),IF($C197=\"Ep\",I197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*J197),IF($C197=\"Ep\",J197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B197)*K197),IF($C197=\"Ep\",K197,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH197:AK197,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*F197),IF($C197=\"Efp\",F197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*G197),IF($C197=\"Efp\",G197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*H197),IF($C197=\"Efp\",H197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*I197),IF($C197=\"Efp\",I197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*J197),IF($C197=\"Efp\",J197,\"\"))","v":""},{"$f":"IF($C197=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B197)*K197),IF($C197=\"Efp\",K197,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP197:AS197,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!C280","v":"BTSH"},{"$f":"+PremisaCosto!E280","v":"Ep"},{"$f":"+PremisaCosto!B280","v":"BT"},null,39.447353251323023,40.773134313202497,41.06508256494773,42.421115579941151,43.799047587539881,45.210977998857196,null,0,0,0,0,0,null,3.9675243290633731E-2,3.9640010560295175E-2,4.0319666996733158E-2,4.1044440975898329E-2,4.1761787934456236E-2,null,40.733459069911866,41.025442554387432,42.380795912944421,43.758003146563986,45.169216210922741,{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":145.86807232587802},null,{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*F198),IF($C198=\"Ep\",F198,\"\"))","v":39.447353251323023},{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*G198),IF($C198=\"Ep\",G198,\"\"))","v":40.773134313202497},{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*H198),IF($C198=\"Ep\",H198,\"\"))","v":41.06508256494773},{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*I198),IF($C198=\"Ep\",I198,\"\"))","v":42.421115579941151},{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*J198),IF($C198=\"Ep\",J198,\"\"))","v":43.799047587539881},{"$f":"IF($C198=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B198)*K198),IF($C198=\"Ep\",K198,\"\"))","v":45.210977998857196},{"$f":"+SUMPRODUCT(AH198:AK198,PremisaCosto!$F$84:$I$84)","v":146.00605483578875},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AP198:AS198,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D198=\"BT\",AF198*Balance!D$45,IF($D198=\"MT\",AF198*Balance!D$46,AF198*Balance!D$47))","v":44.784670359312507},{"$f":"IF($D198=\"BT\",AG198*Balance!E$45,IF($D198=\"MT\",AG198*Balance!E$46,AG198*Balance!E$47))","v":46.289832630824357},{"$f":"IF($D198=\"BT\",AH198*Balance!F$45,IF($D198=\"MT\",AH198*Balance!F$46,AH198*Balance!F$47))","v":43.875598780912846},{"$f":"IF($D198=\"BT\",AI198*Balance!G$45,IF($D198=\"MT\",AI198*Balance!G$46,AI198*Balance!G$47))","v":47.289497431707595},{"$f":"IF($D198=\"BT\",AJ198*Balance!H$45,IF($D198=\"MT\",AJ198*Balance!H$46,AJ198*Balance!H$47))","v":48.827680196274812},{"$f":"IF($D198=\"BT\",AK198*Balance!I$45,IF($D198=\"MT\",AK198*Balance!I$46,AK198*Balance!I$47))","v":50.404078335805529},{"$f":"+SUMPRODUCT(AX198:BA198,PremisaCosto!$F$84:$I$84)","v":160.94195964999426},null,{"$f":"IF($D198=\"BT\",AN198*Balance!D$49,IF($D198=\"MT\",AN198*Balance!D$50,AN198*Balance!D$51))","v":0},{"$f":"IF($D198=\"BT\",AO198*Balance!E$49,IF($D198=\"MT\",AO198*Balance!E$50,AO198*Balance!E$51))","v":0},{"$f":"IF($D198=\"BT\",AP198*Balance!F$49,IF($D198=\"MT\",AP198*Balance!F$50,AP198*Balance!F$51))","v":0},{"$f":"IF($D198=\"BT\",AQ198*Balance!G$49,IF($D198=\"MT\",AQ198*Balance!G$50,AQ198*Balance!G$51))","v":0},{"$f":"IF($D198=\"BT\",AR198*Balance!H$49,IF($D198=\"MT\",AR198*Balance!H$50,AR198*Balance!H$51))","v":0},{"$f":"IF($D198=\"BT\",AS198*Balance!I$49,IF($D198=\"MT\",AS198*Balance!I$50,AS198*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF198:BI198,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C281","v":"BTSH"},{"$f":"+PremisaCosto!E281","v":"Efp"},{"$f":"+PremisaCosto!B281","v":"BT"},null,78.894706502646045,81.546268626404995,82.13016512989546,84.842231159882303,87.598095175079763,90.421955997714392,null,0,0,0,0,0,null,7.9350486581267463E-2,7.9280021120590349E-2,8.0639333993466317E-2,8.2088881951796658E-2,8.3523575868912472E-2,null,81.466918139823733,82.050885108774864,84.761591825888843,87.516006293127973,90.338432421845482,{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":291.73614465175604},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH199:AK199,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*F199),IF($C199=\"Efp\",F199,\"\"))","v":78.894706502646045},{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*G199),IF($C199=\"Efp\",G199,\"\"))","v":81.546268626404995},{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*H199),IF($C199=\"Efp\",H199,\"\"))","v":82.13016512989546},{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*I199),IF($C199=\"Efp\",I199,\"\"))","v":84.842231159882303},{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*J199),IF($C199=\"Efp\",J199,\"\"))","v":87.598095175079763},{"$f":"IF($C199=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B199)*K199),IF($C199=\"Efp\",K199,\"\"))","v":90.421955997714392},{"$f":"+SUMPRODUCT(AP199:AS199,PremisaCosto!$F$84:$I$84)","v":292.01210967157749},null,{"$f":"IF($D199=\"BT\",AF199*Balance!D$45,IF($D199=\"MT\",AF199*Balance!D$46,AF199*Balance!D$47))","v":0},{"$f":"IF($D199=\"BT\",AG199*Balance!E$45,IF($D199=\"MT\",AG199*Balance!E$46,AG199*Balance!E$47))","v":0},{"$f":"IF($D199=\"BT\",AH199*Balance!F$45,IF($D199=\"MT\",AH199*Balance!F$46,AH199*Balance!F$47))","v":0},{"$f":"IF($D199=\"BT\",AI199*Balance!G$45,IF($D199=\"MT\",AI199*Balance!G$46,AI199*Balance!G$47))","v":0},{"$f":"IF($D199=\"BT\",AJ199*Balance!H$45,IF($D199=\"MT\",AJ199*Balance!H$46,AJ199*Balance!H$47))","v":0},{"$f":"IF($D199=\"BT\",AK199*Balance!I$45,IF($D199=\"MT\",AK199*Balance!I$46,AK199*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX199:BA199,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D199=\"BT\",AN199*Balance!D$49,IF($D199=\"MT\",AN199*Balance!D$50,AN199*Balance!D$51))","v":89.569340718625014},{"$f":"IF($D199=\"BT\",AO199*Balance!E$49,IF($D199=\"MT\",AO199*Balance!E$50,AO199*Balance!E$51))","v":92.579665261648714},{"$f":"IF($D199=\"BT\",AP199*Balance!F$49,IF($D199=\"MT\",AP199*Balance!F$50,AP199*Balance!F$51))","v":87.751197561825691},{"$f":"IF($D199=\"BT\",AQ199*Balance!G$49,IF($D199=\"MT\",AQ199*Balance!G$50,AQ199*Balance!G$51))","v":94.57899486341519},{"$f":"IF($D199=\"BT\",AR199*Balance!H$49,IF($D199=\"MT\",AR199*Balance!H$50,AR199*Balance!H$51))","v":97.655360392549625},{"$f":"IF($D199=\"BT\",AS199*Balance!I$49,IF($D199=\"MT\",AS199*Balance!I$50,AS199*Balance!I$51))","v":100.80815667161106},{"$f":"+SUMPRODUCT(BF199:BI199,PremisaCosto!$F$84:$I$84)","v":321.88391929998852}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C282","v":"BTSH"},{"$f":"+PremisaCosto!E282","v":"Efp"},{"$f":"+PremisaCosto!B282","v":"BT"},null,78.894706502646045,81.546268626404995,82.13016512989546,84.842231159882303,87.598095175079763,90.421955997714392,null,0,0,0,0,0,null,7.9350486581267463E-2,7.9280021120590349E-2,8.0639333993466317E-2,8.2088881951796658E-2,8.3523575868912472E-2,null,81.466918139823733,82.050885108774864,84.761591825888843,87.516006293127973,90.338432421845482,{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":291.73614465175604},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH200:AK200,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*F200),IF($C200=\"Efp\",F200,\"\"))","v":78.894706502646045},{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*G200),IF($C200=\"Efp\",G200,\"\"))","v":81.546268626404995},{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*H200),IF($C200=\"Efp\",H200,\"\"))","v":82.13016512989546},{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*I200),IF($C200=\"Efp\",I200,\"\"))","v":84.842231159882303},{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*J200),IF($C200=\"Efp\",J200,\"\"))","v":87.598095175079763},{"$f":"IF($C200=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B200)*K200),IF($C200=\"Efp\",K200,\"\"))","v":90.421955997714392},{"$f":"+SUMPRODUCT(AP200:AS200,PremisaCosto!$F$84:$I$84)","v":292.01210967157749},null,{"$f":"IF($D200=\"BT\",AF200*Balance!D$45,IF($D200=\"MT\",AF200*Balance!D$46,AF200*Balance!D$47))","v":0},{"$f":"IF($D200=\"BT\",AG200*Balance!E$45,IF($D200=\"MT\",AG200*Balance!E$46,AG200*Balance!E$47))","v":0},{"$f":"IF($D200=\"BT\",AH200*Balance!F$45,IF($D200=\"MT\",AH200*Balance!F$46,AH200*Balance!F$47))","v":0},{"$f":"IF($D200=\"BT\",AI200*Balance!G$45,IF($D200=\"MT\",AI200*Balance!G$46,AI200*Balance!G$47))","v":0},{"$f":"IF($D200=\"BT\",AJ200*Balance!H$45,IF($D200=\"MT\",AJ200*Balance!H$46,AJ200*Balance!H$47))","v":0},{"$f":"IF($D200=\"BT\",AK200*Balance!I$45,IF($D200=\"MT\",AK200*Balance!I$46,AK200*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX200:BA200,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D200=\"BT\",AN200*Balance!D$49,IF($D200=\"MT\",AN200*Balance!D$50,AN200*Balance!D$51))","v":89.569340718625014},{"$f":"IF($D200=\"BT\",AO200*Balance!E$49,IF($D200=\"MT\",AO200*Balance!E$50,AO200*Balance!E$51))","v":92.579665261648714},{"$f":"IF($D200=\"BT\",AP200*Balance!F$49,IF($D200=\"MT\",AP200*Balance!F$50,AP200*Balance!F$51))","v":87.751197561825691},{"$f":"IF($D200=\"BT\",AQ200*Balance!G$49,IF($D200=\"MT\",AQ200*Balance!G$50,AQ200*Balance!G$51))","v":94.57899486341519},{"$f":"IF($D200=\"BT\",AR200*Balance!H$49,IF($D200=\"MT\",AR200*Balance!H$50,AR200*Balance!H$51))","v":97.655360392549625},{"$f":"IF($D200=\"BT\",AS200*Balance!I$49,IF($D200=\"MT\",AS200*Balance!I$50,AS200*Balance!I$51))","v":100.80815667161106},{"$f":"+SUMPRODUCT(BF200:BI200,PremisaCosto!$F$84:$I$84)","v":321.88391929998852}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!C283","v":0},{"$f":"+PremisaCosto!E283","v":0},{"$f":"+PremisaCosto!B283","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z201:AC201,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*F201),IF($C201=\"Ep\",F201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*G201),IF($C201=\"Ep\",G201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*H201),IF($C201=\"Ep\",H201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*I201),IF($C201=\"Ep\",I201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*J201),IF($C201=\"Ep\",J201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B201)*K201),IF($C201=\"Ep\",K201,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH201:AK201,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*F201),IF($C201=\"Efp\",F201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*G201),IF($C201=\"Efp\",G201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*H201),IF($C201=\"Efp\",H201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*I201),IF($C201=\"Efp\",I201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*J201),IF($C201=\"Efp\",J201,\"\"))","v":""},{"$f":"IF($C201=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B201)*K201),IF($C201=\"Efp\",K201,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP201:AS201,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!C284","v":"BTSH"},{"$f":"+PremisaCosto!E284","v":"Ep"},{"$f":"+PremisaCosto!B284","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*F202),IF($C202=\"Ep\",F202,\"\"))","v":0},{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*G202),IF($C202=\"Ep\",G202,\"\"))","v":0},{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*H202),IF($C202=\"Ep\",H202,\"\"))","v":0},{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*I202),IF($C202=\"Ep\",I202,\"\"))","v":0},{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*J202),IF($C202=\"Ep\",J202,\"\"))","v":0},{"$f":"IF($C202=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B202)*K202),IF($C202=\"Ep\",K202,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH202:AK202,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AP202:AS202,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D202=\"BT\",AF202*Balance!D$45,IF($D202=\"MT\",AF202*Balance!D$46,AF202*Balance!D$47))","v":0},{"$f":"IF($D202=\"BT\",AG202*Balance!E$45,IF($D202=\"MT\",AG202*Balance!E$46,AG202*Balance!E$47))","v":0},{"$f":"IF($D202=\"BT\",AH202*Balance!F$45,IF($D202=\"MT\",AH202*Balance!F$46,AH202*Balance!F$47))","v":0},{"$f":"IF($D202=\"BT\",AI202*Balance!G$45,IF($D202=\"MT\",AI202*Balance!G$46,AI202*Balance!G$47))","v":0},{"$f":"IF($D202=\"BT\",AJ202*Balance!H$45,IF($D202=\"MT\",AJ202*Balance!H$46,AJ202*Balance!H$47))","v":0},{"$f":"IF($D202=\"BT\",AK202*Balance!I$45,IF($D202=\"MT\",AK202*Balance!I$46,AK202*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX202:BA202,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D202=\"BT\",AN202*Balance!D$49,IF($D202=\"MT\",AN202*Balance!D$50,AN202*Balance!D$51))","v":0},{"$f":"IF($D202=\"BT\",AO202*Balance!E$49,IF($D202=\"MT\",AO202*Balance!E$50,AO202*Balance!E$51))","v":0},{"$f":"IF($D202=\"BT\",AP202*Balance!F$49,IF($D202=\"MT\",AP202*Balance!F$50,AP202*Balance!F$51))","v":0},{"$f":"IF($D202=\"BT\",AQ202*Balance!G$49,IF($D202=\"MT\",AQ202*Balance!G$50,AQ202*Balance!G$51))","v":0},{"$f":"IF($D202=\"BT\",AR202*Balance!H$49,IF($D202=\"MT\",AR202*Balance!H$50,AR202*Balance!H$51))","v":0},{"$f":"IF($D202=\"BT\",AS202*Balance!I$49,IF($D202=\"MT\",AS202*Balance!I$50,AS202*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF202:BI202,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C285","v":"BTSH"},{"$f":"+PremisaCosto!E285","v":"Efp"},{"$f":"+PremisaCosto!B285","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH203:AK203,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*F203),IF($C203=\"Efp\",F203,\"\"))","v":0},{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*G203),IF($C203=\"Efp\",G203,\"\"))","v":0},{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*H203),IF($C203=\"Efp\",H203,\"\"))","v":0},{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*I203),IF($C203=\"Efp\",I203,\"\"))","v":0},{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*J203),IF($C203=\"Efp\",J203,\"\"))","v":0},{"$f":"IF($C203=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B203)*K203),IF($C203=\"Efp\",K203,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP203:AS203,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D203=\"BT\",AF203*Balance!D$45,IF($D203=\"MT\",AF203*Balance!D$46,AF203*Balance!D$47))","v":0},{"$f":"IF($D203=\"BT\",AG203*Balance!E$45,IF($D203=\"MT\",AG203*Balance!E$46,AG203*Balance!E$47))","v":0},{"$f":"IF($D203=\"BT\",AH203*Balance!F$45,IF($D203=\"MT\",AH203*Balance!F$46,AH203*Balance!F$47))","v":0},{"$f":"IF($D203=\"BT\",AI203*Balance!G$45,IF($D203=\"MT\",AI203*Balance!G$46,AI203*Balance!G$47))","v":0},{"$f":"IF($D203=\"BT\",AJ203*Balance!H$45,IF($D203=\"MT\",AJ203*Balance!H$46,AJ203*Balance!H$47))","v":0},{"$f":"IF($D203=\"BT\",AK203*Balance!I$45,IF($D203=\"MT\",AK203*Balance!I$46,AK203*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX203:BA203,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D203=\"BT\",AN203*Balance!D$49,IF($D203=\"MT\",AN203*Balance!D$50,AN203*Balance!D$51))","v":0},{"$f":"IF($D203=\"BT\",AO203*Balance!E$49,IF($D203=\"MT\",AO203*Balance!E$50,AO203*Balance!E$51))","v":0},{"$f":"IF($D203=\"BT\",AP203*Balance!F$49,IF($D203=\"MT\",AP203*Balance!F$50,AP203*Balance!F$51))","v":0},{"$f":"IF($D203=\"BT\",AQ203*Balance!G$49,IF($D203=\"MT\",AQ203*Balance!G$50,AQ203*Balance!G$51))","v":0},{"$f":"IF($D203=\"BT\",AR203*Balance!H$49,IF($D203=\"MT\",AR203*Balance!H$50,AR203*Balance!H$51))","v":0},{"$f":"IF($D203=\"BT\",AS203*Balance!I$49,IF($D203=\"MT\",AS203*Balance!I$50,AS203*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF203:BI203,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C286","v":"BTSH"},{"$f":"+PremisaCosto!E286","v":"Efp"},{"$f":"+PremisaCosto!B286","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH204:AK204,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*F204),IF($C204=\"Efp\",F204,\"\"))","v":0},{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*G204),IF($C204=\"Efp\",G204,\"\"))","v":0},{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*H204),IF($C204=\"Efp\",H204,\"\"))","v":0},{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*I204),IF($C204=\"Efp\",I204,\"\"))","v":0},{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*J204),IF($C204=\"Efp\",J204,\"\"))","v":0},{"$f":"IF($C204=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B204)*K204),IF($C204=\"Efp\",K204,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP204:AS204,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D204=\"BT\",AF204*Balance!D$45,IF($D204=\"MT\",AF204*Balance!D$46,AF204*Balance!D$47))","v":0},{"$f":"IF($D204=\"BT\",AG204*Balance!E$45,IF($D204=\"MT\",AG204*Balance!E$46,AG204*Balance!E$47))","v":0},{"$f":"IF($D204=\"BT\",AH204*Balance!F$45,IF($D204=\"MT\",AH204*Balance!F$46,AH204*Balance!F$47))","v":0},{"$f":"IF($D204=\"BT\",AI204*Balance!G$45,IF($D204=\"MT\",AI204*Balance!G$46,AI204*Balance!G$47))","v":0},{"$f":"IF($D204=\"BT\",AJ204*Balance!H$45,IF($D204=\"MT\",AJ204*Balance!H$46,AJ204*Balance!H$47))","v":0},{"$f":"IF($D204=\"BT\",AK204*Balance!I$45,IF($D204=\"MT\",AK204*Balance!I$46,AK204*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX204:BA204,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D204=\"BT\",AN204*Balance!D$49,IF($D204=\"MT\",AN204*Balance!D$50,AN204*Balance!D$51))","v":0},{"$f":"IF($D204=\"BT\",AO204*Balance!E$49,IF($D204=\"MT\",AO204*Balance!E$50,AO204*Balance!E$51))","v":0},{"$f":"IF($D204=\"BT\",AP204*Balance!F$49,IF($D204=\"MT\",AP204*Balance!F$50,AP204*Balance!F$51))","v":0},{"$f":"IF($D204=\"BT\",AQ204*Balance!G$49,IF($D204=\"MT\",AQ204*Balance!G$50,AQ204*Balance!G$51))","v":0},{"$f":"IF($D204=\"BT\",AR204*Balance!H$49,IF($D204=\"MT\",AR204*Balance!H$50,AR204*Balance!H$51))","v":0},{"$f":"IF($D204=\"BT\",AS204*Balance!I$49,IF($D204=\"MT\",AS204*Balance!I$50,AS204*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF204:BI204,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!C287","v":0},{"$f":"+PremisaCosto!E287","v":0},{"$f":"+PremisaCosto!B287","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z205:AC205,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*F205),IF($C205=\"Ep\",F205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*G205),IF($C205=\"Ep\",G205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*H205),IF($C205=\"Ep\",H205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*I205),IF($C205=\"Ep\",I205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*J205),IF($C205=\"Ep\",J205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B205)*K205),IF($C205=\"Ep\",K205,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH205:AK205,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*F205),IF($C205=\"Efp\",F205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*G205),IF($C205=\"Efp\",G205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*H205),IF($C205=\"Efp\",H205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*I205),IF($C205=\"Efp\",I205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*J205),IF($C205=\"Efp\",J205,\"\"))","v":""},{"$f":"IF($C205=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B205)*K205),IF($C205=\"Efp\",K205,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP205:AS205,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!C288","v":"BTSH"},{"$f":"+PremisaCosto!E288","v":"Ep"},{"$f":"+PremisaCosto!B288","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*F206),IF($C206=\"Ep\",F206,\"\"))","v":0},{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*G206),IF($C206=\"Ep\",G206,\"\"))","v":0},{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*H206),IF($C206=\"Ep\",H206,\"\"))","v":0},{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*I206),IF($C206=\"Ep\",I206,\"\"))","v":0},{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*J206),IF($C206=\"Ep\",J206,\"\"))","v":0},{"$f":"IF($C206=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B206)*K206),IF($C206=\"Ep\",K206,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH206:AK206,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AP206:AS206,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D206=\"BT\",AF206*Balance!D$45,IF($D206=\"MT\",AF206*Balance!D$46,AF206*Balance!D$47))","v":0},{"$f":"IF($D206=\"BT\",AG206*Balance!E$45,IF($D206=\"MT\",AG206*Balance!E$46,AG206*Balance!E$47))","v":0},{"$f":"IF($D206=\"BT\",AH206*Balance!F$45,IF($D206=\"MT\",AH206*Balance!F$46,AH206*Balance!F$47))","v":0},{"$f":"IF($D206=\"BT\",AI206*Balance!G$45,IF($D206=\"MT\",AI206*Balance!G$46,AI206*Balance!G$47))","v":0},{"$f":"IF($D206=\"BT\",AJ206*Balance!H$45,IF($D206=\"MT\",AJ206*Balance!H$46,AJ206*Balance!H$47))","v":0},{"$f":"IF($D206=\"BT\",AK206*Balance!I$45,IF($D206=\"MT\",AK206*Balance!I$46,AK206*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX206:BA206,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D206=\"BT\",AN206*Balance!D$49,IF($D206=\"MT\",AN206*Balance!D$50,AN206*Balance!D$51))","v":0},{"$f":"IF($D206=\"BT\",AO206*Balance!E$49,IF($D206=\"MT\",AO206*Balance!E$50,AO206*Balance!E$51))","v":0},{"$f":"IF($D206=\"BT\",AP206*Balance!F$49,IF($D206=\"MT\",AP206*Balance!F$50,AP206*Balance!F$51))","v":0},{"$f":"IF($D206=\"BT\",AQ206*Balance!G$49,IF($D206=\"MT\",AQ206*Balance!G$50,AQ206*Balance!G$51))","v":0},{"$f":"IF($D206=\"BT\",AR206*Balance!H$49,IF($D206=\"MT\",AR206*Balance!H$50,AR206*Balance!H$51))","v":0},{"$f":"IF($D206=\"BT\",AS206*Balance!I$49,IF($D206=\"MT\",AS206*Balance!I$50,AS206*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF206:BI206,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C289","v":"BTSH"},{"$f":"+PremisaCosto!E289","v":"Efp"},{"$f":"+PremisaCosto!B289","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH207:AK207,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*F207),IF($C207=\"Efp\",F207,\"\"))","v":0},{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*G207),IF($C207=\"Efp\",G207,\"\"))","v":0},{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*H207),IF($C207=\"Efp\",H207,\"\"))","v":0},{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*I207),IF($C207=\"Efp\",I207,\"\"))","v":0},{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*J207),IF($C207=\"Efp\",J207,\"\"))","v":0},{"$f":"IF($C207=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B207)*K207),IF($C207=\"Efp\",K207,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP207:AS207,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D207=\"BT\",AF207*Balance!D$45,IF($D207=\"MT\",AF207*Balance!D$46,AF207*Balance!D$47))","v":0},{"$f":"IF($D207=\"BT\",AG207*Balance!E$45,IF($D207=\"MT\",AG207*Balance!E$46,AG207*Balance!E$47))","v":0},{"$f":"IF($D207=\"BT\",AH207*Balance!F$45,IF($D207=\"MT\",AH207*Balance!F$46,AH207*Balance!F$47))","v":0},{"$f":"IF($D207=\"BT\",AI207*Balance!G$45,IF($D207=\"MT\",AI207*Balance!G$46,AI207*Balance!G$47))","v":0},{"$f":"IF($D207=\"BT\",AJ207*Balance!H$45,IF($D207=\"MT\",AJ207*Balance!H$46,AJ207*Balance!H$47))","v":0},{"$f":"IF($D207=\"BT\",AK207*Balance!I$45,IF($D207=\"MT\",AK207*Balance!I$46,AK207*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX207:BA207,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D207=\"BT\",AN207*Balance!D$49,IF($D207=\"MT\",AN207*Balance!D$50,AN207*Balance!D$51))","v":0},{"$f":"IF($D207=\"BT\",AO207*Balance!E$49,IF($D207=\"MT\",AO207*Balance!E$50,AO207*Balance!E$51))","v":0},{"$f":"IF($D207=\"BT\",AP207*Balance!F$49,IF($D207=\"MT\",AP207*Balance!F$50,AP207*Balance!F$51))","v":0},{"$f":"IF($D207=\"BT\",AQ207*Balance!G$49,IF($D207=\"MT\",AQ207*Balance!G$50,AQ207*Balance!G$51))","v":0},{"$f":"IF($D207=\"BT\",AR207*Balance!H$49,IF($D207=\"MT\",AR207*Balance!H$50,AR207*Balance!H$51))","v":0},{"$f":"IF($D207=\"BT\",AS207*Balance!I$49,IF($D207=\"MT\",AS207*Balance!I$50,AS207*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF207:BI207,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C290","v":"BTSH"},{"$f":"+PremisaCosto!E290","v":"Efp"},{"$f":"+PremisaCosto!B290","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AH208:AK208,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*F208),IF($C208=\"Efp\",F208,\"\"))","v":0},{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*G208),IF($C208=\"Efp\",G208,\"\"))","v":0},{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*H208),IF($C208=\"Efp\",H208,\"\"))","v":0},{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*I208),IF($C208=\"Efp\",I208,\"\"))","v":0},{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*J208),IF($C208=\"Efp\",J208,\"\"))","v":0},{"$f":"IF($C208=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B208)*K208),IF($C208=\"Efp\",K208,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP208:AS208,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D208=\"BT\",AF208*Balance!D$45,IF($D208=\"MT\",AF208*Balance!D$46,AF208*Balance!D$47))","v":0},{"$f":"IF($D208=\"BT\",AG208*Balance!E$45,IF($D208=\"MT\",AG208*Balance!E$46,AG208*Balance!E$47))","v":0},{"$f":"IF($D208=\"BT\",AH208*Balance!F$45,IF($D208=\"MT\",AH208*Balance!F$46,AH208*Balance!F$47))","v":0},{"$f":"IF($D208=\"BT\",AI208*Balance!G$45,IF($D208=\"MT\",AI208*Balance!G$46,AI208*Balance!G$47))","v":0},{"$f":"IF($D208=\"BT\",AJ208*Balance!H$45,IF($D208=\"MT\",AJ208*Balance!H$46,AJ208*Balance!H$47))","v":0},{"$f":"IF($D208=\"BT\",AK208*Balance!I$45,IF($D208=\"MT\",AK208*Balance!I$46,AK208*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX208:BA208,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D208=\"BT\",AN208*Balance!D$49,IF($D208=\"MT\",AN208*Balance!D$50,AN208*Balance!D$51))","v":0},{"$f":"IF($D208=\"BT\",AO208*Balance!E$49,IF($D208=\"MT\",AO208*Balance!E$50,AO208*Balance!E$51))","v":0},{"$f":"IF($D208=\"BT\",AP208*Balance!F$49,IF($D208=\"MT\",AP208*Balance!F$50,AP208*Balance!F$51))","v":0},{"$f":"IF($D208=\"BT\",AQ208*Balance!G$49,IF($D208=\"MT\",AQ208*Balance!G$50,AQ208*Balance!G$51))","v":0},{"$f":"IF($D208=\"BT\",AR208*Balance!H$49,IF($D208=\"MT\",AR208*Balance!H$50,AR208*Balance!H$51))","v":0},{"$f":"IF($D208=\"BT\",AS208*Balance!I$49,IF($D208=\"MT\",AS208*Balance!I$50,AS208*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF208:BI208,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!C291","v":0},{"$f":"+PremisaCosto!E291","v":0},{"$f":"+PremisaCosto!B291","v":0},null,10125.634676042446,10316.158207374827,10381.38055973313,10704.446268907674,11027.683213033753,11355.947883336861,null,1105.9379013254911,1112.3310903831805,1152.5866655077668,1188.499181482244,1222.3093529067864,null,0,0,0,0,0,null,9210.2203060493357,9269.0494693499495,9551.8596033999074,9839.1840315515092,10133.638530430075,{"$f":"+SUMPRODUCT(Z209:AC209,PremisaCosto!$F$84:$I$84)","v":32844.270112839418},null,{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*F209),IF($C209=\"Ep\",F209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*G209),IF($C209=\"Ep\",G209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*H209),IF($C209=\"Ep\",H209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*I209),IF($C209=\"Ep\",I209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*J209),IF($C209=\"Ep\",J209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B209)*K209),IF($C209=\"Ep\",K209,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH209:AK209,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*F209),IF($C209=\"Efp\",F209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*G209),IF($C209=\"Efp\",G209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*H209),IF($C209=\"Efp\",H209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*I209),IF($C209=\"Efp\",I209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*J209),IF($C209=\"Efp\",J209,\"\"))","v":""},{"$f":"IF($C209=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B209)*K209),IF($C209=\"Efp\",K209,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP209:AS209,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX209:BA209,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF209:BI209,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!C292","v":0},{"$f":"+PremisaCosto!E292","v":0},{"$f":"+PremisaCosto!B292","v":0},null,10125.634676042446,10316.158207374827,10381.38055973313,10704.446268907674,11027.683213033753,11355.947883336861,null,1105.9379013254911,1112.3310903831805,1152.5866655077668,1188.499181482244,1222.3093529067864,null,0,0,0,0,0,null,9210.2203060493357,9269.0494693499495,9551.8596033999074,9839.1840315515092,10133.638530430075,{"$f":"+SUMPRODUCT(Z210:AC210,PremisaCosto!$F$84:$I$84)","v":32844.270112839418},null,{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*F210),IF($C210=\"Ep\",F210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*G210),IF($C210=\"Ep\",G210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*H210),IF($C210=\"Ep\",H210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*I210),IF($C210=\"Ep\",I210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*J210),IF($C210=\"Ep\",J210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B210)*K210),IF($C210=\"Ep\",K210,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH210:AK210,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*F210),IF($C210=\"Efp\",F210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*G210),IF($C210=\"Efp\",G210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*H210),IF($C210=\"Efp\",H210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*I210),IF($C210=\"Efp\",I210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*J210),IF($C210=\"Efp\",J210,\"\"))","v":""},{"$f":"IF($C210=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B210)*K210),IF($C210=\"Efp\",K210,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP210:AS210,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX210:BA210,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF210:BI210,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!C293","v":"BTS Prepago"},{"$f":"+PremisaCosto!E293","v":"Et"},{"$f":"+PremisaCosto!B293","v":"BT"},null,7896.5476415700286,8048.3054059368924,8099.3773459988843,8351.8563769059838,8604.5843998852142,8861.3120055102499,null,861.42882059518183,866.3776618241061,897.67923066698154,925.62063876807235,951.93619074869821,null,0,0,0,0,0,null,7186.8765853417108,7232.9996841747779,7454.1771462390025,7678.963761117142,7909.3758147615517,{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":25632.226229951088},null,{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*F211),IF($C211=\"Ep\",F211,\"\"))","v":2077.7539824464934},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*G211),IF($C211=\"Ep\",G211,\"\"))","v":2117.6847615151214},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*H211),IF($C211=\"Ep\",H211,\"\"))","v":2131.1229033046357},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*I211),IF($C211=\"Ep\",I211,\"\"))","v":2197.5556452778296},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*J211),IF($C211=\"Ep\",J211,\"\"))","v":2264.0539024980599},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B211)*K211),IF($C211=\"Ep\",K211,\"\"))","v":2331.6045371809041},{"$f":"+SUMPRODUCT(AH211:AK211,PremisaCosto!$F$84:$I$84)","v":7555.4989074652349},null,{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*F211),IF($C211=\"Efp\",F211,\"\"))","v":5818.7936591235357},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*G211),IF($C211=\"Efp\",G211,\"\"))","v":5930.6206444217714},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*H211),IF($C211=\"Efp\",H211,\"\"))","v":5968.2544426942486},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*I211),IF($C211=\"Efp\",I211,\"\"))","v":6154.3007316281537},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*J211),IF($C211=\"Efp\",J211,\"\"))","v":6340.5304973871544},{"$f":"IF($C211=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B211)*K211),IF($C211=\"Efp\",K211,\"\"))","v":6529.7074683293458},{"$f":"+SUMPRODUCT(AP211:AS211,PremisaCosto!$F$84:$I$84)","v":21159.333350191602},null,{"$f":"IF($D211=\"BT\",AF211*Balance!D$45,IF($D211=\"MT\",AF211*Balance!D$46,AF211*Balance!D$47))","v":2358.8788479362465},{"$f":"IF($D211=\"BT\",AG211*Balance!E$45,IF($D211=\"MT\",AG211*Balance!E$46,AG211*Balance!E$47))","v":2404.2123527315034},{"$f":"IF($D211=\"BT\",AH211*Balance!F$45,IF($D211=\"MT\",AH211*Balance!F$46,AH211*Balance!F$47))","v":2276.9780947188833},{"$f":"IF($D211=\"BT\",AI211*Balance!G$45,IF($D211=\"MT\",AI211*Balance!G$46,AI211*Balance!G$47))","v":2449.7541053007972},{"$f":"IF($D211=\"BT\",AJ211*Balance!H$45,IF($D211=\"MT\",AJ211*Balance!H$46,AJ211*Balance!H$47))","v":2523.9932370071097},{"$f":"IF($D211=\"BT\",AK211*Balance!I$45,IF($D211=\"MT\",AK211*Balance!I$46,AK211*Balance!I$47))","v":2599.4212676212514},{"$f":"+SUMPRODUCT(AX211:BA211,PremisaCosto!$F$84:$I$84)","v":8328.1282802232818},null,{"$f":"IF($D211=\"BT\",AN211*Balance!D$49,IF($D211=\"MT\",AN211*Balance!D$50,AN211*Balance!D$51))","v":6606.089748339843},{"$f":"IF($D211=\"BT\",AO211*Balance!E$49,IF($D211=\"MT\",AO211*Balance!E$50,AO211*Balance!E$51))","v":6733.0471804887084},{"$f":"IF($D211=\"BT\",AP211*Balance!F$49,IF($D211=\"MT\",AP211*Balance!F$50,AP211*Balance!F$51))","v":6376.7249690999552},{"$f":"IF($D211=\"BT\",AQ211*Balance!G$49,IF($D211=\"MT\",AQ211*Balance!G$50,AQ211*Balance!G$51))","v":6860.5878149018135},{"$f":"IF($D211=\"BT\",AR211*Balance!H$49,IF($D211=\"MT\",AR211*Balance!H$50,AR211*Balance!H$51))","v":7068.4960622116705},{"$f":"IF($D211=\"BT\",AS211*Balance!I$49,IF($D211=\"MT\",AS211*Balance!I$50,AS211*Balance!I$51))","v":7279.7338458788936},{"$f":"+SUMPRODUCT(BF211:BI211,PremisaCosto!$F$84:$I$84)","v":23323.098133240397}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!C294","v":"BTS Prepago"},{"$f":"+PremisaCosto!E294","v":"Et"},{"$f":"+PremisaCosto!B294","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*F212),IF($C212=\"Ep\",F212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*G212),IF($C212=\"Ep\",G212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*H212),IF($C212=\"Ep\",H212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*I212),IF($C212=\"Ep\",I212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*J212),IF($C212=\"Ep\",J212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B212)*K212),IF($C212=\"Ep\",K212,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH212:AK212,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*F212),IF($C212=\"Efp\",F212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*G212),IF($C212=\"Efp\",G212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*H212),IF($C212=\"Efp\",H212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*I212),IF($C212=\"Efp\",I212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*J212),IF($C212=\"Efp\",J212,\"\"))","v":0},{"$f":"IF($C212=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B212)*K212),IF($C212=\"Efp\",K212,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP212:AS212,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D212=\"BT\",AF212*Balance!D$45,IF($D212=\"MT\",AF212*Balance!D$46,AF212*Balance!D$47))","v":0},{"$f":"IF($D212=\"BT\",AG212*Balance!E$45,IF($D212=\"MT\",AG212*Balance!E$46,AG212*Balance!E$47))","v":0},{"$f":"IF($D212=\"BT\",AH212*Balance!F$45,IF($D212=\"MT\",AH212*Balance!F$46,AH212*Balance!F$47))","v":0},{"$f":"IF($D212=\"BT\",AI212*Balance!G$45,IF($D212=\"MT\",AI212*Balance!G$46,AI212*Balance!G$47))","v":0},{"$f":"IF($D212=\"BT\",AJ212*Balance!H$45,IF($D212=\"MT\",AJ212*Balance!H$46,AJ212*Balance!H$47))","v":0},{"$f":"IF($D212=\"BT\",AK212*Balance!I$45,IF($D212=\"MT\",AK212*Balance!I$46,AK212*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX212:BA212,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D212=\"BT\",AN212*Balance!D$49,IF($D212=\"MT\",AN212*Balance!D$50,AN212*Balance!D$51))","v":0},{"$f":"IF($D212=\"BT\",AO212*Balance!E$49,IF($D212=\"MT\",AO212*Balance!E$50,AO212*Balance!E$51))","v":0},{"$f":"IF($D212=\"BT\",AP212*Balance!F$49,IF($D212=\"MT\",AP212*Balance!F$50,AP212*Balance!F$51))","v":0},{"$f":"IF($D212=\"BT\",AQ212*Balance!G$49,IF($D212=\"MT\",AQ212*Balance!G$50,AQ212*Balance!G$51))","v":0},{"$f":"IF($D212=\"BT\",AR212*Balance!H$49,IF($D212=\"MT\",AR212*Balance!H$50,AR212*Balance!H$51))","v":0},{"$f":"IF($D212=\"BT\",AS212*Balance!I$49,IF($D212=\"MT\",AS212*Balance!I$50,AS212*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF212:BI212,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!C295","v":"BTS Prepago"},{"$f":"+PremisaCosto!E295","v":"Et"},{"$f":"+PremisaCosto!B295","v":"BT"},null,2215.5872341182958,2254.1182277858143,2268.1829423332401,2338.3421334503209,2408.4240383596061,2479.5278601556633,null,243.02828445650658,244.46388502371192,253.36366403869727,261.28649727622241,268.73572779424325,null,0,0,0,0,0,null,2011.0899433293077,2023.7190573095281,2084.9784694116238,2147.1375410833839,2210.79213236142,{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":7168.3662915433197},null,{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*F213),IF($C213=\"Ep\",F213,\"\"))","v":582.9693440856164},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*G213),IF($C213=\"Ep\",G213,\"\"))","v":593.10768924279057},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*H213),IF($C213=\"Ep\",H213,\"\"))","v":596.80842252388265},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*I213),IF($C213=\"Ep\",I213,\"\"))","v":615.26883653839946},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*J213),IF($C213=\"Ep\",J213,\"\"))","v":633.7089148653065},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B213)*K213),IF($C213=\"Ep\",K213,\"\"))","v":652.41788182273876},{"$f":"+SUMPRODUCT(AH213:AK213,PremisaCosto!$F$84:$I$84)","v":2115.0839274621285},null,{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*F213),IF($C213=\"Efp\",F213,\"\"))","v":1632.6178900326795},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*G213),IF($C213=\"Efp\",G213,\"\"))","v":1661.0105385430236},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*H213),IF($C213=\"Efp\",H213,\"\"))","v":1671.3745198093575},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*I213),IF($C213=\"Efp\",I213,\"\"))","v":1723.0732969119215},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*J213),IF($C213=\"Efp\",J213,\"\"))","v":1774.7151234942996},{"$f":"IF($C213=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B213)*K213),IF($C213=\"Efp\",K213,\"\"))","v":1827.1099783329246},{"$f":"+SUMPRODUCT(AP213:AS213,PremisaCosto!$F$84:$I$84)","v":5923.336954040793},null,{"$f":"IF($D213=\"BT\",AF213*Balance!D$45,IF($D213=\"MT\",AF213*Balance!D$46,AF213*Balance!D$47))","v":661.84642954678645},{"$f":"IF($D213=\"BT\",AG213*Balance!E$45,IF($D213=\"MT\",AG213*Balance!E$46,AG213*Balance!E$47))","v":673.35651598934771},{"$f":"IF($D213=\"BT\",AH213*Balance!F$45,IF($D213=\"MT\",AH213*Balance!F$46,AH213*Balance!F$47))","v":637.65431018708375},{"$f":"IF($D213=\"BT\",AI213*Balance!G$45,IF($D213=\"MT\",AI213*Balance!G$46,AI213*Balance!G$47))","v":685.8790408390463},{"$f":"IF($D213=\"BT\",AJ213*Balance!H$45,IF($D213=\"MT\",AJ213*Balance!H$46,AJ213*Balance!H$47))","v":706.46596072043758},{"$f":"IF($D213=\"BT\",AK213*Balance!I$45,IF($D213=\"MT\",AK213*Balance!I$46,AK213*Balance!I$47))","v":727.35701545551319},{"$f":"+SUMPRODUCT(AX213:BA213,PremisaCosto!$F$84:$I$84)","v":2331.3636267855404},null,{"$f":"IF($D213=\"BT\",AN213*Balance!D$49,IF($D213=\"MT\",AN213*Balance!D$50,AN213*Balance!D$51))","v":1853.5148242265818},{"$f":"IF($D213=\"BT\",AO213*Balance!E$49,IF($D213=\"MT\",AO213*Balance!E$50,AO213*Balance!E$51))","v":1885.7490630121952},{"$f":"IF($D213=\"BT\",AP213*Balance!F$49,IF($D213=\"MT\",AP213*Balance!F$50,AP213*Balance!F$51))","v":1785.7642859432924},{"$f":"IF($D213=\"BT\",AQ213*Balance!G$49,IF($D213=\"MT\",AQ213*Balance!G$50,AQ213*Balance!G$51))","v":1920.8186568174474},{"$f":"IF($D213=\"BT\",AR213*Balance!H$49,IF($D213=\"MT\",AR213*Balance!H$50,AR213*Balance!H$51))","v":1978.472758255228},{"$f":"IF($D213=\"BT\",AS213*Balance!I$49,IF($D213=\"MT\",AS213*Balance!I$50,AS213*Balance!I$51))","v":2036.9785957373572},{"$f":"+SUMPRODUCT(BF213:BI213,PremisaCosto!$F$84:$I$84)","v":6529.0327937081929}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!C296","v":"BTS Prepago"},{"$f":"+PremisaCosto!E296","v":"Et"},{"$f":"+PremisaCosto!B296","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*F214),IF($C214=\"Ep\",F214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*G214),IF($C214=\"Ep\",G214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*H214),IF($C214=\"Ep\",H214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*I214),IF($C214=\"Ep\",I214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*J214),IF($C214=\"Ep\",J214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B214)*K214),IF($C214=\"Ep\",K214,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH214:AK214,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*F214),IF($C214=\"Efp\",F214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*G214),IF($C214=\"Efp\",G214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*H214),IF($C214=\"Efp\",H214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*I214),IF($C214=\"Efp\",I214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*J214),IF($C214=\"Efp\",J214,\"\"))","v":0},{"$f":"IF($C214=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B214)*K214),IF($C214=\"Efp\",K214,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP214:AS214,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D214=\"BT\",AF214*Balance!D$45,IF($D214=\"MT\",AF214*Balance!D$46,AF214*Balance!D$47))","v":0},{"$f":"IF($D214=\"BT\",AG214*Balance!E$45,IF($D214=\"MT\",AG214*Balance!E$46,AG214*Balance!E$47))","v":0},{"$f":"IF($D214=\"BT\",AH214*Balance!F$45,IF($D214=\"MT\",AH214*Balance!F$46,AH214*Balance!F$47))","v":0},{"$f":"IF($D214=\"BT\",AI214*Balance!G$45,IF($D214=\"MT\",AI214*Balance!G$46,AI214*Balance!G$47))","v":0},{"$f":"IF($D214=\"BT\",AJ214*Balance!H$45,IF($D214=\"MT\",AJ214*Balance!H$46,AJ214*Balance!H$47))","v":0},{"$f":"IF($D214=\"BT\",AK214*Balance!I$45,IF($D214=\"MT\",AK214*Balance!I$46,AK214*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX214:BA214,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D214=\"BT\",AN214*Balance!D$49,IF($D214=\"MT\",AN214*Balance!D$50,AN214*Balance!D$51))","v":0},{"$f":"IF($D214=\"BT\",AO214*Balance!E$49,IF($D214=\"MT\",AO214*Balance!E$50,AO214*Balance!E$51))","v":0},{"$f":"IF($D214=\"BT\",AP214*Balance!F$49,IF($D214=\"MT\",AP214*Balance!F$50,AP214*Balance!F$51))","v":0},{"$f":"IF($D214=\"BT\",AQ214*Balance!G$49,IF($D214=\"MT\",AQ214*Balance!G$50,AQ214*Balance!G$51))","v":0},{"$f":"IF($D214=\"BT\",AR214*Balance!H$49,IF($D214=\"MT\",AR214*Balance!H$50,AR214*Balance!H$51))","v":0},{"$f":"IF($D214=\"BT\",AS214*Balance!I$49,IF($D214=\"MT\",AS214*Balance!I$50,AS214*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF214:BI214,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!C297","v":"BTS Prepago"},{"$f":"+PremisaCosto!E297","v":"Et"},{"$f":"+PremisaCosto!B297","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*F215),IF($C215=\"Ep\",F215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*G215),IF($C215=\"Ep\",G215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*H215),IF($C215=\"Ep\",H215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*I215),IF($C215=\"Ep\",I215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*J215),IF($C215=\"Ep\",J215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B215)*K215),IF($C215=\"Ep\",K215,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH215:AK215,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*F215),IF($C215=\"Efp\",F215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*G215),IF($C215=\"Efp\",G215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*H215),IF($C215=\"Efp\",H215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*I215),IF($C215=\"Efp\",I215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*J215),IF($C215=\"Efp\",J215,\"\"))","v":0},{"$f":"IF($C215=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B215)*K215),IF($C215=\"Efp\",K215,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP215:AS215,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D215=\"BT\",AF215*Balance!D$45,IF($D215=\"MT\",AF215*Balance!D$46,AF215*Balance!D$47))","v":0},{"$f":"IF($D215=\"BT\",AG215*Balance!E$45,IF($D215=\"MT\",AG215*Balance!E$46,AG215*Balance!E$47))","v":0},{"$f":"IF($D215=\"BT\",AH215*Balance!F$45,IF($D215=\"MT\",AH215*Balance!F$46,AH215*Balance!F$47))","v":0},{"$f":"IF($D215=\"BT\",AI215*Balance!G$45,IF($D215=\"MT\",AI215*Balance!G$46,AI215*Balance!G$47))","v":0},{"$f":"IF($D215=\"BT\",AJ215*Balance!H$45,IF($D215=\"MT\",AJ215*Balance!H$46,AJ215*Balance!H$47))","v":0},{"$f":"IF($D215=\"BT\",AK215*Balance!I$45,IF($D215=\"MT\",AK215*Balance!I$46,AK215*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX215:BA215,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D215=\"BT\",AN215*Balance!D$49,IF($D215=\"MT\",AN215*Balance!D$50,AN215*Balance!D$51))","v":0},{"$f":"IF($D215=\"BT\",AO215*Balance!E$49,IF($D215=\"MT\",AO215*Balance!E$50,AO215*Balance!E$51))","v":0},{"$f":"IF($D215=\"BT\",AP215*Balance!F$49,IF($D215=\"MT\",AP215*Balance!F$50,AP215*Balance!F$51))","v":0},{"$f":"IF($D215=\"BT\",AQ215*Balance!G$49,IF($D215=\"MT\",AQ215*Balance!G$50,AQ215*Balance!G$51))","v":0},{"$f":"IF($D215=\"BT\",AR215*Balance!H$49,IF($D215=\"MT\",AR215*Balance!H$50,AR215*Balance!H$51))","v":0},{"$f":"IF($D215=\"BT\",AS215*Balance!I$49,IF($D215=\"MT\",AS215*Balance!I$50,AS215*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF215:BI215,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!C298","v":"BTS Prepago"},{"$f":"+PremisaCosto!E298","v":"Et"},{"$f":"+PremisaCosto!B298","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*F216),IF($C216=\"Ep\",F216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*G216),IF($C216=\"Ep\",G216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*H216),IF($C216=\"Ep\",H216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*I216),IF($C216=\"Ep\",I216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*J216),IF($C216=\"Ep\",J216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B216)*K216),IF($C216=\"Ep\",K216,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH216:AK216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*F216),IF($C216=\"Efp\",F216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*G216),IF($C216=\"Efp\",G216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*H216),IF($C216=\"Efp\",H216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*I216),IF($C216=\"Efp\",I216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*J216),IF($C216=\"Efp\",J216,\"\"))","v":0},{"$f":"IF($C216=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B216)*K216),IF($C216=\"Efp\",K216,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP216:AS216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D216=\"BT\",AF216*Balance!D$45,IF($D216=\"MT\",AF216*Balance!D$46,AF216*Balance!D$47))","v":0},{"$f":"IF($D216=\"BT\",AG216*Balance!E$45,IF($D216=\"MT\",AG216*Balance!E$46,AG216*Balance!E$47))","v":0},{"$f":"IF($D216=\"BT\",AH216*Balance!F$45,IF($D216=\"MT\",AH216*Balance!F$46,AH216*Balance!F$47))","v":0},{"$f":"IF($D216=\"BT\",AI216*Balance!G$45,IF($D216=\"MT\",AI216*Balance!G$46,AI216*Balance!G$47))","v":0},{"$f":"IF($D216=\"BT\",AJ216*Balance!H$45,IF($D216=\"MT\",AJ216*Balance!H$46,AJ216*Balance!H$47))","v":0},{"$f":"IF($D216=\"BT\",AK216*Balance!I$45,IF($D216=\"MT\",AK216*Balance!I$46,AK216*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX216:BA216,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D216=\"BT\",AN216*Balance!D$49,IF($D216=\"MT\",AN216*Balance!D$50,AN216*Balance!D$51))","v":0},{"$f":"IF($D216=\"BT\",AO216*Balance!E$49,IF($D216=\"MT\",AO216*Balance!E$50,AO216*Balance!E$51))","v":0},{"$f":"IF($D216=\"BT\",AP216*Balance!F$49,IF($D216=\"MT\",AP216*Balance!F$50,AP216*Balance!F$51))","v":0},{"$f":"IF($D216=\"BT\",AQ216*Balance!G$49,IF($D216=\"MT\",AQ216*Balance!G$50,AQ216*Balance!G$51))","v":0},{"$f":"IF($D216=\"BT\",AR216*Balance!H$49,IF($D216=\"MT\",AR216*Balance!H$50,AR216*Balance!H$51))","v":0},{"$f":"IF($D216=\"BT\",AS216*Balance!I$49,IF($D216=\"MT\",AS216*Balance!I$50,AS216*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF216:BI216,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!C299","v":"BTS Prepago"},{"$f":"+PremisaCosto!E299","v":"Et"},{"$f":"+PremisaCosto!B299","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*F217),IF($C217=\"Ep\",F217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*G217),IF($C217=\"Ep\",G217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*H217),IF($C217=\"Ep\",H217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*I217),IF($C217=\"Ep\",I217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*J217),IF($C217=\"Ep\",J217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B217)*K217),IF($C217=\"Ep\",K217,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH217:AK217,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*F217),IF($C217=\"Efp\",F217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*G217),IF($C217=\"Efp\",G217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*H217),IF($C217=\"Efp\",H217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*I217),IF($C217=\"Efp\",I217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*J217),IF($C217=\"Efp\",J217,\"\"))","v":0},{"$f":"IF($C217=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B217)*K217),IF($C217=\"Efp\",K217,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP217:AS217,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D217=\"BT\",AF217*Balance!D$45,IF($D217=\"MT\",AF217*Balance!D$46,AF217*Balance!D$47))","v":0},{"$f":"IF($D217=\"BT\",AG217*Balance!E$45,IF($D217=\"MT\",AG217*Balance!E$46,AG217*Balance!E$47))","v":0},{"$f":"IF($D217=\"BT\",AH217*Balance!F$45,IF($D217=\"MT\",AH217*Balance!F$46,AH217*Balance!F$47))","v":0},{"$f":"IF($D217=\"BT\",AI217*Balance!G$45,IF($D217=\"MT\",AI217*Balance!G$46,AI217*Balance!G$47))","v":0},{"$f":"IF($D217=\"BT\",AJ217*Balance!H$45,IF($D217=\"MT\",AJ217*Balance!H$46,AJ217*Balance!H$47))","v":0},{"$f":"IF($D217=\"BT\",AK217*Balance!I$45,IF($D217=\"MT\",AK217*Balance!I$46,AK217*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX217:BA217,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D217=\"BT\",AN217*Balance!D$49,IF($D217=\"MT\",AN217*Balance!D$50,AN217*Balance!D$51))","v":0},{"$f":"IF($D217=\"BT\",AO217*Balance!E$49,IF($D217=\"MT\",AO217*Balance!E$50,AO217*Balance!E$51))","v":0},{"$f":"IF($D217=\"BT\",AP217*Balance!F$49,IF($D217=\"MT\",AP217*Balance!F$50,AP217*Balance!F$51))","v":0},{"$f":"IF($D217=\"BT\",AQ217*Balance!G$49,IF($D217=\"MT\",AQ217*Balance!G$50,AQ217*Balance!G$51))","v":0},{"$f":"IF($D217=\"BT\",AR217*Balance!H$49,IF($D217=\"MT\",AR217*Balance!H$50,AR217*Balance!H$51))","v":0},{"$f":"IF($D217=\"BT\",AS217*Balance!I$49,IF($D217=\"MT\",AS217*Balance!I$50,AS217*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF217:BI217,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!C300","v":"BTS Prepago"},{"$f":"+PremisaCosto!E300","v":"Et"},{"$f":"+PremisaCosto!B300","v":"BT"},null,13.499800354120737,13.734573652119266,13.820271401006822,14.247758551366809,14.674774788932522,15.108017670946033,null,1.4807962738027451,1.4895435353626119,1.5437708020880891,1.592045437949198,1.6374343638450111,null,0,0,0,0,0,null,12.253777378316521,12.33072786564421,12.703987749278721,13.082729350983325,13.470583307101021,{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":43.677591345011685},null,{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*F218),IF($C218=\"Ep\",F218,\"\"))","v":3.5520920307434576},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*G218),IF($C218=\"Ep\",G218,\"\"))","v":3.6138660080598983},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*H218),IF($C218=\"Ep\",H218,\"\"))","v":3.6364149556658698},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*I218),IF($C218=\"Ep\",I218,\"\"))","v":3.7488961524396749},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*J218),IF($C218=\"Ep\",J218,\"\"))","v":3.8612534417822708},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B218)*K218),IF($C218=\"Ep\",K218,\"\"))","v":3.9752490971407424},{"$f":"+SUMPRODUCT(AH218:AK218,PremisaCosto!$F$84:$I$84)","v":12.887423394236707},null,{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*F218),IF($C218=\"Efp\",F218,\"\"))","v":9.9477083233772792},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*G218),IF($C218=\"Efp\",G218,\"\"))","v":10.120707644059367},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*H218),IF($C218=\"Efp\",H218,\"\"))","v":10.183856445340952},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*I218),IF($C218=\"Efp\",I218,\"\"))","v":10.498862398927134},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*J218),IF($C218=\"Efp\",J218,\"\"))","v":10.813521347150251},{"$f":"IF($C218=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B218)*K218),IF($C218=\"Efp\",K218,\"\"))","v":11.13276857380529},{"$f":"+SUMPRODUCT(AP218:AS218,PremisaCosto!$F$84:$I$84)","v":36.091499841827876},null,{"$f":"IF($D218=\"BT\",AF218*Balance!D$45,IF($D218=\"MT\",AF218*Balance!D$46,AF218*Balance!D$47))","v":4.0326982058663559},{"$f":"IF($D218=\"BT\",AG218*Balance!E$45,IF($D218=\"MT\",AG218*Balance!E$46,AG218*Balance!E$47))","v":4.1028303435860813},{"$f":"IF($D218=\"BT\",AH218*Balance!F$45,IF($D218=\"MT\",AH218*Balance!F$46,AH218*Balance!F$47))","v":3.8852931403063833},{"$f":"IF($D218=\"BT\",AI218*Balance!G$45,IF($D218=\"MT\",AI218*Balance!G$46,AI218*Balance!G$47))","v":4.1791313724046208},{"$f":"IF($D218=\"BT\",AJ218*Balance!H$45,IF($D218=\"MT\",AJ218*Balance!H$46,AJ218*Balance!H$47))","v":4.3045695876214802},{"$f":"IF($D218=\"BT\",AK218*Balance!I$45,IF($D218=\"MT\",AK218*Balance!I$46,AK218*Balance!I$47))","v":4.4318609277084633},{"$f":"+SUMPRODUCT(AX218:BA218,PremisaCosto!$F$84:$I$84)","v":14.205237794208749},null,{"$f":"IF($D218=\"BT\",AN218*Balance!D$49,IF($D218=\"MT\",AN218*Balance!D$50,AN218*Balance!D$51))","v":11.293656009179754},{"$f":"IF($D218=\"BT\",AO218*Balance!E$49,IF($D218=\"MT\",AO218*Balance!E$50,AO218*Balance!E$51))","v":11.490062533586368},{"$f":"IF($D218=\"BT\",AP218*Balance!F$49,IF($D218=\"MT\",AP218*Balance!F$50,AP218*Balance!F$51))","v":10.880845027682744},{"$f":"IF($D218=\"BT\",AQ218*Balance!G$49,IF($D218=\"MT\",AQ218*Balance!G$50,AQ218*Balance!G$51))","v":11.703745167057317},{"$f":"IF($D218=\"BT\",AR218*Balance!H$49,IF($D218=\"MT\",AR218*Balance!H$50,AR218*Balance!H$51))","v":12.055037522880987},{"$f":"IF($D218=\"BT\",AS218*Balance!I$49,IF($D218=\"MT\",AS218*Balance!I$50,AS218*Balance!I$51))","v":12.411519593817674},{"$f":"+SUMPRODUCT(BF218:BI218,PremisaCosto!$F$84:$I$84)","v":39.78206674206794}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!C301","v":"BTS Prepago"},{"$f":"+PremisaCosto!E301","v":"Et"},{"$f":"+PremisaCosto!B301","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*F219),IF($C219=\"Ep\",F219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*G219),IF($C219=\"Ep\",G219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*H219),IF($C219=\"Ep\",H219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*I219),IF($C219=\"Ep\",I219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*J219),IF($C219=\"Ep\",J219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B219)*K219),IF($C219=\"Ep\",K219,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH219:AK219,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*F219),IF($C219=\"Efp\",F219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*G219),IF($C219=\"Efp\",G219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*H219),IF($C219=\"Efp\",H219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*I219),IF($C219=\"Efp\",I219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*J219),IF($C219=\"Efp\",J219,\"\"))","v":0},{"$f":"IF($C219=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B219)*K219),IF($C219=\"Efp\",K219,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP219:AS219,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D219=\"BT\",AF219*Balance!D$45,IF($D219=\"MT\",AF219*Balance!D$46,AF219*Balance!D$47))","v":0},{"$f":"IF($D219=\"BT\",AG219*Balance!E$45,IF($D219=\"MT\",AG219*Balance!E$46,AG219*Balance!E$47))","v":0},{"$f":"IF($D219=\"BT\",AH219*Balance!F$45,IF($D219=\"MT\",AH219*Balance!F$46,AH219*Balance!F$47))","v":0},{"$f":"IF($D219=\"BT\",AI219*Balance!G$45,IF($D219=\"MT\",AI219*Balance!G$46,AI219*Balance!G$47))","v":0},{"$f":"IF($D219=\"BT\",AJ219*Balance!H$45,IF($D219=\"MT\",AJ219*Balance!H$46,AJ219*Balance!H$47))","v":0},{"$f":"IF($D219=\"BT\",AK219*Balance!I$45,IF($D219=\"MT\",AK219*Balance!I$46,AK219*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX219:BA219,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D219=\"BT\",AN219*Balance!D$49,IF($D219=\"MT\",AN219*Balance!D$50,AN219*Balance!D$51))","v":0},{"$f":"IF($D219=\"BT\",AO219*Balance!E$49,IF($D219=\"MT\",AO219*Balance!E$50,AO219*Balance!E$51))","v":0},{"$f":"IF($D219=\"BT\",AP219*Balance!F$49,IF($D219=\"MT\",AP219*Balance!F$50,AP219*Balance!F$51))","v":0},{"$f":"IF($D219=\"BT\",AQ219*Balance!G$49,IF($D219=\"MT\",AQ219*Balance!G$50,AQ219*Balance!G$51))","v":0},{"$f":"IF($D219=\"BT\",AR219*Balance!H$49,IF($D219=\"MT\",AR219*Balance!H$50,AR219*Balance!H$51))","v":0},{"$f":"IF($D219=\"BT\",AS219*Balance!I$49,IF($D219=\"MT\",AS219*Balance!I$50,AS219*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF219:BI219,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!C302","v":"BTS Prepago"},{"$f":"+PremisaCosto!E302","v":"Et"},{"$f":"+PremisaCosto!B302","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*F220),IF($C220=\"Ep\",F220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*G220),IF($C220=\"Ep\",G220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*H220),IF($C220=\"Ep\",H220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*I220),IF($C220=\"Ep\",I220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*J220),IF($C220=\"Ep\",J220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B220)*K220),IF($C220=\"Ep\",K220,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH220:AK220,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*F220),IF($C220=\"Efp\",F220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*G220),IF($C220=\"Efp\",G220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*H220),IF($C220=\"Efp\",H220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*I220),IF($C220=\"Efp\",I220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*J220),IF($C220=\"Efp\",J220,\"\"))","v":0},{"$f":"IF($C220=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B220)*K220),IF($C220=\"Efp\",K220,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP220:AS220,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D220=\"BT\",AF220*Balance!D$45,IF($D220=\"MT\",AF220*Balance!D$46,AF220*Balance!D$47))","v":0},{"$f":"IF($D220=\"BT\",AG220*Balance!E$45,IF($D220=\"MT\",AG220*Balance!E$46,AG220*Balance!E$47))","v":0},{"$f":"IF($D220=\"BT\",AH220*Balance!F$45,IF($D220=\"MT\",AH220*Balance!F$46,AH220*Balance!F$47))","v":0},{"$f":"IF($D220=\"BT\",AI220*Balance!G$45,IF($D220=\"MT\",AI220*Balance!G$46,AI220*Balance!G$47))","v":0},{"$f":"IF($D220=\"BT\",AJ220*Balance!H$45,IF($D220=\"MT\",AJ220*Balance!H$46,AJ220*Balance!H$47))","v":0},{"$f":"IF($D220=\"BT\",AK220*Balance!I$45,IF($D220=\"MT\",AK220*Balance!I$46,AK220*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX220:BA220,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D220=\"BT\",AN220*Balance!D$49,IF($D220=\"MT\",AN220*Balance!D$50,AN220*Balance!D$51))","v":0},{"$f":"IF($D220=\"BT\",AO220*Balance!E$49,IF($D220=\"MT\",AO220*Balance!E$50,AO220*Balance!E$51))","v":0},{"$f":"IF($D220=\"BT\",AP220*Balance!F$49,IF($D220=\"MT\",AP220*Balance!F$50,AP220*Balance!F$51))","v":0},{"$f":"IF($D220=\"BT\",AQ220*Balance!G$49,IF($D220=\"MT\",AQ220*Balance!G$50,AQ220*Balance!G$51))","v":0},{"$f":"IF($D220=\"BT\",AR220*Balance!H$49,IF($D220=\"MT\",AR220*Balance!H$50,AR220*Balance!H$51))","v":0},{"$f":"IF($D220=\"BT\",AS220*Balance!I$49,IF($D220=\"MT\",AS220*Balance!I$50,AS220*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF220:BI220,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C303","v":0},{"$f":"+PremisaCosto!E303","v":0},{"$f":"+PremisaCosto!B303","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z221:AC221,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*F221),IF($C221=\"Ep\",F221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*G221),IF($C221=\"Ep\",G221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*H221),IF($C221=\"Ep\",H221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*I221),IF($C221=\"Ep\",I221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*J221),IF($C221=\"Ep\",J221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B221)*K221),IF($C221=\"Ep\",K221,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH221:AK221,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*F221),IF($C221=\"Efp\",F221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*G221),IF($C221=\"Efp\",G221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*H221),IF($C221=\"Efp\",H221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*I221),IF($C221=\"Efp\",I221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*J221),IF($C221=\"Efp\",J221,\"\"))","v":""},{"$f":"IF($C221=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B221)*K221),IF($C221=\"Efp\",K221,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP221:AS221,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX221:BA221,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF221:BI221,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!C304","v":"BTS Prepago"},{"$f":"+PremisaCosto!E304","v":"Et"},{"$f":"+PremisaCosto!B304","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*F222),IF($C222=\"Ep\",F222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*G222),IF($C222=\"Ep\",G222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*H222),IF($C222=\"Ep\",H222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*I222),IF($C222=\"Ep\",I222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*J222),IF($C222=\"Ep\",J222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B222)*K222),IF($C222=\"Ep\",K222,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH222:AK222,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*F222),IF($C222=\"Efp\",F222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*G222),IF($C222=\"Efp\",G222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*H222),IF($C222=\"Efp\",H222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*I222),IF($C222=\"Efp\",I222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*J222),IF($C222=\"Efp\",J222,\"\"))","v":0},{"$f":"IF($C222=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B222)*K222),IF($C222=\"Efp\",K222,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP222:AS222,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D222=\"BT\",AF222*Balance!D$45,IF($D222=\"MT\",AF222*Balance!D$46,AF222*Balance!D$47))","v":0},{"$f":"IF($D222=\"BT\",AG222*Balance!E$45,IF($D222=\"MT\",AG222*Balance!E$46,AG222*Balance!E$47))","v":0},{"$f":"IF($D222=\"BT\",AH222*Balance!F$45,IF($D222=\"MT\",AH222*Balance!F$46,AH222*Balance!F$47))","v":0},{"$f":"IF($D222=\"BT\",AI222*Balance!G$45,IF($D222=\"MT\",AI222*Balance!G$46,AI222*Balance!G$47))","v":0},{"$f":"IF($D222=\"BT\",AJ222*Balance!H$45,IF($D222=\"MT\",AJ222*Balance!H$46,AJ222*Balance!H$47))","v":0},{"$f":"IF($D222=\"BT\",AK222*Balance!I$45,IF($D222=\"MT\",AK222*Balance!I$46,AK222*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX222:BA222,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D222=\"BT\",AN222*Balance!D$49,IF($D222=\"MT\",AN222*Balance!D$50,AN222*Balance!D$51))","v":0},{"$f":"IF($D222=\"BT\",AO222*Balance!E$49,IF($D222=\"MT\",AO222*Balance!E$50,AO222*Balance!E$51))","v":0},{"$f":"IF($D222=\"BT\",AP222*Balance!F$49,IF($D222=\"MT\",AP222*Balance!F$50,AP222*Balance!F$51))","v":0},{"$f":"IF($D222=\"BT\",AQ222*Balance!G$49,IF($D222=\"MT\",AQ222*Balance!G$50,AQ222*Balance!G$51))","v":0},{"$f":"IF($D222=\"BT\",AR222*Balance!H$49,IF($D222=\"MT\",AR222*Balance!H$50,AR222*Balance!H$51))","v":0},{"$f":"IF($D222=\"BT\",AS222*Balance!I$49,IF($D222=\"MT\",AS222*Balance!I$50,AS222*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF222:BI222,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!C305","v":"BTS Prepago"},{"$f":"+PremisaCosto!E305","v":"Et"},{"$f":"+PremisaCosto!B305","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*F223),IF($C223=\"Ep\",F223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*G223),IF($C223=\"Ep\",G223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*H223),IF($C223=\"Ep\",H223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*I223),IF($C223=\"Ep\",I223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*J223),IF($C223=\"Ep\",J223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B223)*K223),IF($C223=\"Ep\",K223,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH223:AK223,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*F223),IF($C223=\"Efp\",F223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*G223),IF($C223=\"Efp\",G223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*H223),IF($C223=\"Efp\",H223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*I223),IF($C223=\"Efp\",I223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*J223),IF($C223=\"Efp\",J223,\"\"))","v":0},{"$f":"IF($C223=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B223)*K223),IF($C223=\"Efp\",K223,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP223:AS223,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D223=\"BT\",AF223*Balance!D$45,IF($D223=\"MT\",AF223*Balance!D$46,AF223*Balance!D$47))","v":0},{"$f":"IF($D223=\"BT\",AG223*Balance!E$45,IF($D223=\"MT\",AG223*Balance!E$46,AG223*Balance!E$47))","v":0},{"$f":"IF($D223=\"BT\",AH223*Balance!F$45,IF($D223=\"MT\",AH223*Balance!F$46,AH223*Balance!F$47))","v":0},{"$f":"IF($D223=\"BT\",AI223*Balance!G$45,IF($D223=\"MT\",AI223*Balance!G$46,AI223*Balance!G$47))","v":0},{"$f":"IF($D223=\"BT\",AJ223*Balance!H$45,IF($D223=\"MT\",AJ223*Balance!H$46,AJ223*Balance!H$47))","v":0},{"$f":"IF($D223=\"BT\",AK223*Balance!I$45,IF($D223=\"MT\",AK223*Balance!I$46,AK223*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX223:BA223,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D223=\"BT\",AN223*Balance!D$49,IF($D223=\"MT\",AN223*Balance!D$50,AN223*Balance!D$51))","v":0},{"$f":"IF($D223=\"BT\",AO223*Balance!E$49,IF($D223=\"MT\",AO223*Balance!E$50,AO223*Balance!E$51))","v":0},{"$f":"IF($D223=\"BT\",AP223*Balance!F$49,IF($D223=\"MT\",AP223*Balance!F$50,AP223*Balance!F$51))","v":0},{"$f":"IF($D223=\"BT\",AQ223*Balance!G$49,IF($D223=\"MT\",AQ223*Balance!G$50,AQ223*Balance!G$51))","v":0},{"$f":"IF($D223=\"BT\",AR223*Balance!H$49,IF($D223=\"MT\",AR223*Balance!H$50,AR223*Balance!H$51))","v":0},{"$f":"IF($D223=\"BT\",AS223*Balance!I$49,IF($D223=\"MT\",AS223*Balance!I$50,AS223*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF223:BI223,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!C306","v":"BTS Prepago"},{"$f":"+PremisaCosto!E306","v":"Et"},{"$f":"+PremisaCosto!B306","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*F224),IF($C224=\"Ep\",F224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*G224),IF($C224=\"Ep\",G224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*H224),IF($C224=\"Ep\",H224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*I224),IF($C224=\"Ep\",I224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*J224),IF($C224=\"Ep\",J224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B224)*K224),IF($C224=\"Ep\",K224,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH224:AK224,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*F224),IF($C224=\"Efp\",F224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*G224),IF($C224=\"Efp\",G224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*H224),IF($C224=\"Efp\",H224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*I224),IF($C224=\"Efp\",I224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*J224),IF($C224=\"Efp\",J224,\"\"))","v":0},{"$f":"IF($C224=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B224)*K224),IF($C224=\"Efp\",K224,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP224:AS224,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D224=\"BT\",AF224*Balance!D$45,IF($D224=\"MT\",AF224*Balance!D$46,AF224*Balance!D$47))","v":0},{"$f":"IF($D224=\"BT\",AG224*Balance!E$45,IF($D224=\"MT\",AG224*Balance!E$46,AG224*Balance!E$47))","v":0},{"$f":"IF($D224=\"BT\",AH224*Balance!F$45,IF($D224=\"MT\",AH224*Balance!F$46,AH224*Balance!F$47))","v":0},{"$f":"IF($D224=\"BT\",AI224*Balance!G$45,IF($D224=\"MT\",AI224*Balance!G$46,AI224*Balance!G$47))","v":0},{"$f":"IF($D224=\"BT\",AJ224*Balance!H$45,IF($D224=\"MT\",AJ224*Balance!H$46,AJ224*Balance!H$47))","v":0},{"$f":"IF($D224=\"BT\",AK224*Balance!I$45,IF($D224=\"MT\",AK224*Balance!I$46,AK224*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX224:BA224,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D224=\"BT\",AN224*Balance!D$49,IF($D224=\"MT\",AN224*Balance!D$50,AN224*Balance!D$51))","v":0},{"$f":"IF($D224=\"BT\",AO224*Balance!E$49,IF($D224=\"MT\",AO224*Balance!E$50,AO224*Balance!E$51))","v":0},{"$f":"IF($D224=\"BT\",AP224*Balance!F$49,IF($D224=\"MT\",AP224*Balance!F$50,AP224*Balance!F$51))","v":0},{"$f":"IF($D224=\"BT\",AQ224*Balance!G$49,IF($D224=\"MT\",AQ224*Balance!G$50,AQ224*Balance!G$51))","v":0},{"$f":"IF($D224=\"BT\",AR224*Balance!H$49,IF($D224=\"MT\",AR224*Balance!H$50,AR224*Balance!H$51))","v":0},{"$f":"IF($D224=\"BT\",AS224*Balance!I$49,IF($D224=\"MT\",AS224*Balance!I$50,AS224*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF224:BI224,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!C307","v":"BTS Prepago"},{"$f":"+PremisaCosto!E307","v":"Et"},{"$f":"+PremisaCosto!B307","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*F225),IF($C225=\"Ep\",F225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*G225),IF($C225=\"Ep\",G225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*H225),IF($C225=\"Ep\",H225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*I225),IF($C225=\"Ep\",I225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*J225),IF($C225=\"Ep\",J225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B225)*K225),IF($C225=\"Ep\",K225,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH225:AK225,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*F225),IF($C225=\"Efp\",F225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*G225),IF($C225=\"Efp\",G225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*H225),IF($C225=\"Efp\",H225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*I225),IF($C225=\"Efp\",I225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*J225),IF($C225=\"Efp\",J225,\"\"))","v":0},{"$f":"IF($C225=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B225)*K225),IF($C225=\"Efp\",K225,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP225:AS225,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D225=\"BT\",AF225*Balance!D$45,IF($D225=\"MT\",AF225*Balance!D$46,AF225*Balance!D$47))","v":0},{"$f":"IF($D225=\"BT\",AG225*Balance!E$45,IF($D225=\"MT\",AG225*Balance!E$46,AG225*Balance!E$47))","v":0},{"$f":"IF($D225=\"BT\",AH225*Balance!F$45,IF($D225=\"MT\",AH225*Balance!F$46,AH225*Balance!F$47))","v":0},{"$f":"IF($D225=\"BT\",AI225*Balance!G$45,IF($D225=\"MT\",AI225*Balance!G$46,AI225*Balance!G$47))","v":0},{"$f":"IF($D225=\"BT\",AJ225*Balance!H$45,IF($D225=\"MT\",AJ225*Balance!H$46,AJ225*Balance!H$47))","v":0},{"$f":"IF($D225=\"BT\",AK225*Balance!I$45,IF($D225=\"MT\",AK225*Balance!I$46,AK225*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX225:BA225,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D225=\"BT\",AN225*Balance!D$49,IF($D225=\"MT\",AN225*Balance!D$50,AN225*Balance!D$51))","v":0},{"$f":"IF($D225=\"BT\",AO225*Balance!E$49,IF($D225=\"MT\",AO225*Balance!E$50,AO225*Balance!E$51))","v":0},{"$f":"IF($D225=\"BT\",AP225*Balance!F$49,IF($D225=\"MT\",AP225*Balance!F$50,AP225*Balance!F$51))","v":0},{"$f":"IF($D225=\"BT\",AQ225*Balance!G$49,IF($D225=\"MT\",AQ225*Balance!G$50,AQ225*Balance!G$51))","v":0},{"$f":"IF($D225=\"BT\",AR225*Balance!H$49,IF($D225=\"MT\",AR225*Balance!H$50,AR225*Balance!H$51))","v":0},{"$f":"IF($D225=\"BT\",AS225*Balance!I$49,IF($D225=\"MT\",AS225*Balance!I$50,AS225*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF225:BI225,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!C308","v":"BTS Prepago"},{"$f":"+PremisaCosto!E308","v":"Et"},{"$f":"+PremisaCosto!B308","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*F226),IF($C226=\"Ep\",F226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*G226),IF($C226=\"Ep\",G226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*H226),IF($C226=\"Ep\",H226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*I226),IF($C226=\"Ep\",I226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*J226),IF($C226=\"Ep\",J226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B226)*K226),IF($C226=\"Ep\",K226,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH226:AK226,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*F226),IF($C226=\"Efp\",F226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*G226),IF($C226=\"Efp\",G226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*H226),IF($C226=\"Efp\",H226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*I226),IF($C226=\"Efp\",I226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*J226),IF($C226=\"Efp\",J226,\"\"))","v":0},{"$f":"IF($C226=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B226)*K226),IF($C226=\"Efp\",K226,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP226:AS226,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D226=\"BT\",AF226*Balance!D$45,IF($D226=\"MT\",AF226*Balance!D$46,AF226*Balance!D$47))","v":0},{"$f":"IF($D226=\"BT\",AG226*Balance!E$45,IF($D226=\"MT\",AG226*Balance!E$46,AG226*Balance!E$47))","v":0},{"$f":"IF($D226=\"BT\",AH226*Balance!F$45,IF($D226=\"MT\",AH226*Balance!F$46,AH226*Balance!F$47))","v":0},{"$f":"IF($D226=\"BT\",AI226*Balance!G$45,IF($D226=\"MT\",AI226*Balance!G$46,AI226*Balance!G$47))","v":0},{"$f":"IF($D226=\"BT\",AJ226*Balance!H$45,IF($D226=\"MT\",AJ226*Balance!H$46,AJ226*Balance!H$47))","v":0},{"$f":"IF($D226=\"BT\",AK226*Balance!I$45,IF($D226=\"MT\",AK226*Balance!I$46,AK226*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX226:BA226,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D226=\"BT\",AN226*Balance!D$49,IF($D226=\"MT\",AN226*Balance!D$50,AN226*Balance!D$51))","v":0},{"$f":"IF($D226=\"BT\",AO226*Balance!E$49,IF($D226=\"MT\",AO226*Balance!E$50,AO226*Balance!E$51))","v":0},{"$f":"IF($D226=\"BT\",AP226*Balance!F$49,IF($D226=\"MT\",AP226*Balance!F$50,AP226*Balance!F$51))","v":0},{"$f":"IF($D226=\"BT\",AQ226*Balance!G$49,IF($D226=\"MT\",AQ226*Balance!G$50,AQ226*Balance!G$51))","v":0},{"$f":"IF($D226=\"BT\",AR226*Balance!H$49,IF($D226=\"MT\",AR226*Balance!H$50,AR226*Balance!H$51))","v":0},{"$f":"IF($D226=\"BT\",AS226*Balance!I$49,IF($D226=\"MT\",AS226*Balance!I$50,AS226*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF226:BI226,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!C309","v":"BTS Prepago"},{"$f":"+PremisaCosto!E309","v":"Et"},{"$f":"+PremisaCosto!B309","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*F227),IF($C227=\"Ep\",F227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*G227),IF($C227=\"Ep\",G227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*H227),IF($C227=\"Ep\",H227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*I227),IF($C227=\"Ep\",I227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*J227),IF($C227=\"Ep\",J227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B227)*K227),IF($C227=\"Ep\",K227,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH227:AK227,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*F227),IF($C227=\"Efp\",F227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*G227),IF($C227=\"Efp\",G227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*H227),IF($C227=\"Efp\",H227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*I227),IF($C227=\"Efp\",I227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*J227),IF($C227=\"Efp\",J227,\"\"))","v":0},{"$f":"IF($C227=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B227)*K227),IF($C227=\"Efp\",K227,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP227:AS227,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D227=\"BT\",AF227*Balance!D$45,IF($D227=\"MT\",AF227*Balance!D$46,AF227*Balance!D$47))","v":0},{"$f":"IF($D227=\"BT\",AG227*Balance!E$45,IF($D227=\"MT\",AG227*Balance!E$46,AG227*Balance!E$47))","v":0},{"$f":"IF($D227=\"BT\",AH227*Balance!F$45,IF($D227=\"MT\",AH227*Balance!F$46,AH227*Balance!F$47))","v":0},{"$f":"IF($D227=\"BT\",AI227*Balance!G$45,IF($D227=\"MT\",AI227*Balance!G$46,AI227*Balance!G$47))","v":0},{"$f":"IF($D227=\"BT\",AJ227*Balance!H$45,IF($D227=\"MT\",AJ227*Balance!H$46,AJ227*Balance!H$47))","v":0},{"$f":"IF($D227=\"BT\",AK227*Balance!I$45,IF($D227=\"MT\",AK227*Balance!I$46,AK227*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX227:BA227,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D227=\"BT\",AN227*Balance!D$49,IF($D227=\"MT\",AN227*Balance!D$50,AN227*Balance!D$51))","v":0},{"$f":"IF($D227=\"BT\",AO227*Balance!E$49,IF($D227=\"MT\",AO227*Balance!E$50,AO227*Balance!E$51))","v":0},{"$f":"IF($D227=\"BT\",AP227*Balance!F$49,IF($D227=\"MT\",AP227*Balance!F$50,AP227*Balance!F$51))","v":0},{"$f":"IF($D227=\"BT\",AQ227*Balance!G$49,IF($D227=\"MT\",AQ227*Balance!G$50,AQ227*Balance!G$51))","v":0},{"$f":"IF($D227=\"BT\",AR227*Balance!H$49,IF($D227=\"MT\",AR227*Balance!H$50,AR227*Balance!H$51))","v":0},{"$f":"IF($D227=\"BT\",AS227*Balance!I$49,IF($D227=\"MT\",AS227*Balance!I$50,AS227*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF227:BI227,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!C310","v":"BTS Prepago"},{"$f":"+PremisaCosto!E310","v":"Et"},{"$f":"+PremisaCosto!B310","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*F228),IF($C228=\"Ep\",F228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*G228),IF($C228=\"Ep\",G228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*H228),IF($C228=\"Ep\",H228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*I228),IF($C228=\"Ep\",I228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*J228),IF($C228=\"Ep\",J228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B228)*K228),IF($C228=\"Ep\",K228,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH228:AK228,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*F228),IF($C228=\"Efp\",F228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*G228),IF($C228=\"Efp\",G228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*H228),IF($C228=\"Efp\",H228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*I228),IF($C228=\"Efp\",I228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*J228),IF($C228=\"Efp\",J228,\"\"))","v":0},{"$f":"IF($C228=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B228)*K228),IF($C228=\"Efp\",K228,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP228:AS228,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D228=\"BT\",AF228*Balance!D$45,IF($D228=\"MT\",AF228*Balance!D$46,AF228*Balance!D$47))","v":0},{"$f":"IF($D228=\"BT\",AG228*Balance!E$45,IF($D228=\"MT\",AG228*Balance!E$46,AG228*Balance!E$47))","v":0},{"$f":"IF($D228=\"BT\",AH228*Balance!F$45,IF($D228=\"MT\",AH228*Balance!F$46,AH228*Balance!F$47))","v":0},{"$f":"IF($D228=\"BT\",AI228*Balance!G$45,IF($D228=\"MT\",AI228*Balance!G$46,AI228*Balance!G$47))","v":0},{"$f":"IF($D228=\"BT\",AJ228*Balance!H$45,IF($D228=\"MT\",AJ228*Balance!H$46,AJ228*Balance!H$47))","v":0},{"$f":"IF($D228=\"BT\",AK228*Balance!I$45,IF($D228=\"MT\",AK228*Balance!I$46,AK228*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX228:BA228,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D228=\"BT\",AN228*Balance!D$49,IF($D228=\"MT\",AN228*Balance!D$50,AN228*Balance!D$51))","v":0},{"$f":"IF($D228=\"BT\",AO228*Balance!E$49,IF($D228=\"MT\",AO228*Balance!E$50,AO228*Balance!E$51))","v":0},{"$f":"IF($D228=\"BT\",AP228*Balance!F$49,IF($D228=\"MT\",AP228*Balance!F$50,AP228*Balance!F$51))","v":0},{"$f":"IF($D228=\"BT\",AQ228*Balance!G$49,IF($D228=\"MT\",AQ228*Balance!G$50,AQ228*Balance!G$51))","v":0},{"$f":"IF($D228=\"BT\",AR228*Balance!H$49,IF($D228=\"MT\",AR228*Balance!H$50,AR228*Balance!H$51))","v":0},{"$f":"IF($D228=\"BT\",AS228*Balance!I$49,IF($D228=\"MT\",AS228*Balance!I$50,AS228*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF228:BI228,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!C311","v":"BTS Prepago"},{"$f":"+PremisaCosto!E311","v":"Et"},{"$f":"+PremisaCosto!B311","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*F229),IF($C229=\"Ep\",F229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*G229),IF($C229=\"Ep\",G229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*H229),IF($C229=\"Ep\",H229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*I229),IF($C229=\"Ep\",I229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*J229),IF($C229=\"Ep\",J229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B229)*K229),IF($C229=\"Ep\",K229,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH229:AK229,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*F229),IF($C229=\"Efp\",F229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*G229),IF($C229=\"Efp\",G229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*H229),IF($C229=\"Efp\",H229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*I229),IF($C229=\"Efp\",I229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*J229),IF($C229=\"Efp\",J229,\"\"))","v":0},{"$f":"IF($C229=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B229)*K229),IF($C229=\"Efp\",K229,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP229:AS229,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D229=\"BT\",AF229*Balance!D$45,IF($D229=\"MT\",AF229*Balance!D$46,AF229*Balance!D$47))","v":0},{"$f":"IF($D229=\"BT\",AG229*Balance!E$45,IF($D229=\"MT\",AG229*Balance!E$46,AG229*Balance!E$47))","v":0},{"$f":"IF($D229=\"BT\",AH229*Balance!F$45,IF($D229=\"MT\",AH229*Balance!F$46,AH229*Balance!F$47))","v":0},{"$f":"IF($D229=\"BT\",AI229*Balance!G$45,IF($D229=\"MT\",AI229*Balance!G$46,AI229*Balance!G$47))","v":0},{"$f":"IF($D229=\"BT\",AJ229*Balance!H$45,IF($D229=\"MT\",AJ229*Balance!H$46,AJ229*Balance!H$47))","v":0},{"$f":"IF($D229=\"BT\",AK229*Balance!I$45,IF($D229=\"MT\",AK229*Balance!I$46,AK229*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX229:BA229,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D229=\"BT\",AN229*Balance!D$49,IF($D229=\"MT\",AN229*Balance!D$50,AN229*Balance!D$51))","v":0},{"$f":"IF($D229=\"BT\",AO229*Balance!E$49,IF($D229=\"MT\",AO229*Balance!E$50,AO229*Balance!E$51))","v":0},{"$f":"IF($D229=\"BT\",AP229*Balance!F$49,IF($D229=\"MT\",AP229*Balance!F$50,AP229*Balance!F$51))","v":0},{"$f":"IF($D229=\"BT\",AQ229*Balance!G$49,IF($D229=\"MT\",AQ229*Balance!G$50,AQ229*Balance!G$51))","v":0},{"$f":"IF($D229=\"BT\",AR229*Balance!H$49,IF($D229=\"MT\",AR229*Balance!H$50,AR229*Balance!H$51))","v":0},{"$f":"IF($D229=\"BT\",AS229*Balance!I$49,IF($D229=\"MT\",AS229*Balance!I$50,AS229*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF229:BI229,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C312","v":"BTS Prepago"},{"$f":"+PremisaCosto!E312","v":"Et"},{"$f":"+PremisaCosto!B312","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*F230),IF($C230=\"Ep\",F230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*G230),IF($C230=\"Ep\",G230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*H230),IF($C230=\"Ep\",H230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*I230),IF($C230=\"Ep\",I230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*J230),IF($C230=\"Ep\",J230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B230)*K230),IF($C230=\"Ep\",K230,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH230:AK230,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*F230),IF($C230=\"Efp\",F230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*G230),IF($C230=\"Efp\",G230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*H230),IF($C230=\"Efp\",H230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*I230),IF($C230=\"Efp\",I230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*J230),IF($C230=\"Efp\",J230,\"\"))","v":0},{"$f":"IF($C230=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B230)*K230),IF($C230=\"Efp\",K230,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP230:AS230,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D230=\"BT\",AF230*Balance!D$45,IF($D230=\"MT\",AF230*Balance!D$46,AF230*Balance!D$47))","v":0},{"$f":"IF($D230=\"BT\",AG230*Balance!E$45,IF($D230=\"MT\",AG230*Balance!E$46,AG230*Balance!E$47))","v":0},{"$f":"IF($D230=\"BT\",AH230*Balance!F$45,IF($D230=\"MT\",AH230*Balance!F$46,AH230*Balance!F$47))","v":0},{"$f":"IF($D230=\"BT\",AI230*Balance!G$45,IF($D230=\"MT\",AI230*Balance!G$46,AI230*Balance!G$47))","v":0},{"$f":"IF($D230=\"BT\",AJ230*Balance!H$45,IF($D230=\"MT\",AJ230*Balance!H$46,AJ230*Balance!H$47))","v":0},{"$f":"IF($D230=\"BT\",AK230*Balance!I$45,IF($D230=\"MT\",AK230*Balance!I$46,AK230*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX230:BA230,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D230=\"BT\",AN230*Balance!D$49,IF($D230=\"MT\",AN230*Balance!D$50,AN230*Balance!D$51))","v":0},{"$f":"IF($D230=\"BT\",AO230*Balance!E$49,IF($D230=\"MT\",AO230*Balance!E$50,AO230*Balance!E$51))","v":0},{"$f":"IF($D230=\"BT\",AP230*Balance!F$49,IF($D230=\"MT\",AP230*Balance!F$50,AP230*Balance!F$51))","v":0},{"$f":"IF($D230=\"BT\",AQ230*Balance!G$49,IF($D230=\"MT\",AQ230*Balance!G$50,AQ230*Balance!G$51))","v":0},{"$f":"IF($D230=\"BT\",AR230*Balance!H$49,IF($D230=\"MT\",AR230*Balance!H$50,AR230*Balance!H$51))","v":0},{"$f":"IF($D230=\"BT\",AS230*Balance!I$49,IF($D230=\"MT\",AS230*Balance!I$50,AS230*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF230:BI230,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!C313","v":"BTS Prepago"},{"$f":"+PremisaCosto!E313","v":"Et"},{"$f":"+PremisaCosto!B313","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*F231),IF($C231=\"Ep\",F231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*G231),IF($C231=\"Ep\",G231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*H231),IF($C231=\"Ep\",H231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*I231),IF($C231=\"Ep\",I231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*J231),IF($C231=\"Ep\",J231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B231)*K231),IF($C231=\"Ep\",K231,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH231:AK231,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*F231),IF($C231=\"Efp\",F231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*G231),IF($C231=\"Efp\",G231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*H231),IF($C231=\"Efp\",H231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*I231),IF($C231=\"Efp\",I231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*J231),IF($C231=\"Efp\",J231,\"\"))","v":0},{"$f":"IF($C231=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B231)*K231),IF($C231=\"Efp\",K231,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP231:AS231,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D231=\"BT\",AF231*Balance!D$45,IF($D231=\"MT\",AF231*Balance!D$46,AF231*Balance!D$47))","v":0},{"$f":"IF($D231=\"BT\",AG231*Balance!E$45,IF($D231=\"MT\",AG231*Balance!E$46,AG231*Balance!E$47))","v":0},{"$f":"IF($D231=\"BT\",AH231*Balance!F$45,IF($D231=\"MT\",AH231*Balance!F$46,AH231*Balance!F$47))","v":0},{"$f":"IF($D231=\"BT\",AI231*Balance!G$45,IF($D231=\"MT\",AI231*Balance!G$46,AI231*Balance!G$47))","v":0},{"$f":"IF($D231=\"BT\",AJ231*Balance!H$45,IF($D231=\"MT\",AJ231*Balance!H$46,AJ231*Balance!H$47))","v":0},{"$f":"IF($D231=\"BT\",AK231*Balance!I$45,IF($D231=\"MT\",AK231*Balance!I$46,AK231*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX231:BA231,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D231=\"BT\",AN231*Balance!D$49,IF($D231=\"MT\",AN231*Balance!D$50,AN231*Balance!D$51))","v":0},{"$f":"IF($D231=\"BT\",AO231*Balance!E$49,IF($D231=\"MT\",AO231*Balance!E$50,AO231*Balance!E$51))","v":0},{"$f":"IF($D231=\"BT\",AP231*Balance!F$49,IF($D231=\"MT\",AP231*Balance!F$50,AP231*Balance!F$51))","v":0},{"$f":"IF($D231=\"BT\",AQ231*Balance!G$49,IF($D231=\"MT\",AQ231*Balance!G$50,AQ231*Balance!G$51))","v":0},{"$f":"IF($D231=\"BT\",AR231*Balance!H$49,IF($D231=\"MT\",AR231*Balance!H$50,AR231*Balance!H$51))","v":0},{"$f":"IF($D231=\"BT\",AS231*Balance!I$49,IF($D231=\"MT\",AS231*Balance!I$50,AS231*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF231:BI231,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C314","v":0},{"$f":"+PremisaCosto!E314","v":0},{"$f":"+PremisaCosto!B314","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z232:AC232,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*F232),IF($C232=\"Ep\",F232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*G232),IF($C232=\"Ep\",G232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*H232),IF($C232=\"Ep\",H232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*I232),IF($C232=\"Ep\",I232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*J232),IF($C232=\"Ep\",J232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B232)*K232),IF($C232=\"Ep\",K232,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH232:AK232,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*F232),IF($C232=\"Efp\",F232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*G232),IF($C232=\"Efp\",G232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*H232),IF($C232=\"Efp\",H232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*I232),IF($C232=\"Efp\",I232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*J232),IF($C232=\"Efp\",J232,\"\"))","v":""},{"$f":"IF($C232=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B232)*K232),IF($C232=\"Efp\",K232,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP232:AS232,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX232:BA232,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF232:BI232,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!C315","v":"BTS Prepago"},{"$f":"+PremisaCosto!E315","v":"Et"},{"$f":"+PremisaCosto!B315","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*F233),IF($C233=\"Ep\",F233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*G233),IF($C233=\"Ep\",G233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*H233),IF($C233=\"Ep\",H233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*I233),IF($C233=\"Ep\",I233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*J233),IF($C233=\"Ep\",J233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B233)*K233),IF($C233=\"Ep\",K233,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH233:AK233,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*F233),IF($C233=\"Efp\",F233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*G233),IF($C233=\"Efp\",G233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*H233),IF($C233=\"Efp\",H233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*I233),IF($C233=\"Efp\",I233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*J233),IF($C233=\"Efp\",J233,\"\"))","v":0},{"$f":"IF($C233=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B233)*K233),IF($C233=\"Efp\",K233,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP233:AS233,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D233=\"BT\",AF233*Balance!D$45,IF($D233=\"MT\",AF233*Balance!D$46,AF233*Balance!D$47))","v":0},{"$f":"IF($D233=\"BT\",AG233*Balance!E$45,IF($D233=\"MT\",AG233*Balance!E$46,AG233*Balance!E$47))","v":0},{"$f":"IF($D233=\"BT\",AH233*Balance!F$45,IF($D233=\"MT\",AH233*Balance!F$46,AH233*Balance!F$47))","v":0},{"$f":"IF($D233=\"BT\",AI233*Balance!G$45,IF($D233=\"MT\",AI233*Balance!G$46,AI233*Balance!G$47))","v":0},{"$f":"IF($D233=\"BT\",AJ233*Balance!H$45,IF($D233=\"MT\",AJ233*Balance!H$46,AJ233*Balance!H$47))","v":0},{"$f":"IF($D233=\"BT\",AK233*Balance!I$45,IF($D233=\"MT\",AK233*Balance!I$46,AK233*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX233:BA233,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D233=\"BT\",AN233*Balance!D$49,IF($D233=\"MT\",AN233*Balance!D$50,AN233*Balance!D$51))","v":0},{"$f":"IF($D233=\"BT\",AO233*Balance!E$49,IF($D233=\"MT\",AO233*Balance!E$50,AO233*Balance!E$51))","v":0},{"$f":"IF($D233=\"BT\",AP233*Balance!F$49,IF($D233=\"MT\",AP233*Balance!F$50,AP233*Balance!F$51))","v":0},{"$f":"IF($D233=\"BT\",AQ233*Balance!G$49,IF($D233=\"MT\",AQ233*Balance!G$50,AQ233*Balance!G$51))","v":0},{"$f":"IF($D233=\"BT\",AR233*Balance!H$49,IF($D233=\"MT\",AR233*Balance!H$50,AR233*Balance!H$51))","v":0},{"$f":"IF($D233=\"BT\",AS233*Balance!I$49,IF($D233=\"MT\",AS233*Balance!I$50,AS233*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF233:BI233,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!C316","v":"BTS Prepago"},{"$f":"+PremisaCosto!E316","v":"Et"},{"$f":"+PremisaCosto!B316","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*F234),IF($C234=\"Ep\",F234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*G234),IF($C234=\"Ep\",G234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*H234),IF($C234=\"Ep\",H234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*I234),IF($C234=\"Ep\",I234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*J234),IF($C234=\"Ep\",J234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B234)*K234),IF($C234=\"Ep\",K234,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH234:AK234,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*F234),IF($C234=\"Efp\",F234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*G234),IF($C234=\"Efp\",G234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*H234),IF($C234=\"Efp\",H234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*I234),IF($C234=\"Efp\",I234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*J234),IF($C234=\"Efp\",J234,\"\"))","v":0},{"$f":"IF($C234=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B234)*K234),IF($C234=\"Efp\",K234,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP234:AS234,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D234=\"BT\",AF234*Balance!D$45,IF($D234=\"MT\",AF234*Balance!D$46,AF234*Balance!D$47))","v":0},{"$f":"IF($D234=\"BT\",AG234*Balance!E$45,IF($D234=\"MT\",AG234*Balance!E$46,AG234*Balance!E$47))","v":0},{"$f":"IF($D234=\"BT\",AH234*Balance!F$45,IF($D234=\"MT\",AH234*Balance!F$46,AH234*Balance!F$47))","v":0},{"$f":"IF($D234=\"BT\",AI234*Balance!G$45,IF($D234=\"MT\",AI234*Balance!G$46,AI234*Balance!G$47))","v":0},{"$f":"IF($D234=\"BT\",AJ234*Balance!H$45,IF($D234=\"MT\",AJ234*Balance!H$46,AJ234*Balance!H$47))","v":0},{"$f":"IF($D234=\"BT\",AK234*Balance!I$45,IF($D234=\"MT\",AK234*Balance!I$46,AK234*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX234:BA234,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D234=\"BT\",AN234*Balance!D$49,IF($D234=\"MT\",AN234*Balance!D$50,AN234*Balance!D$51))","v":0},{"$f":"IF($D234=\"BT\",AO234*Balance!E$49,IF($D234=\"MT\",AO234*Balance!E$50,AO234*Balance!E$51))","v":0},{"$f":"IF($D234=\"BT\",AP234*Balance!F$49,IF($D234=\"MT\",AP234*Balance!F$50,AP234*Balance!F$51))","v":0},{"$f":"IF($D234=\"BT\",AQ234*Balance!G$49,IF($D234=\"MT\",AQ234*Balance!G$50,AQ234*Balance!G$51))","v":0},{"$f":"IF($D234=\"BT\",AR234*Balance!H$49,IF($D234=\"MT\",AR234*Balance!H$50,AR234*Balance!H$51))","v":0},{"$f":"IF($D234=\"BT\",AS234*Balance!I$49,IF($D234=\"MT\",AS234*Balance!I$50,AS234*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF234:BI234,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!C317","v":"BTS Prepago"},{"$f":"+PremisaCosto!E317","v":"Et"},{"$f":"+PremisaCosto!B317","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*F235),IF($C235=\"Ep\",F235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*G235),IF($C235=\"Ep\",G235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*H235),IF($C235=\"Ep\",H235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*I235),IF($C235=\"Ep\",I235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*J235),IF($C235=\"Ep\",J235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B235)*K235),IF($C235=\"Ep\",K235,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH235:AK235,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*F235),IF($C235=\"Efp\",F235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*G235),IF($C235=\"Efp\",G235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*H235),IF($C235=\"Efp\",H235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*I235),IF($C235=\"Efp\",I235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*J235),IF($C235=\"Efp\",J235,\"\"))","v":0},{"$f":"IF($C235=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B235)*K235),IF($C235=\"Efp\",K235,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP235:AS235,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D235=\"BT\",AF235*Balance!D$45,IF($D235=\"MT\",AF235*Balance!D$46,AF235*Balance!D$47))","v":0},{"$f":"IF($D235=\"BT\",AG235*Balance!E$45,IF($D235=\"MT\",AG235*Balance!E$46,AG235*Balance!E$47))","v":0},{"$f":"IF($D235=\"BT\",AH235*Balance!F$45,IF($D235=\"MT\",AH235*Balance!F$46,AH235*Balance!F$47))","v":0},{"$f":"IF($D235=\"BT\",AI235*Balance!G$45,IF($D235=\"MT\",AI235*Balance!G$46,AI235*Balance!G$47))","v":0},{"$f":"IF($D235=\"BT\",AJ235*Balance!H$45,IF($D235=\"MT\",AJ235*Balance!H$46,AJ235*Balance!H$47))","v":0},{"$f":"IF($D235=\"BT\",AK235*Balance!I$45,IF($D235=\"MT\",AK235*Balance!I$46,AK235*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX235:BA235,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D235=\"BT\",AN235*Balance!D$49,IF($D235=\"MT\",AN235*Balance!D$50,AN235*Balance!D$51))","v":0},{"$f":"IF($D235=\"BT\",AO235*Balance!E$49,IF($D235=\"MT\",AO235*Balance!E$50,AO235*Balance!E$51))","v":0},{"$f":"IF($D235=\"BT\",AP235*Balance!F$49,IF($D235=\"MT\",AP235*Balance!F$50,AP235*Balance!F$51))","v":0},{"$f":"IF($D235=\"BT\",AQ235*Balance!G$49,IF($D235=\"MT\",AQ235*Balance!G$50,AQ235*Balance!G$51))","v":0},{"$f":"IF($D235=\"BT\",AR235*Balance!H$49,IF($D235=\"MT\",AR235*Balance!H$50,AR235*Balance!H$51))","v":0},{"$f":"IF($D235=\"BT\",AS235*Balance!I$49,IF($D235=\"MT\",AS235*Balance!I$50,AS235*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF235:BI235,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!C318","v":"BTS Prepago"},{"$f":"+PremisaCosto!E318","v":"Et"},{"$f":"+PremisaCosto!B318","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*F236),IF($C236=\"Ep\",F236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*G236),IF($C236=\"Ep\",G236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*H236),IF($C236=\"Ep\",H236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*I236),IF($C236=\"Ep\",I236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*J236),IF($C236=\"Ep\",J236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B236)*K236),IF($C236=\"Ep\",K236,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH236:AK236,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*F236),IF($C236=\"Efp\",F236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*G236),IF($C236=\"Efp\",G236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*H236),IF($C236=\"Efp\",H236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*I236),IF($C236=\"Efp\",I236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*J236),IF($C236=\"Efp\",J236,\"\"))","v":0},{"$f":"IF($C236=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B236)*K236),IF($C236=\"Efp\",K236,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP236:AS236,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D236=\"BT\",AF236*Balance!D$45,IF($D236=\"MT\",AF236*Balance!D$46,AF236*Balance!D$47))","v":0},{"$f":"IF($D236=\"BT\",AG236*Balance!E$45,IF($D236=\"MT\",AG236*Balance!E$46,AG236*Balance!E$47))","v":0},{"$f":"IF($D236=\"BT\",AH236*Balance!F$45,IF($D236=\"MT\",AH236*Balance!F$46,AH236*Balance!F$47))","v":0},{"$f":"IF($D236=\"BT\",AI236*Balance!G$45,IF($D236=\"MT\",AI236*Balance!G$46,AI236*Balance!G$47))","v":0},{"$f":"IF($D236=\"BT\",AJ236*Balance!H$45,IF($D236=\"MT\",AJ236*Balance!H$46,AJ236*Balance!H$47))","v":0},{"$f":"IF($D236=\"BT\",AK236*Balance!I$45,IF($D236=\"MT\",AK236*Balance!I$46,AK236*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX236:BA236,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D236=\"BT\",AN236*Balance!D$49,IF($D236=\"MT\",AN236*Balance!D$50,AN236*Balance!D$51))","v":0},{"$f":"IF($D236=\"BT\",AO236*Balance!E$49,IF($D236=\"MT\",AO236*Balance!E$50,AO236*Balance!E$51))","v":0},{"$f":"IF($D236=\"BT\",AP236*Balance!F$49,IF($D236=\"MT\",AP236*Balance!F$50,AP236*Balance!F$51))","v":0},{"$f":"IF($D236=\"BT\",AQ236*Balance!G$49,IF($D236=\"MT\",AQ236*Balance!G$50,AQ236*Balance!G$51))","v":0},{"$f":"IF($D236=\"BT\",AR236*Balance!H$49,IF($D236=\"MT\",AR236*Balance!H$50,AR236*Balance!H$51))","v":0},{"$f":"IF($D236=\"BT\",AS236*Balance!I$49,IF($D236=\"MT\",AS236*Balance!I$50,AS236*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF236:BI236,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!C319","v":"BTS Prepago"},{"$f":"+PremisaCosto!E319","v":"Et"},{"$f":"+PremisaCosto!B319","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*F237),IF($C237=\"Ep\",F237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*G237),IF($C237=\"Ep\",G237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*H237),IF($C237=\"Ep\",H237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*I237),IF($C237=\"Ep\",I237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*J237),IF($C237=\"Ep\",J237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B237)*K237),IF($C237=\"Ep\",K237,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH237:AK237,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*F237),IF($C237=\"Efp\",F237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*G237),IF($C237=\"Efp\",G237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*H237),IF($C237=\"Efp\",H237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*I237),IF($C237=\"Efp\",I237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*J237),IF($C237=\"Efp\",J237,\"\"))","v":0},{"$f":"IF($C237=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B237)*K237),IF($C237=\"Efp\",K237,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP237:AS237,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D237=\"BT\",AF237*Balance!D$45,IF($D237=\"MT\",AF237*Balance!D$46,AF237*Balance!D$47))","v":0},{"$f":"IF($D237=\"BT\",AG237*Balance!E$45,IF($D237=\"MT\",AG237*Balance!E$46,AG237*Balance!E$47))","v":0},{"$f":"IF($D237=\"BT\",AH237*Balance!F$45,IF($D237=\"MT\",AH237*Balance!F$46,AH237*Balance!F$47))","v":0},{"$f":"IF($D237=\"BT\",AI237*Balance!G$45,IF($D237=\"MT\",AI237*Balance!G$46,AI237*Balance!G$47))","v":0},{"$f":"IF($D237=\"BT\",AJ237*Balance!H$45,IF($D237=\"MT\",AJ237*Balance!H$46,AJ237*Balance!H$47))","v":0},{"$f":"IF($D237=\"BT\",AK237*Balance!I$45,IF($D237=\"MT\",AK237*Balance!I$46,AK237*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX237:BA237,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D237=\"BT\",AN237*Balance!D$49,IF($D237=\"MT\",AN237*Balance!D$50,AN237*Balance!D$51))","v":0},{"$f":"IF($D237=\"BT\",AO237*Balance!E$49,IF($D237=\"MT\",AO237*Balance!E$50,AO237*Balance!E$51))","v":0},{"$f":"IF($D237=\"BT\",AP237*Balance!F$49,IF($D237=\"MT\",AP237*Balance!F$50,AP237*Balance!F$51))","v":0},{"$f":"IF($D237=\"BT\",AQ237*Balance!G$49,IF($D237=\"MT\",AQ237*Balance!G$50,AQ237*Balance!G$51))","v":0},{"$f":"IF($D237=\"BT\",AR237*Balance!H$49,IF($D237=\"MT\",AR237*Balance!H$50,AR237*Balance!H$51))","v":0},{"$f":"IF($D237=\"BT\",AS237*Balance!I$49,IF($D237=\"MT\",AS237*Balance!I$50,AS237*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF237:BI237,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!C320","v":"BTS Prepago"},{"$f":"+PremisaCosto!E320","v":"Et"},{"$f":"+PremisaCosto!B320","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*F238),IF($C238=\"Ep\",F238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*G238),IF($C238=\"Ep\",G238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*H238),IF($C238=\"Ep\",H238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*I238),IF($C238=\"Ep\",I238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*J238),IF($C238=\"Ep\",J238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B238)*K238),IF($C238=\"Ep\",K238,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH238:AK238,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*F238),IF($C238=\"Efp\",F238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*G238),IF($C238=\"Efp\",G238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*H238),IF($C238=\"Efp\",H238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*I238),IF($C238=\"Efp\",I238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*J238),IF($C238=\"Efp\",J238,\"\"))","v":0},{"$f":"IF($C238=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B238)*K238),IF($C238=\"Efp\",K238,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP238:AS238,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D238=\"BT\",AF238*Balance!D$45,IF($D238=\"MT\",AF238*Balance!D$46,AF238*Balance!D$47))","v":0},{"$f":"IF($D238=\"BT\",AG238*Balance!E$45,IF($D238=\"MT\",AG238*Balance!E$46,AG238*Balance!E$47))","v":0},{"$f":"IF($D238=\"BT\",AH238*Balance!F$45,IF($D238=\"MT\",AH238*Balance!F$46,AH238*Balance!F$47))","v":0},{"$f":"IF($D238=\"BT\",AI238*Balance!G$45,IF($D238=\"MT\",AI238*Balance!G$46,AI238*Balance!G$47))","v":0},{"$f":"IF($D238=\"BT\",AJ238*Balance!H$45,IF($D238=\"MT\",AJ238*Balance!H$46,AJ238*Balance!H$47))","v":0},{"$f":"IF($D238=\"BT\",AK238*Balance!I$45,IF($D238=\"MT\",AK238*Balance!I$46,AK238*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX238:BA238,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D238=\"BT\",AN238*Balance!D$49,IF($D238=\"MT\",AN238*Balance!D$50,AN238*Balance!D$51))","v":0},{"$f":"IF($D238=\"BT\",AO238*Balance!E$49,IF($D238=\"MT\",AO238*Balance!E$50,AO238*Balance!E$51))","v":0},{"$f":"IF($D238=\"BT\",AP238*Balance!F$49,IF($D238=\"MT\",AP238*Balance!F$50,AP238*Balance!F$51))","v":0},{"$f":"IF($D238=\"BT\",AQ238*Balance!G$49,IF($D238=\"MT\",AQ238*Balance!G$50,AQ238*Balance!G$51))","v":0},{"$f":"IF($D238=\"BT\",AR238*Balance!H$49,IF($D238=\"MT\",AR238*Balance!H$50,AR238*Balance!H$51))","v":0},{"$f":"IF($D238=\"BT\",AS238*Balance!I$49,IF($D238=\"MT\",AS238*Balance!I$50,AS238*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF238:BI238,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!C321","v":"BTS Prepago"},{"$f":"+PremisaCosto!E321","v":"Et"},{"$f":"+PremisaCosto!B321","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*F239),IF($C239=\"Ep\",F239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*G239),IF($C239=\"Ep\",G239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*H239),IF($C239=\"Ep\",H239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*I239),IF($C239=\"Ep\",I239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*J239),IF($C239=\"Ep\",J239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B239)*K239),IF($C239=\"Ep\",K239,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH239:AK239,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*F239),IF($C239=\"Efp\",F239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*G239),IF($C239=\"Efp\",G239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*H239),IF($C239=\"Efp\",H239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*I239),IF($C239=\"Efp\",I239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*J239),IF($C239=\"Efp\",J239,\"\"))","v":0},{"$f":"IF($C239=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B239)*K239),IF($C239=\"Efp\",K239,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP239:AS239,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D239=\"BT\",AF239*Balance!D$45,IF($D239=\"MT\",AF239*Balance!D$46,AF239*Balance!D$47))","v":0},{"$f":"IF($D239=\"BT\",AG239*Balance!E$45,IF($D239=\"MT\",AG239*Balance!E$46,AG239*Balance!E$47))","v":0},{"$f":"IF($D239=\"BT\",AH239*Balance!F$45,IF($D239=\"MT\",AH239*Balance!F$46,AH239*Balance!F$47))","v":0},{"$f":"IF($D239=\"BT\",AI239*Balance!G$45,IF($D239=\"MT\",AI239*Balance!G$46,AI239*Balance!G$47))","v":0},{"$f":"IF($D239=\"BT\",AJ239*Balance!H$45,IF($D239=\"MT\",AJ239*Balance!H$46,AJ239*Balance!H$47))","v":0},{"$f":"IF($D239=\"BT\",AK239*Balance!I$45,IF($D239=\"MT\",AK239*Balance!I$46,AK239*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX239:BA239,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D239=\"BT\",AN239*Balance!D$49,IF($D239=\"MT\",AN239*Balance!D$50,AN239*Balance!D$51))","v":0},{"$f":"IF($D239=\"BT\",AO239*Balance!E$49,IF($D239=\"MT\",AO239*Balance!E$50,AO239*Balance!E$51))","v":0},{"$f":"IF($D239=\"BT\",AP239*Balance!F$49,IF($D239=\"MT\",AP239*Balance!F$50,AP239*Balance!F$51))","v":0},{"$f":"IF($D239=\"BT\",AQ239*Balance!G$49,IF($D239=\"MT\",AQ239*Balance!G$50,AQ239*Balance!G$51))","v":0},{"$f":"IF($D239=\"BT\",AR239*Balance!H$49,IF($D239=\"MT\",AR239*Balance!H$50,AR239*Balance!H$51))","v":0},{"$f":"IF($D239=\"BT\",AS239*Balance!I$49,IF($D239=\"MT\",AS239*Balance!I$50,AS239*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF239:BI239,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!C322","v":"BTS Prepago"},{"$f":"+PremisaCosto!E322","v":"Et"},{"$f":"+PremisaCosto!B322","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*F240),IF($C240=\"Ep\",F240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*G240),IF($C240=\"Ep\",G240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*H240),IF($C240=\"Ep\",H240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*I240),IF($C240=\"Ep\",I240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*J240),IF($C240=\"Ep\",J240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B240)*K240),IF($C240=\"Ep\",K240,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH240:AK240,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*F240),IF($C240=\"Efp\",F240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*G240),IF($C240=\"Efp\",G240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*H240),IF($C240=\"Efp\",H240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*I240),IF($C240=\"Efp\",I240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*J240),IF($C240=\"Efp\",J240,\"\"))","v":0},{"$f":"IF($C240=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B240)*K240),IF($C240=\"Efp\",K240,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP240:AS240,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D240=\"BT\",AF240*Balance!D$45,IF($D240=\"MT\",AF240*Balance!D$46,AF240*Balance!D$47))","v":0},{"$f":"IF($D240=\"BT\",AG240*Balance!E$45,IF($D240=\"MT\",AG240*Balance!E$46,AG240*Balance!E$47))","v":0},{"$f":"IF($D240=\"BT\",AH240*Balance!F$45,IF($D240=\"MT\",AH240*Balance!F$46,AH240*Balance!F$47))","v":0},{"$f":"IF($D240=\"BT\",AI240*Balance!G$45,IF($D240=\"MT\",AI240*Balance!G$46,AI240*Balance!G$47))","v":0},{"$f":"IF($D240=\"BT\",AJ240*Balance!H$45,IF($D240=\"MT\",AJ240*Balance!H$46,AJ240*Balance!H$47))","v":0},{"$f":"IF($D240=\"BT\",AK240*Balance!I$45,IF($D240=\"MT\",AK240*Balance!I$46,AK240*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX240:BA240,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D240=\"BT\",AN240*Balance!D$49,IF($D240=\"MT\",AN240*Balance!D$50,AN240*Balance!D$51))","v":0},{"$f":"IF($D240=\"BT\",AO240*Balance!E$49,IF($D240=\"MT\",AO240*Balance!E$50,AO240*Balance!E$51))","v":0},{"$f":"IF($D240=\"BT\",AP240*Balance!F$49,IF($D240=\"MT\",AP240*Balance!F$50,AP240*Balance!F$51))","v":0},{"$f":"IF($D240=\"BT\",AQ240*Balance!G$49,IF($D240=\"MT\",AQ240*Balance!G$50,AQ240*Balance!G$51))","v":0},{"$f":"IF($D240=\"BT\",AR240*Balance!H$49,IF($D240=\"MT\",AR240*Balance!H$50,AR240*Balance!H$51))","v":0},{"$f":"IF($D240=\"BT\",AS240*Balance!I$49,IF($D240=\"MT\",AS240*Balance!I$50,AS240*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF240:BI240,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C323","v":"BTS Prepago"},{"$f":"+PremisaCosto!E323","v":"Et"},{"$f":"+PremisaCosto!B323","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*F241),IF($C241=\"Ep\",F241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*G241),IF($C241=\"Ep\",G241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*H241),IF($C241=\"Ep\",H241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*I241),IF($C241=\"Ep\",I241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*J241),IF($C241=\"Ep\",J241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B241)*K241),IF($C241=\"Ep\",K241,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH241:AK241,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*F241),IF($C241=\"Efp\",F241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*G241),IF($C241=\"Efp\",G241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*H241),IF($C241=\"Efp\",H241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*I241),IF($C241=\"Efp\",I241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*J241),IF($C241=\"Efp\",J241,\"\"))","v":0},{"$f":"IF($C241=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B241)*K241),IF($C241=\"Efp\",K241,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP241:AS241,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D241=\"BT\",AF241*Balance!D$45,IF($D241=\"MT\",AF241*Balance!D$46,AF241*Balance!D$47))","v":0},{"$f":"IF($D241=\"BT\",AG241*Balance!E$45,IF($D241=\"MT\",AG241*Balance!E$46,AG241*Balance!E$47))","v":0},{"$f":"IF($D241=\"BT\",AH241*Balance!F$45,IF($D241=\"MT\",AH241*Balance!F$46,AH241*Balance!F$47))","v":0},{"$f":"IF($D241=\"BT\",AI241*Balance!G$45,IF($D241=\"MT\",AI241*Balance!G$46,AI241*Balance!G$47))","v":0},{"$f":"IF($D241=\"BT\",AJ241*Balance!H$45,IF($D241=\"MT\",AJ241*Balance!H$46,AJ241*Balance!H$47))","v":0},{"$f":"IF($D241=\"BT\",AK241*Balance!I$45,IF($D241=\"MT\",AK241*Balance!I$46,AK241*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX241:BA241,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D241=\"BT\",AN241*Balance!D$49,IF($D241=\"MT\",AN241*Balance!D$50,AN241*Balance!D$51))","v":0},{"$f":"IF($D241=\"BT\",AO241*Balance!E$49,IF($D241=\"MT\",AO241*Balance!E$50,AO241*Balance!E$51))","v":0},{"$f":"IF($D241=\"BT\",AP241*Balance!F$49,IF($D241=\"MT\",AP241*Balance!F$50,AP241*Balance!F$51))","v":0},{"$f":"IF($D241=\"BT\",AQ241*Balance!G$49,IF($D241=\"MT\",AQ241*Balance!G$50,AQ241*Balance!G$51))","v":0},{"$f":"IF($D241=\"BT\",AR241*Balance!H$49,IF($D241=\"MT\",AR241*Balance!H$50,AR241*Balance!H$51))","v":0},{"$f":"IF($D241=\"BT\",AS241*Balance!I$49,IF($D241=\"MT\",AS241*Balance!I$50,AS241*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF241:BI241,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!C324","v":"BTS Prepago"},{"$f":"+PremisaCosto!E324","v":"Et"},{"$f":"+PremisaCosto!B324","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*F242),IF($C242=\"Ep\",F242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*G242),IF($C242=\"Ep\",G242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*H242),IF($C242=\"Ep\",H242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*I242),IF($C242=\"Ep\",I242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*J242),IF($C242=\"Ep\",J242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B242)*K242),IF($C242=\"Ep\",K242,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH242:AK242,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*F242),IF($C242=\"Efp\",F242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*G242),IF($C242=\"Efp\",G242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*H242),IF($C242=\"Efp\",H242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*I242),IF($C242=\"Efp\",I242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*J242),IF($C242=\"Efp\",J242,\"\"))","v":0},{"$f":"IF($C242=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B242)*K242),IF($C242=\"Efp\",K242,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP242:AS242,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D242=\"BT\",AF242*Balance!D$45,IF($D242=\"MT\",AF242*Balance!D$46,AF242*Balance!D$47))","v":0},{"$f":"IF($D242=\"BT\",AG242*Balance!E$45,IF($D242=\"MT\",AG242*Balance!E$46,AG242*Balance!E$47))","v":0},{"$f":"IF($D242=\"BT\",AH242*Balance!F$45,IF($D242=\"MT\",AH242*Balance!F$46,AH242*Balance!F$47))","v":0},{"$f":"IF($D242=\"BT\",AI242*Balance!G$45,IF($D242=\"MT\",AI242*Balance!G$46,AI242*Balance!G$47))","v":0},{"$f":"IF($D242=\"BT\",AJ242*Balance!H$45,IF($D242=\"MT\",AJ242*Balance!H$46,AJ242*Balance!H$47))","v":0},{"$f":"IF($D242=\"BT\",AK242*Balance!I$45,IF($D242=\"MT\",AK242*Balance!I$46,AK242*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX242:BA242,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D242=\"BT\",AN242*Balance!D$49,IF($D242=\"MT\",AN242*Balance!D$50,AN242*Balance!D$51))","v":0},{"$f":"IF($D242=\"BT\",AO242*Balance!E$49,IF($D242=\"MT\",AO242*Balance!E$50,AO242*Balance!E$51))","v":0},{"$f":"IF($D242=\"BT\",AP242*Balance!F$49,IF($D242=\"MT\",AP242*Balance!F$50,AP242*Balance!F$51))","v":0},{"$f":"IF($D242=\"BT\",AQ242*Balance!G$49,IF($D242=\"MT\",AQ242*Balance!G$50,AQ242*Balance!G$51))","v":0},{"$f":"IF($D242=\"BT\",AR242*Balance!H$49,IF($D242=\"MT\",AR242*Balance!H$50,AR242*Balance!H$51))","v":0},{"$f":"IF($D242=\"BT\",AS242*Balance!I$49,IF($D242=\"MT\",AS242*Balance!I$50,AS242*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF242:BI242,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!C325","v":0},{"$f":"+PremisaCosto!E325","v":0},{"$f":"+PremisaCosto!B325","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z243:AC243,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*F243),IF($C243=\"Ep\",F243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*G243),IF($C243=\"Ep\",G243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*H243),IF($C243=\"Ep\",H243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*I243),IF($C243=\"Ep\",I243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*J243),IF($C243=\"Ep\",J243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B243)*K243),IF($C243=\"Ep\",K243,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH243:AK243,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*F243),IF($C243=\"Efp\",F243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*G243),IF($C243=\"Efp\",G243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*H243),IF($C243=\"Efp\",H243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*I243),IF($C243=\"Efp\",I243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*J243),IF($C243=\"Efp\",J243,\"\"))","v":""},{"$f":"IF($C243=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B243)*K243),IF($C243=\"Efp\",K243,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP243:AS243,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX243:BA243,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF243:BI243,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!C326","v":"BTS Prepago"},{"$f":"+PremisaCosto!E326","v":"Et"},{"$f":"+PremisaCosto!B326","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*F244),IF($C244=\"Ep\",F244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*G244),IF($C244=\"Ep\",G244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*H244),IF($C244=\"Ep\",H244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*I244),IF($C244=\"Ep\",I244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*J244),IF($C244=\"Ep\",J244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B244)*K244),IF($C244=\"Ep\",K244,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH244:AK244,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*F244),IF($C244=\"Efp\",F244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*G244),IF($C244=\"Efp\",G244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*H244),IF($C244=\"Efp\",H244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*I244),IF($C244=\"Efp\",I244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*J244),IF($C244=\"Efp\",J244,\"\"))","v":0},{"$f":"IF($C244=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B244)*K244),IF($C244=\"Efp\",K244,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP244:AS244,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D244=\"BT\",AF244*Balance!D$45,IF($D244=\"MT\",AF244*Balance!D$46,AF244*Balance!D$47))","v":0},{"$f":"IF($D244=\"BT\",AG244*Balance!E$45,IF($D244=\"MT\",AG244*Balance!E$46,AG244*Balance!E$47))","v":0},{"$f":"IF($D244=\"BT\",AH244*Balance!F$45,IF($D244=\"MT\",AH244*Balance!F$46,AH244*Balance!F$47))","v":0},{"$f":"IF($D244=\"BT\",AI244*Balance!G$45,IF($D244=\"MT\",AI244*Balance!G$46,AI244*Balance!G$47))","v":0},{"$f":"IF($D244=\"BT\",AJ244*Balance!H$45,IF($D244=\"MT\",AJ244*Balance!H$46,AJ244*Balance!H$47))","v":0},{"$f":"IF($D244=\"BT\",AK244*Balance!I$45,IF($D244=\"MT\",AK244*Balance!I$46,AK244*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX244:BA244,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D244=\"BT\",AN244*Balance!D$49,IF($D244=\"MT\",AN244*Balance!D$50,AN244*Balance!D$51))","v":0},{"$f":"IF($D244=\"BT\",AO244*Balance!E$49,IF($D244=\"MT\",AO244*Balance!E$50,AO244*Balance!E$51))","v":0},{"$f":"IF($D244=\"BT\",AP244*Balance!F$49,IF($D244=\"MT\",AP244*Balance!F$50,AP244*Balance!F$51))","v":0},{"$f":"IF($D244=\"BT\",AQ244*Balance!G$49,IF($D244=\"MT\",AQ244*Balance!G$50,AQ244*Balance!G$51))","v":0},{"$f":"IF($D244=\"BT\",AR244*Balance!H$49,IF($D244=\"MT\",AR244*Balance!H$50,AR244*Balance!H$51))","v":0},{"$f":"IF($D244=\"BT\",AS244*Balance!I$49,IF($D244=\"MT\",AS244*Balance!I$50,AS244*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF244:BI244,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!C327","v":"BTS Prepago"},{"$f":"+PremisaCosto!E327","v":"Et"},{"$f":"+PremisaCosto!B327","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*F245),IF($C245=\"Ep\",F245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*G245),IF($C245=\"Ep\",G245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*H245),IF($C245=\"Ep\",H245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*I245),IF($C245=\"Ep\",I245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*J245),IF($C245=\"Ep\",J245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B245)*K245),IF($C245=\"Ep\",K245,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH245:AK245,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*F245),IF($C245=\"Efp\",F245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*G245),IF($C245=\"Efp\",G245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*H245),IF($C245=\"Efp\",H245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*I245),IF($C245=\"Efp\",I245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*J245),IF($C245=\"Efp\",J245,\"\"))","v":0},{"$f":"IF($C245=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B245)*K245),IF($C245=\"Efp\",K245,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP245:AS245,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D245=\"BT\",AF245*Balance!D$45,IF($D245=\"MT\",AF245*Balance!D$46,AF245*Balance!D$47))","v":0},{"$f":"IF($D245=\"BT\",AG245*Balance!E$45,IF($D245=\"MT\",AG245*Balance!E$46,AG245*Balance!E$47))","v":0},{"$f":"IF($D245=\"BT\",AH245*Balance!F$45,IF($D245=\"MT\",AH245*Balance!F$46,AH245*Balance!F$47))","v":0},{"$f":"IF($D245=\"BT\",AI245*Balance!G$45,IF($D245=\"MT\",AI245*Balance!G$46,AI245*Balance!G$47))","v":0},{"$f":"IF($D245=\"BT\",AJ245*Balance!H$45,IF($D245=\"MT\",AJ245*Balance!H$46,AJ245*Balance!H$47))","v":0},{"$f":"IF($D245=\"BT\",AK245*Balance!I$45,IF($D245=\"MT\",AK245*Balance!I$46,AK245*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX245:BA245,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D245=\"BT\",AN245*Balance!D$49,IF($D245=\"MT\",AN245*Balance!D$50,AN245*Balance!D$51))","v":0},{"$f":"IF($D245=\"BT\",AO245*Balance!E$49,IF($D245=\"MT\",AO245*Balance!E$50,AO245*Balance!E$51))","v":0},{"$f":"IF($D245=\"BT\",AP245*Balance!F$49,IF($D245=\"MT\",AP245*Balance!F$50,AP245*Balance!F$51))","v":0},{"$f":"IF($D245=\"BT\",AQ245*Balance!G$49,IF($D245=\"MT\",AQ245*Balance!G$50,AQ245*Balance!G$51))","v":0},{"$f":"IF($D245=\"BT\",AR245*Balance!H$49,IF($D245=\"MT\",AR245*Balance!H$50,AR245*Balance!H$51))","v":0},{"$f":"IF($D245=\"BT\",AS245*Balance!I$49,IF($D245=\"MT\",AS245*Balance!I$50,AS245*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF245:BI245,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!C328","v":"BTS Prepago"},{"$f":"+PremisaCosto!E328","v":"Et"},{"$f":"+PremisaCosto!B328","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*F246),IF($C246=\"Ep\",F246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*G246),IF($C246=\"Ep\",G246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*H246),IF($C246=\"Ep\",H246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*I246),IF($C246=\"Ep\",I246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*J246),IF($C246=\"Ep\",J246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B246)*K246),IF($C246=\"Ep\",K246,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH246:AK246,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*F246),IF($C246=\"Efp\",F246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*G246),IF($C246=\"Efp\",G246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*H246),IF($C246=\"Efp\",H246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*I246),IF($C246=\"Efp\",I246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*J246),IF($C246=\"Efp\",J246,\"\"))","v":0},{"$f":"IF($C246=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B246)*K246),IF($C246=\"Efp\",K246,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP246:AS246,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D246=\"BT\",AF246*Balance!D$45,IF($D246=\"MT\",AF246*Balance!D$46,AF246*Balance!D$47))","v":0},{"$f":"IF($D246=\"BT\",AG246*Balance!E$45,IF($D246=\"MT\",AG246*Balance!E$46,AG246*Balance!E$47))","v":0},{"$f":"IF($D246=\"BT\",AH246*Balance!F$45,IF($D246=\"MT\",AH246*Balance!F$46,AH246*Balance!F$47))","v":0},{"$f":"IF($D246=\"BT\",AI246*Balance!G$45,IF($D246=\"MT\",AI246*Balance!G$46,AI246*Balance!G$47))","v":0},{"$f":"IF($D246=\"BT\",AJ246*Balance!H$45,IF($D246=\"MT\",AJ246*Balance!H$46,AJ246*Balance!H$47))","v":0},{"$f":"IF($D246=\"BT\",AK246*Balance!I$45,IF($D246=\"MT\",AK246*Balance!I$46,AK246*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX246:BA246,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D246=\"BT\",AN246*Balance!D$49,IF($D246=\"MT\",AN246*Balance!D$50,AN246*Balance!D$51))","v":0},{"$f":"IF($D246=\"BT\",AO246*Balance!E$49,IF($D246=\"MT\",AO246*Balance!E$50,AO246*Balance!E$51))","v":0},{"$f":"IF($D246=\"BT\",AP246*Balance!F$49,IF($D246=\"MT\",AP246*Balance!F$50,AP246*Balance!F$51))","v":0},{"$f":"IF($D246=\"BT\",AQ246*Balance!G$49,IF($D246=\"MT\",AQ246*Balance!G$50,AQ246*Balance!G$51))","v":0},{"$f":"IF($D246=\"BT\",AR246*Balance!H$49,IF($D246=\"MT\",AR246*Balance!H$50,AR246*Balance!H$51))","v":0},{"$f":"IF($D246=\"BT\",AS246*Balance!I$49,IF($D246=\"MT\",AS246*Balance!I$50,AS246*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF246:BI246,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!C329","v":"BTS Prepago"},{"$f":"+PremisaCosto!E329","v":"Et"},{"$f":"+PremisaCosto!B329","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*F247),IF($C247=\"Ep\",F247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*G247),IF($C247=\"Ep\",G247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*H247),IF($C247=\"Ep\",H247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*I247),IF($C247=\"Ep\",I247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*J247),IF($C247=\"Ep\",J247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B247)*K247),IF($C247=\"Ep\",K247,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH247:AK247,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*F247),IF($C247=\"Efp\",F247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*G247),IF($C247=\"Efp\",G247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*H247),IF($C247=\"Efp\",H247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*I247),IF($C247=\"Efp\",I247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*J247),IF($C247=\"Efp\",J247,\"\"))","v":0},{"$f":"IF($C247=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B247)*K247),IF($C247=\"Efp\",K247,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP247:AS247,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D247=\"BT\",AF247*Balance!D$45,IF($D247=\"MT\",AF247*Balance!D$46,AF247*Balance!D$47))","v":0},{"$f":"IF($D247=\"BT\",AG247*Balance!E$45,IF($D247=\"MT\",AG247*Balance!E$46,AG247*Balance!E$47))","v":0},{"$f":"IF($D247=\"BT\",AH247*Balance!F$45,IF($D247=\"MT\",AH247*Balance!F$46,AH247*Balance!F$47))","v":0},{"$f":"IF($D247=\"BT\",AI247*Balance!G$45,IF($D247=\"MT\",AI247*Balance!G$46,AI247*Balance!G$47))","v":0},{"$f":"IF($D247=\"BT\",AJ247*Balance!H$45,IF($D247=\"MT\",AJ247*Balance!H$46,AJ247*Balance!H$47))","v":0},{"$f":"IF($D247=\"BT\",AK247*Balance!I$45,IF($D247=\"MT\",AK247*Balance!I$46,AK247*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX247:BA247,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D247=\"BT\",AN247*Balance!D$49,IF($D247=\"MT\",AN247*Balance!D$50,AN247*Balance!D$51))","v":0},{"$f":"IF($D247=\"BT\",AO247*Balance!E$49,IF($D247=\"MT\",AO247*Balance!E$50,AO247*Balance!E$51))","v":0},{"$f":"IF($D247=\"BT\",AP247*Balance!F$49,IF($D247=\"MT\",AP247*Balance!F$50,AP247*Balance!F$51))","v":0},{"$f":"IF($D247=\"BT\",AQ247*Balance!G$49,IF($D247=\"MT\",AQ247*Balance!G$50,AQ247*Balance!G$51))","v":0},{"$f":"IF($D247=\"BT\",AR247*Balance!H$49,IF($D247=\"MT\",AR247*Balance!H$50,AR247*Balance!H$51))","v":0},{"$f":"IF($D247=\"BT\",AS247*Balance!I$49,IF($D247=\"MT\",AS247*Balance!I$50,AS247*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF247:BI247,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!C330","v":"BTS Prepago"},{"$f":"+PremisaCosto!E330","v":"Et"},{"$f":"+PremisaCosto!B330","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*F248),IF($C248=\"Ep\",F248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*G248),IF($C248=\"Ep\",G248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*H248),IF($C248=\"Ep\",H248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*I248),IF($C248=\"Ep\",I248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*J248),IF($C248=\"Ep\",J248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B248)*K248),IF($C248=\"Ep\",K248,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH248:AK248,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*F248),IF($C248=\"Efp\",F248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*G248),IF($C248=\"Efp\",G248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*H248),IF($C248=\"Efp\",H248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*I248),IF($C248=\"Efp\",I248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*J248),IF($C248=\"Efp\",J248,\"\"))","v":0},{"$f":"IF($C248=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B248)*K248),IF($C248=\"Efp\",K248,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP248:AS248,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D248=\"BT\",AF248*Balance!D$45,IF($D248=\"MT\",AF248*Balance!D$46,AF248*Balance!D$47))","v":0},{"$f":"IF($D248=\"BT\",AG248*Balance!E$45,IF($D248=\"MT\",AG248*Balance!E$46,AG248*Balance!E$47))","v":0},{"$f":"IF($D248=\"BT\",AH248*Balance!F$45,IF($D248=\"MT\",AH248*Balance!F$46,AH248*Balance!F$47))","v":0},{"$f":"IF($D248=\"BT\",AI248*Balance!G$45,IF($D248=\"MT\",AI248*Balance!G$46,AI248*Balance!G$47))","v":0},{"$f":"IF($D248=\"BT\",AJ248*Balance!H$45,IF($D248=\"MT\",AJ248*Balance!H$46,AJ248*Balance!H$47))","v":0},{"$f":"IF($D248=\"BT\",AK248*Balance!I$45,IF($D248=\"MT\",AK248*Balance!I$46,AK248*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX248:BA248,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D248=\"BT\",AN248*Balance!D$49,IF($D248=\"MT\",AN248*Balance!D$50,AN248*Balance!D$51))","v":0},{"$f":"IF($D248=\"BT\",AO248*Balance!E$49,IF($D248=\"MT\",AO248*Balance!E$50,AO248*Balance!E$51))","v":0},{"$f":"IF($D248=\"BT\",AP248*Balance!F$49,IF($D248=\"MT\",AP248*Balance!F$50,AP248*Balance!F$51))","v":0},{"$f":"IF($D248=\"BT\",AQ248*Balance!G$49,IF($D248=\"MT\",AQ248*Balance!G$50,AQ248*Balance!G$51))","v":0},{"$f":"IF($D248=\"BT\",AR248*Balance!H$49,IF($D248=\"MT\",AR248*Balance!H$50,AR248*Balance!H$51))","v":0},{"$f":"IF($D248=\"BT\",AS248*Balance!I$49,IF($D248=\"MT\",AS248*Balance!I$50,AS248*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF248:BI248,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!C331","v":"BTS Prepago"},{"$f":"+PremisaCosto!E331","v":"Et"},{"$f":"+PremisaCosto!B331","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*F249),IF($C249=\"Ep\",F249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*G249),IF($C249=\"Ep\",G249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*H249),IF($C249=\"Ep\",H249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*I249),IF($C249=\"Ep\",I249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*J249),IF($C249=\"Ep\",J249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B249)*K249),IF($C249=\"Ep\",K249,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH249:AK249,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*F249),IF($C249=\"Efp\",F249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*G249),IF($C249=\"Efp\",G249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*H249),IF($C249=\"Efp\",H249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*I249),IF($C249=\"Efp\",I249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*J249),IF($C249=\"Efp\",J249,\"\"))","v":0},{"$f":"IF($C249=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B249)*K249),IF($C249=\"Efp\",K249,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP249:AS249,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D249=\"BT\",AF249*Balance!D$45,IF($D249=\"MT\",AF249*Balance!D$46,AF249*Balance!D$47))","v":0},{"$f":"IF($D249=\"BT\",AG249*Balance!E$45,IF($D249=\"MT\",AG249*Balance!E$46,AG249*Balance!E$47))","v":0},{"$f":"IF($D249=\"BT\",AH249*Balance!F$45,IF($D249=\"MT\",AH249*Balance!F$46,AH249*Balance!F$47))","v":0},{"$f":"IF($D249=\"BT\",AI249*Balance!G$45,IF($D249=\"MT\",AI249*Balance!G$46,AI249*Balance!G$47))","v":0},{"$f":"IF($D249=\"BT\",AJ249*Balance!H$45,IF($D249=\"MT\",AJ249*Balance!H$46,AJ249*Balance!H$47))","v":0},{"$f":"IF($D249=\"BT\",AK249*Balance!I$45,IF($D249=\"MT\",AK249*Balance!I$46,AK249*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX249:BA249,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D249=\"BT\",AN249*Balance!D$49,IF($D249=\"MT\",AN249*Balance!D$50,AN249*Balance!D$51))","v":0},{"$f":"IF($D249=\"BT\",AO249*Balance!E$49,IF($D249=\"MT\",AO249*Balance!E$50,AO249*Balance!E$51))","v":0},{"$f":"IF($D249=\"BT\",AP249*Balance!F$49,IF($D249=\"MT\",AP249*Balance!F$50,AP249*Balance!F$51))","v":0},{"$f":"IF($D249=\"BT\",AQ249*Balance!G$49,IF($D249=\"MT\",AQ249*Balance!G$50,AQ249*Balance!G$51))","v":0},{"$f":"IF($D249=\"BT\",AR249*Balance!H$49,IF($D249=\"MT\",AR249*Balance!H$50,AR249*Balance!H$51))","v":0},{"$f":"IF($D249=\"BT\",AS249*Balance!I$49,IF($D249=\"MT\",AS249*Balance!I$50,AS249*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF249:BI249,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!C332","v":"BTS Prepago"},{"$f":"+PremisaCosto!E332","v":"Et"},{"$f":"+PremisaCosto!B332","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*F250),IF($C250=\"Ep\",F250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*G250),IF($C250=\"Ep\",G250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*H250),IF($C250=\"Ep\",H250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*I250),IF($C250=\"Ep\",I250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*J250),IF($C250=\"Ep\",J250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B250)*K250),IF($C250=\"Ep\",K250,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH250:AK250,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*F250),IF($C250=\"Efp\",F250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*G250),IF($C250=\"Efp\",G250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*H250),IF($C250=\"Efp\",H250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*I250),IF($C250=\"Efp\",I250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*J250),IF($C250=\"Efp\",J250,\"\"))","v":0},{"$f":"IF($C250=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B250)*K250),IF($C250=\"Efp\",K250,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP250:AS250,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D250=\"BT\",AF250*Balance!D$45,IF($D250=\"MT\",AF250*Balance!D$46,AF250*Balance!D$47))","v":0},{"$f":"IF($D250=\"BT\",AG250*Balance!E$45,IF($D250=\"MT\",AG250*Balance!E$46,AG250*Balance!E$47))","v":0},{"$f":"IF($D250=\"BT\",AH250*Balance!F$45,IF($D250=\"MT\",AH250*Balance!F$46,AH250*Balance!F$47))","v":0},{"$f":"IF($D250=\"BT\",AI250*Balance!G$45,IF($D250=\"MT\",AI250*Balance!G$46,AI250*Balance!G$47))","v":0},{"$f":"IF($D250=\"BT\",AJ250*Balance!H$45,IF($D250=\"MT\",AJ250*Balance!H$46,AJ250*Balance!H$47))","v":0},{"$f":"IF($D250=\"BT\",AK250*Balance!I$45,IF($D250=\"MT\",AK250*Balance!I$46,AK250*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX250:BA250,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D250=\"BT\",AN250*Balance!D$49,IF($D250=\"MT\",AN250*Balance!D$50,AN250*Balance!D$51))","v":0},{"$f":"IF($D250=\"BT\",AO250*Balance!E$49,IF($D250=\"MT\",AO250*Balance!E$50,AO250*Balance!E$51))","v":0},{"$f":"IF($D250=\"BT\",AP250*Balance!F$49,IF($D250=\"MT\",AP250*Balance!F$50,AP250*Balance!F$51))","v":0},{"$f":"IF($D250=\"BT\",AQ250*Balance!G$49,IF($D250=\"MT\",AQ250*Balance!G$50,AQ250*Balance!G$51))","v":0},{"$f":"IF($D250=\"BT\",AR250*Balance!H$49,IF($D250=\"MT\",AR250*Balance!H$50,AR250*Balance!H$51))","v":0},{"$f":"IF($D250=\"BT\",AS250*Balance!I$49,IF($D250=\"MT\",AS250*Balance!I$50,AS250*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF250:BI250,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!C333","v":"BTS Prepago"},{"$f":"+PremisaCosto!E333","v":"Et"},{"$f":"+PremisaCosto!B333","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*F251),IF($C251=\"Ep\",F251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*G251),IF($C251=\"Ep\",G251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*H251),IF($C251=\"Ep\",H251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*I251),IF($C251=\"Ep\",I251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*J251),IF($C251=\"Ep\",J251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B251)*K251),IF($C251=\"Ep\",K251,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH251:AK251,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*F251),IF($C251=\"Efp\",F251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*G251),IF($C251=\"Efp\",G251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*H251),IF($C251=\"Efp\",H251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*I251),IF($C251=\"Efp\",I251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*J251),IF($C251=\"Efp\",J251,\"\"))","v":0},{"$f":"IF($C251=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B251)*K251),IF($C251=\"Efp\",K251,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP251:AS251,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D251=\"BT\",AF251*Balance!D$45,IF($D251=\"MT\",AF251*Balance!D$46,AF251*Balance!D$47))","v":0},{"$f":"IF($D251=\"BT\",AG251*Balance!E$45,IF($D251=\"MT\",AG251*Balance!E$46,AG251*Balance!E$47))","v":0},{"$f":"IF($D251=\"BT\",AH251*Balance!F$45,IF($D251=\"MT\",AH251*Balance!F$46,AH251*Balance!F$47))","v":0},{"$f":"IF($D251=\"BT\",AI251*Balance!G$45,IF($D251=\"MT\",AI251*Balance!G$46,AI251*Balance!G$47))","v":0},{"$f":"IF($D251=\"BT\",AJ251*Balance!H$45,IF($D251=\"MT\",AJ251*Balance!H$46,AJ251*Balance!H$47))","v":0},{"$f":"IF($D251=\"BT\",AK251*Balance!I$45,IF($D251=\"MT\",AK251*Balance!I$46,AK251*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX251:BA251,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D251=\"BT\",AN251*Balance!D$49,IF($D251=\"MT\",AN251*Balance!D$50,AN251*Balance!D$51))","v":0},{"$f":"IF($D251=\"BT\",AO251*Balance!E$49,IF($D251=\"MT\",AO251*Balance!E$50,AO251*Balance!E$51))","v":0},{"$f":"IF($D251=\"BT\",AP251*Balance!F$49,IF($D251=\"MT\",AP251*Balance!F$50,AP251*Balance!F$51))","v":0},{"$f":"IF($D251=\"BT\",AQ251*Balance!G$49,IF($D251=\"MT\",AQ251*Balance!G$50,AQ251*Balance!G$51))","v":0},{"$f":"IF($D251=\"BT\",AR251*Balance!H$49,IF($D251=\"MT\",AR251*Balance!H$50,AR251*Balance!H$51))","v":0},{"$f":"IF($D251=\"BT\",AS251*Balance!I$49,IF($D251=\"MT\",AS251*Balance!I$50,AS251*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF251:BI251,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C334","v":"BTS Prepago"},{"$f":"+PremisaCosto!E334","v":"Et"},{"$f":"+PremisaCosto!B334","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*F252),IF($C252=\"Ep\",F252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*G252),IF($C252=\"Ep\",G252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*H252),IF($C252=\"Ep\",H252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*I252),IF($C252=\"Ep\",I252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*J252),IF($C252=\"Ep\",J252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B252)*K252),IF($C252=\"Ep\",K252,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH252:AK252,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*F252),IF($C252=\"Efp\",F252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*G252),IF($C252=\"Efp\",G252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*H252),IF($C252=\"Efp\",H252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*I252),IF($C252=\"Efp\",I252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*J252),IF($C252=\"Efp\",J252,\"\"))","v":0},{"$f":"IF($C252=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B252)*K252),IF($C252=\"Efp\",K252,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP252:AS252,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D252=\"BT\",AF252*Balance!D$45,IF($D252=\"MT\",AF252*Balance!D$46,AF252*Balance!D$47))","v":0},{"$f":"IF($D252=\"BT\",AG252*Balance!E$45,IF($D252=\"MT\",AG252*Balance!E$46,AG252*Balance!E$47))","v":0},{"$f":"IF($D252=\"BT\",AH252*Balance!F$45,IF($D252=\"MT\",AH252*Balance!F$46,AH252*Balance!F$47))","v":0},{"$f":"IF($D252=\"BT\",AI252*Balance!G$45,IF($D252=\"MT\",AI252*Balance!G$46,AI252*Balance!G$47))","v":0},{"$f":"IF($D252=\"BT\",AJ252*Balance!H$45,IF($D252=\"MT\",AJ252*Balance!H$46,AJ252*Balance!H$47))","v":0},{"$f":"IF($D252=\"BT\",AK252*Balance!I$45,IF($D252=\"MT\",AK252*Balance!I$46,AK252*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX252:BA252,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D252=\"BT\",AN252*Balance!D$49,IF($D252=\"MT\",AN252*Balance!D$50,AN252*Balance!D$51))","v":0},{"$f":"IF($D252=\"BT\",AO252*Balance!E$49,IF($D252=\"MT\",AO252*Balance!E$50,AO252*Balance!E$51))","v":0},{"$f":"IF($D252=\"BT\",AP252*Balance!F$49,IF($D252=\"MT\",AP252*Balance!F$50,AP252*Balance!F$51))","v":0},{"$f":"IF($D252=\"BT\",AQ252*Balance!G$49,IF($D252=\"MT\",AQ252*Balance!G$50,AQ252*Balance!G$51))","v":0},{"$f":"IF($D252=\"BT\",AR252*Balance!H$49,IF($D252=\"MT\",AR252*Balance!H$50,AR252*Balance!H$51))","v":0},{"$f":"IF($D252=\"BT\",AS252*Balance!I$49,IF($D252=\"MT\",AS252*Balance!I$50,AS252*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF252:BI252,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!C335","v":"BTS Prepago"},{"$f":"+PremisaCosto!E335","v":"Et"},{"$f":"+PremisaCosto!B335","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*F253),IF($C253=\"Ep\",F253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*G253),IF($C253=\"Ep\",G253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*H253),IF($C253=\"Ep\",H253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*I253),IF($C253=\"Ep\",I253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*J253),IF($C253=\"Ep\",J253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B253)*K253),IF($C253=\"Ep\",K253,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH253:AK253,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*F253),IF($C253=\"Efp\",F253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*G253),IF($C253=\"Efp\",G253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*H253),IF($C253=\"Efp\",H253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*I253),IF($C253=\"Efp\",I253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*J253),IF($C253=\"Efp\",J253,\"\"))","v":0},{"$f":"IF($C253=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B253)*K253),IF($C253=\"Efp\",K253,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP253:AS253,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D253=\"BT\",AF253*Balance!D$45,IF($D253=\"MT\",AF253*Balance!D$46,AF253*Balance!D$47))","v":0},{"$f":"IF($D253=\"BT\",AG253*Balance!E$45,IF($D253=\"MT\",AG253*Balance!E$46,AG253*Balance!E$47))","v":0},{"$f":"IF($D253=\"BT\",AH253*Balance!F$45,IF($D253=\"MT\",AH253*Balance!F$46,AH253*Balance!F$47))","v":0},{"$f":"IF($D253=\"BT\",AI253*Balance!G$45,IF($D253=\"MT\",AI253*Balance!G$46,AI253*Balance!G$47))","v":0},{"$f":"IF($D253=\"BT\",AJ253*Balance!H$45,IF($D253=\"MT\",AJ253*Balance!H$46,AJ253*Balance!H$47))","v":0},{"$f":"IF($D253=\"BT\",AK253*Balance!I$45,IF($D253=\"MT\",AK253*Balance!I$46,AK253*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX253:BA253,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D253=\"BT\",AN253*Balance!D$49,IF($D253=\"MT\",AN253*Balance!D$50,AN253*Balance!D$51))","v":0},{"$f":"IF($D253=\"BT\",AO253*Balance!E$49,IF($D253=\"MT\",AO253*Balance!E$50,AO253*Balance!E$51))","v":0},{"$f":"IF($D253=\"BT\",AP253*Balance!F$49,IF($D253=\"MT\",AP253*Balance!F$50,AP253*Balance!F$51))","v":0},{"$f":"IF($D253=\"BT\",AQ253*Balance!G$49,IF($D253=\"MT\",AQ253*Balance!G$50,AQ253*Balance!G$51))","v":0},{"$f":"IF($D253=\"BT\",AR253*Balance!H$49,IF($D253=\"MT\",AR253*Balance!H$50,AR253*Balance!H$51))","v":0},{"$f":"IF($D253=\"BT\",AS253*Balance!I$49,IF($D253=\"MT\",AS253*Balance!I$50,AS253*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF253:BI253,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!C336","v":0},{"$f":"+PremisaCosto!E336","v":0},{"$f":"+PremisaCosto!B336","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z254:AC254,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*F254),IF($C254=\"Ep\",F254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*G254),IF($C254=\"Ep\",G254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*H254),IF($C254=\"Ep\",H254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*I254),IF($C254=\"Ep\",I254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*J254),IF($C254=\"Ep\",J254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B254)*K254),IF($C254=\"Ep\",K254,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH254:AK254,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*F254),IF($C254=\"Efp\",F254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*G254),IF($C254=\"Efp\",G254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*H254),IF($C254=\"Efp\",H254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*I254),IF($C254=\"Efp\",I254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*J254),IF($C254=\"Efp\",J254,\"\"))","v":""},{"$f":"IF($C254=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B254)*K254),IF($C254=\"Efp\",K254,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP254:AS254,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX254:BA254,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF254:BI254,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!C337","v":"BTS Prepago"},{"$f":"+PremisaCosto!E337","v":"Et"},{"$f":"+PremisaCosto!B337","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*F255),IF($C255=\"Ep\",F255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*G255),IF($C255=\"Ep\",G255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*H255),IF($C255=\"Ep\",H255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*I255),IF($C255=\"Ep\",I255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*J255),IF($C255=\"Ep\",J255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B255)*K255),IF($C255=\"Ep\",K255,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH255:AK255,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*F255),IF($C255=\"Efp\",F255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*G255),IF($C255=\"Efp\",G255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*H255),IF($C255=\"Efp\",H255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*I255),IF($C255=\"Efp\",I255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*J255),IF($C255=\"Efp\",J255,\"\"))","v":0},{"$f":"IF($C255=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B255)*K255),IF($C255=\"Efp\",K255,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP255:AS255,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D255=\"BT\",AF255*Balance!D$45,IF($D255=\"MT\",AF255*Balance!D$46,AF255*Balance!D$47))","v":0},{"$f":"IF($D255=\"BT\",AG255*Balance!E$45,IF($D255=\"MT\",AG255*Balance!E$46,AG255*Balance!E$47))","v":0},{"$f":"IF($D255=\"BT\",AH255*Balance!F$45,IF($D255=\"MT\",AH255*Balance!F$46,AH255*Balance!F$47))","v":0},{"$f":"IF($D255=\"BT\",AI255*Balance!G$45,IF($D255=\"MT\",AI255*Balance!G$46,AI255*Balance!G$47))","v":0},{"$f":"IF($D255=\"BT\",AJ255*Balance!H$45,IF($D255=\"MT\",AJ255*Balance!H$46,AJ255*Balance!H$47))","v":0},{"$f":"IF($D255=\"BT\",AK255*Balance!I$45,IF($D255=\"MT\",AK255*Balance!I$46,AK255*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX255:BA255,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D255=\"BT\",AN255*Balance!D$49,IF($D255=\"MT\",AN255*Balance!D$50,AN255*Balance!D$51))","v":0},{"$f":"IF($D255=\"BT\",AO255*Balance!E$49,IF($D255=\"MT\",AO255*Balance!E$50,AO255*Balance!E$51))","v":0},{"$f":"IF($D255=\"BT\",AP255*Balance!F$49,IF($D255=\"MT\",AP255*Balance!F$50,AP255*Balance!F$51))","v":0},{"$f":"IF($D255=\"BT\",AQ255*Balance!G$49,IF($D255=\"MT\",AQ255*Balance!G$50,AQ255*Balance!G$51))","v":0},{"$f":"IF($D255=\"BT\",AR255*Balance!H$49,IF($D255=\"MT\",AR255*Balance!H$50,AR255*Balance!H$51))","v":0},{"$f":"IF($D255=\"BT\",AS255*Balance!I$49,IF($D255=\"MT\",AS255*Balance!I$50,AS255*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF255:BI255,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!C338","v":"BTS Prepago"},{"$f":"+PremisaCosto!E338","v":"Et"},{"$f":"+PremisaCosto!B338","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*F256),IF($C256=\"Ep\",F256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*G256),IF($C256=\"Ep\",G256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*H256),IF($C256=\"Ep\",H256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*I256),IF($C256=\"Ep\",I256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*J256),IF($C256=\"Ep\",J256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B256)*K256),IF($C256=\"Ep\",K256,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH256:AK256,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*F256),IF($C256=\"Efp\",F256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*G256),IF($C256=\"Efp\",G256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*H256),IF($C256=\"Efp\",H256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*I256),IF($C256=\"Efp\",I256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*J256),IF($C256=\"Efp\",J256,\"\"))","v":0},{"$f":"IF($C256=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B256)*K256),IF($C256=\"Efp\",K256,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP256:AS256,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D256=\"BT\",AF256*Balance!D$45,IF($D256=\"MT\",AF256*Balance!D$46,AF256*Balance!D$47))","v":0},{"$f":"IF($D256=\"BT\",AG256*Balance!E$45,IF($D256=\"MT\",AG256*Balance!E$46,AG256*Balance!E$47))","v":0},{"$f":"IF($D256=\"BT\",AH256*Balance!F$45,IF($D256=\"MT\",AH256*Balance!F$46,AH256*Balance!F$47))","v":0},{"$f":"IF($D256=\"BT\",AI256*Balance!G$45,IF($D256=\"MT\",AI256*Balance!G$46,AI256*Balance!G$47))","v":0},{"$f":"IF($D256=\"BT\",AJ256*Balance!H$45,IF($D256=\"MT\",AJ256*Balance!H$46,AJ256*Balance!H$47))","v":0},{"$f":"IF($D256=\"BT\",AK256*Balance!I$45,IF($D256=\"MT\",AK256*Balance!I$46,AK256*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX256:BA256,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D256=\"BT\",AN256*Balance!D$49,IF($D256=\"MT\",AN256*Balance!D$50,AN256*Balance!D$51))","v":0},{"$f":"IF($D256=\"BT\",AO256*Balance!E$49,IF($D256=\"MT\",AO256*Balance!E$50,AO256*Balance!E$51))","v":0},{"$f":"IF($D256=\"BT\",AP256*Balance!F$49,IF($D256=\"MT\",AP256*Balance!F$50,AP256*Balance!F$51))","v":0},{"$f":"IF($D256=\"BT\",AQ256*Balance!G$49,IF($D256=\"MT\",AQ256*Balance!G$50,AQ256*Balance!G$51))","v":0},{"$f":"IF($D256=\"BT\",AR256*Balance!H$49,IF($D256=\"MT\",AR256*Balance!H$50,AR256*Balance!H$51))","v":0},{"$f":"IF($D256=\"BT\",AS256*Balance!I$49,IF($D256=\"MT\",AS256*Balance!I$50,AS256*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF256:BI256,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!C339","v":"BTS Prepago"},{"$f":"+PremisaCosto!E339","v":"Et"},{"$f":"+PremisaCosto!B339","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*F257),IF($C257=\"Ep\",F257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*G257),IF($C257=\"Ep\",G257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*H257),IF($C257=\"Ep\",H257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*I257),IF($C257=\"Ep\",I257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*J257),IF($C257=\"Ep\",J257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B257)*K257),IF($C257=\"Ep\",K257,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH257:AK257,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*F257),IF($C257=\"Efp\",F257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*G257),IF($C257=\"Efp\",G257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*H257),IF($C257=\"Efp\",H257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*I257),IF($C257=\"Efp\",I257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*J257),IF($C257=\"Efp\",J257,\"\"))","v":0},{"$f":"IF($C257=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B257)*K257),IF($C257=\"Efp\",K257,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP257:AS257,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D257=\"BT\",AF257*Balance!D$45,IF($D257=\"MT\",AF257*Balance!D$46,AF257*Balance!D$47))","v":0},{"$f":"IF($D257=\"BT\",AG257*Balance!E$45,IF($D257=\"MT\",AG257*Balance!E$46,AG257*Balance!E$47))","v":0},{"$f":"IF($D257=\"BT\",AH257*Balance!F$45,IF($D257=\"MT\",AH257*Balance!F$46,AH257*Balance!F$47))","v":0},{"$f":"IF($D257=\"BT\",AI257*Balance!G$45,IF($D257=\"MT\",AI257*Balance!G$46,AI257*Balance!G$47))","v":0},{"$f":"IF($D257=\"BT\",AJ257*Balance!H$45,IF($D257=\"MT\",AJ257*Balance!H$46,AJ257*Balance!H$47))","v":0},{"$f":"IF($D257=\"BT\",AK257*Balance!I$45,IF($D257=\"MT\",AK257*Balance!I$46,AK257*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX257:BA257,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D257=\"BT\",AN257*Balance!D$49,IF($D257=\"MT\",AN257*Balance!D$50,AN257*Balance!D$51))","v":0},{"$f":"IF($D257=\"BT\",AO257*Balance!E$49,IF($D257=\"MT\",AO257*Balance!E$50,AO257*Balance!E$51))","v":0},{"$f":"IF($D257=\"BT\",AP257*Balance!F$49,IF($D257=\"MT\",AP257*Balance!F$50,AP257*Balance!F$51))","v":0},{"$f":"IF($D257=\"BT\",AQ257*Balance!G$49,IF($D257=\"MT\",AQ257*Balance!G$50,AQ257*Balance!G$51))","v":0},{"$f":"IF($D257=\"BT\",AR257*Balance!H$49,IF($D257=\"MT\",AR257*Balance!H$50,AR257*Balance!H$51))","v":0},{"$f":"IF($D257=\"BT\",AS257*Balance!I$49,IF($D257=\"MT\",AS257*Balance!I$50,AS257*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF257:BI257,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!C340","v":"BTS Prepago"},{"$f":"+PremisaCosto!E340","v":"Et"},{"$f":"+PremisaCosto!B340","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*F258),IF($C258=\"Ep\",F258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*G258),IF($C258=\"Ep\",G258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*H258),IF($C258=\"Ep\",H258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*I258),IF($C258=\"Ep\",I258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*J258),IF($C258=\"Ep\",J258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B258)*K258),IF($C258=\"Ep\",K258,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH258:AK258,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*F258),IF($C258=\"Efp\",F258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*G258),IF($C258=\"Efp\",G258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*H258),IF($C258=\"Efp\",H258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*I258),IF($C258=\"Efp\",I258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*J258),IF($C258=\"Efp\",J258,\"\"))","v":0},{"$f":"IF($C258=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B258)*K258),IF($C258=\"Efp\",K258,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP258:AS258,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D258=\"BT\",AF258*Balance!D$45,IF($D258=\"MT\",AF258*Balance!D$46,AF258*Balance!D$47))","v":0},{"$f":"IF($D258=\"BT\",AG258*Balance!E$45,IF($D258=\"MT\",AG258*Balance!E$46,AG258*Balance!E$47))","v":0},{"$f":"IF($D258=\"BT\",AH258*Balance!F$45,IF($D258=\"MT\",AH258*Balance!F$46,AH258*Balance!F$47))","v":0},{"$f":"IF($D258=\"BT\",AI258*Balance!G$45,IF($D258=\"MT\",AI258*Balance!G$46,AI258*Balance!G$47))","v":0},{"$f":"IF($D258=\"BT\",AJ258*Balance!H$45,IF($D258=\"MT\",AJ258*Balance!H$46,AJ258*Balance!H$47))","v":0},{"$f":"IF($D258=\"BT\",AK258*Balance!I$45,IF($D258=\"MT\",AK258*Balance!I$46,AK258*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX258:BA258,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D258=\"BT\",AN258*Balance!D$49,IF($D258=\"MT\",AN258*Balance!D$50,AN258*Balance!D$51))","v":0},{"$f":"IF($D258=\"BT\",AO258*Balance!E$49,IF($D258=\"MT\",AO258*Balance!E$50,AO258*Balance!E$51))","v":0},{"$f":"IF($D258=\"BT\",AP258*Balance!F$49,IF($D258=\"MT\",AP258*Balance!F$50,AP258*Balance!F$51))","v":0},{"$f":"IF($D258=\"BT\",AQ258*Balance!G$49,IF($D258=\"MT\",AQ258*Balance!G$50,AQ258*Balance!G$51))","v":0},{"$f":"IF($D258=\"BT\",AR258*Balance!H$49,IF($D258=\"MT\",AR258*Balance!H$50,AR258*Balance!H$51))","v":0},{"$f":"IF($D258=\"BT\",AS258*Balance!I$49,IF($D258=\"MT\",AS258*Balance!I$50,AS258*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF258:BI258,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!C341","v":"BTS Prepago"},{"$f":"+PremisaCosto!E341","v":"Et"},{"$f":"+PremisaCosto!B341","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*F259),IF($C259=\"Ep\",F259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*G259),IF($C259=\"Ep\",G259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*H259),IF($C259=\"Ep\",H259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*I259),IF($C259=\"Ep\",I259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*J259),IF($C259=\"Ep\",J259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B259)*K259),IF($C259=\"Ep\",K259,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH259:AK259,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*F259),IF($C259=\"Efp\",F259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*G259),IF($C259=\"Efp\",G259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*H259),IF($C259=\"Efp\",H259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*I259),IF($C259=\"Efp\",I259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*J259),IF($C259=\"Efp\",J259,\"\"))","v":0},{"$f":"IF($C259=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B259)*K259),IF($C259=\"Efp\",K259,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP259:AS259,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D259=\"BT\",AF259*Balance!D$45,IF($D259=\"MT\",AF259*Balance!D$46,AF259*Balance!D$47))","v":0},{"$f":"IF($D259=\"BT\",AG259*Balance!E$45,IF($D259=\"MT\",AG259*Balance!E$46,AG259*Balance!E$47))","v":0},{"$f":"IF($D259=\"BT\",AH259*Balance!F$45,IF($D259=\"MT\",AH259*Balance!F$46,AH259*Balance!F$47))","v":0},{"$f":"IF($D259=\"BT\",AI259*Balance!G$45,IF($D259=\"MT\",AI259*Balance!G$46,AI259*Balance!G$47))","v":0},{"$f":"IF($D259=\"BT\",AJ259*Balance!H$45,IF($D259=\"MT\",AJ259*Balance!H$46,AJ259*Balance!H$47))","v":0},{"$f":"IF($D259=\"BT\",AK259*Balance!I$45,IF($D259=\"MT\",AK259*Balance!I$46,AK259*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX259:BA259,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D259=\"BT\",AN259*Balance!D$49,IF($D259=\"MT\",AN259*Balance!D$50,AN259*Balance!D$51))","v":0},{"$f":"IF($D259=\"BT\",AO259*Balance!E$49,IF($D259=\"MT\",AO259*Balance!E$50,AO259*Balance!E$51))","v":0},{"$f":"IF($D259=\"BT\",AP259*Balance!F$49,IF($D259=\"MT\",AP259*Balance!F$50,AP259*Balance!F$51))","v":0},{"$f":"IF($D259=\"BT\",AQ259*Balance!G$49,IF($D259=\"MT\",AQ259*Balance!G$50,AQ259*Balance!G$51))","v":0},{"$f":"IF($D259=\"BT\",AR259*Balance!H$49,IF($D259=\"MT\",AR259*Balance!H$50,AR259*Balance!H$51))","v":0},{"$f":"IF($D259=\"BT\",AS259*Balance!I$49,IF($D259=\"MT\",AS259*Balance!I$50,AS259*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF259:BI259,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!C342","v":"BTS Prepago"},{"$f":"+PremisaCosto!E342","v":"Et"},{"$f":"+PremisaCosto!B342","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*F260),IF($C260=\"Ep\",F260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*G260),IF($C260=\"Ep\",G260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*H260),IF($C260=\"Ep\",H260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*I260),IF($C260=\"Ep\",I260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*J260),IF($C260=\"Ep\",J260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B260)*K260),IF($C260=\"Ep\",K260,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH260:AK260,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*F260),IF($C260=\"Efp\",F260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*G260),IF($C260=\"Efp\",G260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*H260),IF($C260=\"Efp\",H260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*I260),IF($C260=\"Efp\",I260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*J260),IF($C260=\"Efp\",J260,\"\"))","v":0},{"$f":"IF($C260=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B260)*K260),IF($C260=\"Efp\",K260,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP260:AS260,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D260=\"BT\",AF260*Balance!D$45,IF($D260=\"MT\",AF260*Balance!D$46,AF260*Balance!D$47))","v":0},{"$f":"IF($D260=\"BT\",AG260*Balance!E$45,IF($D260=\"MT\",AG260*Balance!E$46,AG260*Balance!E$47))","v":0},{"$f":"IF($D260=\"BT\",AH260*Balance!F$45,IF($D260=\"MT\",AH260*Balance!F$46,AH260*Balance!F$47))","v":0},{"$f":"IF($D260=\"BT\",AI260*Balance!G$45,IF($D260=\"MT\",AI260*Balance!G$46,AI260*Balance!G$47))","v":0},{"$f":"IF($D260=\"BT\",AJ260*Balance!H$45,IF($D260=\"MT\",AJ260*Balance!H$46,AJ260*Balance!H$47))","v":0},{"$f":"IF($D260=\"BT\",AK260*Balance!I$45,IF($D260=\"MT\",AK260*Balance!I$46,AK260*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX260:BA260,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D260=\"BT\",AN260*Balance!D$49,IF($D260=\"MT\",AN260*Balance!D$50,AN260*Balance!D$51))","v":0},{"$f":"IF($D260=\"BT\",AO260*Balance!E$49,IF($D260=\"MT\",AO260*Balance!E$50,AO260*Balance!E$51))","v":0},{"$f":"IF($D260=\"BT\",AP260*Balance!F$49,IF($D260=\"MT\",AP260*Balance!F$50,AP260*Balance!F$51))","v":0},{"$f":"IF($D260=\"BT\",AQ260*Balance!G$49,IF($D260=\"MT\",AQ260*Balance!G$50,AQ260*Balance!G$51))","v":0},{"$f":"IF($D260=\"BT\",AR260*Balance!H$49,IF($D260=\"MT\",AR260*Balance!H$50,AR260*Balance!H$51))","v":0},{"$f":"IF($D260=\"BT\",AS260*Balance!I$49,IF($D260=\"MT\",AS260*Balance!I$50,AS260*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF260:BI260,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!C343","v":"BTS Prepago"},{"$f":"+PremisaCosto!E343","v":"Et"},{"$f":"+PremisaCosto!B343","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*F261),IF($C261=\"Ep\",F261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*G261),IF($C261=\"Ep\",G261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*H261),IF($C261=\"Ep\",H261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*I261),IF($C261=\"Ep\",I261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*J261),IF($C261=\"Ep\",J261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B261)*K261),IF($C261=\"Ep\",K261,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH261:AK261,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*F261),IF($C261=\"Efp\",F261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*G261),IF($C261=\"Efp\",G261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*H261),IF($C261=\"Efp\",H261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*I261),IF($C261=\"Efp\",I261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*J261),IF($C261=\"Efp\",J261,\"\"))","v":0},{"$f":"IF($C261=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B261)*K261),IF($C261=\"Efp\",K261,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP261:AS261,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D261=\"BT\",AF261*Balance!D$45,IF($D261=\"MT\",AF261*Balance!D$46,AF261*Balance!D$47))","v":0},{"$f":"IF($D261=\"BT\",AG261*Balance!E$45,IF($D261=\"MT\",AG261*Balance!E$46,AG261*Balance!E$47))","v":0},{"$f":"IF($D261=\"BT\",AH261*Balance!F$45,IF($D261=\"MT\",AH261*Balance!F$46,AH261*Balance!F$47))","v":0},{"$f":"IF($D261=\"BT\",AI261*Balance!G$45,IF($D261=\"MT\",AI261*Balance!G$46,AI261*Balance!G$47))","v":0},{"$f":"IF($D261=\"BT\",AJ261*Balance!H$45,IF($D261=\"MT\",AJ261*Balance!H$46,AJ261*Balance!H$47))","v":0},{"$f":"IF($D261=\"BT\",AK261*Balance!I$45,IF($D261=\"MT\",AK261*Balance!I$46,AK261*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX261:BA261,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D261=\"BT\",AN261*Balance!D$49,IF($D261=\"MT\",AN261*Balance!D$50,AN261*Balance!D$51))","v":0},{"$f":"IF($D261=\"BT\",AO261*Balance!E$49,IF($D261=\"MT\",AO261*Balance!E$50,AO261*Balance!E$51))","v":0},{"$f":"IF($D261=\"BT\",AP261*Balance!F$49,IF($D261=\"MT\",AP261*Balance!F$50,AP261*Balance!F$51))","v":0},{"$f":"IF($D261=\"BT\",AQ261*Balance!G$49,IF($D261=\"MT\",AQ261*Balance!G$50,AQ261*Balance!G$51))","v":0},{"$f":"IF($D261=\"BT\",AR261*Balance!H$49,IF($D261=\"MT\",AR261*Balance!H$50,AR261*Balance!H$51))","v":0},{"$f":"IF($D261=\"BT\",AS261*Balance!I$49,IF($D261=\"MT\",AS261*Balance!I$50,AS261*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF261:BI261,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!C344","v":"BTS Prepago"},{"$f":"+PremisaCosto!E344","v":"Et"},{"$f":"+PremisaCosto!B344","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*F262),IF($C262=\"Ep\",F262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*G262),IF($C262=\"Ep\",G262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*H262),IF($C262=\"Ep\",H262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*I262),IF($C262=\"Ep\",I262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*J262),IF($C262=\"Ep\",J262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B262)*K262),IF($C262=\"Ep\",K262,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH262:AK262,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*F262),IF($C262=\"Efp\",F262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*G262),IF($C262=\"Efp\",G262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*H262),IF($C262=\"Efp\",H262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*I262),IF($C262=\"Efp\",I262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*J262),IF($C262=\"Efp\",J262,\"\"))","v":0},{"$f":"IF($C262=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B262)*K262),IF($C262=\"Efp\",K262,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP262:AS262,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D262=\"BT\",AF262*Balance!D$45,IF($D262=\"MT\",AF262*Balance!D$46,AF262*Balance!D$47))","v":0},{"$f":"IF($D262=\"BT\",AG262*Balance!E$45,IF($D262=\"MT\",AG262*Balance!E$46,AG262*Balance!E$47))","v":0},{"$f":"IF($D262=\"BT\",AH262*Balance!F$45,IF($D262=\"MT\",AH262*Balance!F$46,AH262*Balance!F$47))","v":0},{"$f":"IF($D262=\"BT\",AI262*Balance!G$45,IF($D262=\"MT\",AI262*Balance!G$46,AI262*Balance!G$47))","v":0},{"$f":"IF($D262=\"BT\",AJ262*Balance!H$45,IF($D262=\"MT\",AJ262*Balance!H$46,AJ262*Balance!H$47))","v":0},{"$f":"IF($D262=\"BT\",AK262*Balance!I$45,IF($D262=\"MT\",AK262*Balance!I$46,AK262*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX262:BA262,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D262=\"BT\",AN262*Balance!D$49,IF($D262=\"MT\",AN262*Balance!D$50,AN262*Balance!D$51))","v":0},{"$f":"IF($D262=\"BT\",AO262*Balance!E$49,IF($D262=\"MT\",AO262*Balance!E$50,AO262*Balance!E$51))","v":0},{"$f":"IF($D262=\"BT\",AP262*Balance!F$49,IF($D262=\"MT\",AP262*Balance!F$50,AP262*Balance!F$51))","v":0},{"$f":"IF($D262=\"BT\",AQ262*Balance!G$49,IF($D262=\"MT\",AQ262*Balance!G$50,AQ262*Balance!G$51))","v":0},{"$f":"IF($D262=\"BT\",AR262*Balance!H$49,IF($D262=\"MT\",AR262*Balance!H$50,AR262*Balance!H$51))","v":0},{"$f":"IF($D262=\"BT\",AS262*Balance!I$49,IF($D262=\"MT\",AS262*Balance!I$50,AS262*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF262:BI262,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C345","v":"BTS Prepago"},{"$f":"+PremisaCosto!E345","v":"Et"},{"$f":"+PremisaCosto!B345","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*F263),IF($C263=\"Ep\",F263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*G263),IF($C263=\"Ep\",G263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*H263),IF($C263=\"Ep\",H263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*I263),IF($C263=\"Ep\",I263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*J263),IF($C263=\"Ep\",J263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B263)*K263),IF($C263=\"Ep\",K263,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH263:AK263,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*F263),IF($C263=\"Efp\",F263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*G263),IF($C263=\"Efp\",G263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*H263),IF($C263=\"Efp\",H263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*I263),IF($C263=\"Efp\",I263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*J263),IF($C263=\"Efp\",J263,\"\"))","v":0},{"$f":"IF($C263=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B263)*K263),IF($C263=\"Efp\",K263,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP263:AS263,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D263=\"BT\",AF263*Balance!D$45,IF($D263=\"MT\",AF263*Balance!D$46,AF263*Balance!D$47))","v":0},{"$f":"IF($D263=\"BT\",AG263*Balance!E$45,IF($D263=\"MT\",AG263*Balance!E$46,AG263*Balance!E$47))","v":0},{"$f":"IF($D263=\"BT\",AH263*Balance!F$45,IF($D263=\"MT\",AH263*Balance!F$46,AH263*Balance!F$47))","v":0},{"$f":"IF($D263=\"BT\",AI263*Balance!G$45,IF($D263=\"MT\",AI263*Balance!G$46,AI263*Balance!G$47))","v":0},{"$f":"IF($D263=\"BT\",AJ263*Balance!H$45,IF($D263=\"MT\",AJ263*Balance!H$46,AJ263*Balance!H$47))","v":0},{"$f":"IF($D263=\"BT\",AK263*Balance!I$45,IF($D263=\"MT\",AK263*Balance!I$46,AK263*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX263:BA263,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D263=\"BT\",AN263*Balance!D$49,IF($D263=\"MT\",AN263*Balance!D$50,AN263*Balance!D$51))","v":0},{"$f":"IF($D263=\"BT\",AO263*Balance!E$49,IF($D263=\"MT\",AO263*Balance!E$50,AO263*Balance!E$51))","v":0},{"$f":"IF($D263=\"BT\",AP263*Balance!F$49,IF($D263=\"MT\",AP263*Balance!F$50,AP263*Balance!F$51))","v":0},{"$f":"IF($D263=\"BT\",AQ263*Balance!G$49,IF($D263=\"MT\",AQ263*Balance!G$50,AQ263*Balance!G$51))","v":0},{"$f":"IF($D263=\"BT\",AR263*Balance!H$49,IF($D263=\"MT\",AR263*Balance!H$50,AR263*Balance!H$51))","v":0},{"$f":"IF($D263=\"BT\",AS263*Balance!I$49,IF($D263=\"MT\",AS263*Balance!I$50,AS263*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF263:BI263,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!C346","v":"BTS Prepago"},{"$f":"+PremisaCosto!E346","v":"Et"},{"$f":"+PremisaCosto!B346","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*F264),IF($C264=\"Ep\",F264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*G264),IF($C264=\"Ep\",G264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*H264),IF($C264=\"Ep\",H264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*I264),IF($C264=\"Ep\",I264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*J264),IF($C264=\"Ep\",J264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B264)*K264),IF($C264=\"Ep\",K264,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH264:AK264,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*F264),IF($C264=\"Efp\",F264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*G264),IF($C264=\"Efp\",G264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*H264),IF($C264=\"Efp\",H264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*I264),IF($C264=\"Efp\",I264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*J264),IF($C264=\"Efp\",J264,\"\"))","v":0},{"$f":"IF($C264=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B264)*K264),IF($C264=\"Efp\",K264,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP264:AS264,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D264=\"BT\",AF264*Balance!D$45,IF($D264=\"MT\",AF264*Balance!D$46,AF264*Balance!D$47))","v":0},{"$f":"IF($D264=\"BT\",AG264*Balance!E$45,IF($D264=\"MT\",AG264*Balance!E$46,AG264*Balance!E$47))","v":0},{"$f":"IF($D264=\"BT\",AH264*Balance!F$45,IF($D264=\"MT\",AH264*Balance!F$46,AH264*Balance!F$47))","v":0},{"$f":"IF($D264=\"BT\",AI264*Balance!G$45,IF($D264=\"MT\",AI264*Balance!G$46,AI264*Balance!G$47))","v":0},{"$f":"IF($D264=\"BT\",AJ264*Balance!H$45,IF($D264=\"MT\",AJ264*Balance!H$46,AJ264*Balance!H$47))","v":0},{"$f":"IF($D264=\"BT\",AK264*Balance!I$45,IF($D264=\"MT\",AK264*Balance!I$46,AK264*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX264:BA264,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D264=\"BT\",AN264*Balance!D$49,IF($D264=\"MT\",AN264*Balance!D$50,AN264*Balance!D$51))","v":0},{"$f":"IF($D264=\"BT\",AO264*Balance!E$49,IF($D264=\"MT\",AO264*Balance!E$50,AO264*Balance!E$51))","v":0},{"$f":"IF($D264=\"BT\",AP264*Balance!F$49,IF($D264=\"MT\",AP264*Balance!F$50,AP264*Balance!F$51))","v":0},{"$f":"IF($D264=\"BT\",AQ264*Balance!G$49,IF($D264=\"MT\",AQ264*Balance!G$50,AQ264*Balance!G$51))","v":0},{"$f":"IF($D264=\"BT\",AR264*Balance!H$49,IF($D264=\"MT\",AR264*Balance!H$50,AR264*Balance!H$51))","v":0},{"$f":"IF($D264=\"BT\",AS264*Balance!I$49,IF($D264=\"MT\",AS264*Balance!I$50,AS264*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF264:BI264,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!C347","v":0},{"$f":"+PremisaCosto!E347","v":0},{"$f":"+PremisaCosto!B347","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z265:AC265,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*F265),IF($C265=\"Ep\",F265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*G265),IF($C265=\"Ep\",G265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*H265),IF($C265=\"Ep\",H265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*I265),IF($C265=\"Ep\",I265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*J265),IF($C265=\"Ep\",J265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B265)*K265),IF($C265=\"Ep\",K265,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH265:AK265,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*F265),IF($C265=\"Efp\",F265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*G265),IF($C265=\"Efp\",G265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*H265),IF($C265=\"Efp\",H265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*I265),IF($C265=\"Efp\",I265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*J265),IF($C265=\"Efp\",J265,\"\"))","v":""},{"$f":"IF($C265=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B265)*K265),IF($C265=\"Efp\",K265,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP265:AS265,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX265:BA265,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF265:BI265,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!C348","v":"X2H"},{"$f":"+PremisaCosto!E348","v":"Ep"},{"$f":"+PremisaCosto!B348","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*F266),IF($C266=\"Ep\",F266,\"\"))","v":0},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*G266),IF($C266=\"Ep\",G266,\"\"))","v":0},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*H266),IF($C266=\"Ep\",H266,\"\"))","v":0},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*I266),IF($C266=\"Ep\",I266,\"\"))","v":0},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*J266),IF($C266=\"Ep\",J266,\"\"))","v":0},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B266)*K266),IF($C266=\"Ep\",K266,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH266:AK266,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*F266),IF($C266=\"Efp\",F266,\"\"))","v":""},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*G266),IF($C266=\"Efp\",G266,\"\"))","v":""},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*H266),IF($C266=\"Efp\",H266,\"\"))","v":""},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*I266),IF($C266=\"Efp\",I266,\"\"))","v":""},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*J266),IF($C266=\"Efp\",J266,\"\"))","v":""},{"$f":"IF($C266=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B266)*K266),IF($C266=\"Efp\",K266,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP266:AS266,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D266=\"BT\",AF266*Balance!D$45,IF($D266=\"MT\",AF266*Balance!D$46,AF266*Balance!D$47))","v":0},{"$f":"IF($D266=\"BT\",AG266*Balance!E$45,IF($D266=\"MT\",AG266*Balance!E$46,AG266*Balance!E$47))","v":0},{"$f":"IF($D266=\"BT\",AH266*Balance!F$45,IF($D266=\"MT\",AH266*Balance!F$46,AH266*Balance!F$47))","v":0},{"$f":"IF($D266=\"BT\",AI266*Balance!G$45,IF($D266=\"MT\",AI266*Balance!G$46,AI266*Balance!G$47))","v":0},{"$f":"IF($D266=\"BT\",AJ266*Balance!H$45,IF($D266=\"MT\",AJ266*Balance!H$46,AJ266*Balance!H$47))","v":0},{"$f":"IF($D266=\"BT\",AK266*Balance!I$45,IF($D266=\"MT\",AK266*Balance!I$46,AK266*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX266:BA266,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF266:BI266,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!C349","v":"X2H"},{"$f":"+PremisaCosto!E349","v":"Efp"},{"$f":"+PremisaCosto!B349","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*F267),IF($C267=\"Ep\",F267,\"\"))","v":""},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*G267),IF($C267=\"Ep\",G267,\"\"))","v":""},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*H267),IF($C267=\"Ep\",H267,\"\"))","v":""},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*I267),IF($C267=\"Ep\",I267,\"\"))","v":""},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*J267),IF($C267=\"Ep\",J267,\"\"))","v":""},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B267)*K267),IF($C267=\"Ep\",K267,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH267:AK267,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*F267),IF($C267=\"Efp\",F267,\"\"))","v":0},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*G267),IF($C267=\"Efp\",G267,\"\"))","v":0},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*H267),IF($C267=\"Efp\",H267,\"\"))","v":0},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*I267),IF($C267=\"Efp\",I267,\"\"))","v":0},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*J267),IF($C267=\"Efp\",J267,\"\"))","v":0},{"$f":"IF($C267=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B267)*K267),IF($C267=\"Efp\",K267,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP267:AS267,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX267:BA267,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D267=\"BT\",AN267*Balance!D$49,IF($D267=\"MT\",AN267*Balance!D$50,AN267*Balance!D$51))","v":0},{"$f":"IF($D267=\"BT\",AO267*Balance!E$49,IF($D267=\"MT\",AO267*Balance!E$50,AO267*Balance!E$51))","v":0},{"$f":"IF($D267=\"BT\",AP267*Balance!F$49,IF($D267=\"MT\",AP267*Balance!F$50,AP267*Balance!F$51))","v":0},{"$f":"IF($D267=\"BT\",AQ267*Balance!G$49,IF($D267=\"MT\",AQ267*Balance!G$50,AQ267*Balance!G$51))","v":0},{"$f":"IF($D267=\"BT\",AR267*Balance!H$49,IF($D267=\"MT\",AR267*Balance!H$50,AR267*Balance!H$51))","v":0},{"$f":"IF($D267=\"BT\",AS267*Balance!I$49,IF($D267=\"MT\",AS267*Balance!I$50,AS267*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF267:BI267,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!C350","v":0},{"$f":"+PremisaCosto!E350","v":0},{"$f":"+PremisaCosto!B350","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z268:AC268,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*F268),IF($C268=\"Ep\",F268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*G268),IF($C268=\"Ep\",G268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*H268),IF($C268=\"Ep\",H268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*I268),IF($C268=\"Ep\",I268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*J268),IF($C268=\"Ep\",J268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B268)*K268),IF($C268=\"Ep\",K268,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH268:AK268,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*F268),IF($C268=\"Efp\",F268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*G268),IF($C268=\"Efp\",G268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*H268),IF($C268=\"Efp\",H268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*I268),IF($C268=\"Efp\",I268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*J268),IF($C268=\"Efp\",J268,\"\"))","v":""},{"$f":"IF($C268=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B268)*K268),IF($C268=\"Efp\",K268,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP268:AS268,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX268:BA268,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF268:BI268,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!C351","v":0},{"$f":"+PremisaCosto!E351","v":0},{"$f":"+PremisaCosto!B351","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z269:AC269,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*F269),IF($C269=\"Ep\",F269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*G269),IF($C269=\"Ep\",G269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*H269),IF($C269=\"Ep\",H269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*I269),IF($C269=\"Ep\",I269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*J269),IF($C269=\"Ep\",J269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B269)*K269),IF($C269=\"Ep\",K269,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH269:AK269,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*F269),IF($C269=\"Efp\",F269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*G269),IF($C269=\"Efp\",G269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*H269),IF($C269=\"Efp\",H269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*I269),IF($C269=\"Efp\",I269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*J269),IF($C269=\"Efp\",J269,\"\"))","v":""},{"$f":"IF($C269=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B269)*K269),IF($C269=\"Efp\",K269,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP269:AS269,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX269:BA269,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF269:BI269,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!C352","v":"X2D"},{"$f":"+PremisaCosto!E352","v":"Et"},{"$f":"+PremisaCosto!B352","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*F270),IF($C270=\"Ep\",F270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*G270),IF($C270=\"Ep\",G270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*H270),IF($C270=\"Ep\",H270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*I270),IF($C270=\"Ep\",I270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*J270),IF($C270=\"Ep\",J270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B270)*K270),IF($C270=\"Ep\",K270,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH270:AK270,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*F270),IF($C270=\"Efp\",F270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*G270),IF($C270=\"Efp\",G270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*H270),IF($C270=\"Efp\",H270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*I270),IF($C270=\"Efp\",I270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*J270),IF($C270=\"Efp\",J270,\"\"))","v":0},{"$f":"IF($C270=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B270)*K270),IF($C270=\"Efp\",K270,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP270:AS270,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D270=\"BT\",AF270*Balance!D$45,IF($D270=\"MT\",AF270*Balance!D$46,AF270*Balance!D$47))","v":0},{"$f":"IF($D270=\"BT\",AG270*Balance!E$45,IF($D270=\"MT\",AG270*Balance!E$46,AG270*Balance!E$47))","v":0},{"$f":"IF($D270=\"BT\",AH270*Balance!F$45,IF($D270=\"MT\",AH270*Balance!F$46,AH270*Balance!F$47))","v":0},{"$f":"IF($D270=\"BT\",AI270*Balance!G$45,IF($D270=\"MT\",AI270*Balance!G$46,AI270*Balance!G$47))","v":0},{"$f":"IF($D270=\"BT\",AJ270*Balance!H$45,IF($D270=\"MT\",AJ270*Balance!H$46,AJ270*Balance!H$47))","v":0},{"$f":"IF($D270=\"BT\",AK270*Balance!I$45,IF($D270=\"MT\",AK270*Balance!I$46,AK270*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX270:BA270,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D270=\"BT\",AN270*Balance!D$49,IF($D270=\"MT\",AN270*Balance!D$50,AN270*Balance!D$51))","v":0},{"$f":"IF($D270=\"BT\",AO270*Balance!E$49,IF($D270=\"MT\",AO270*Balance!E$50,AO270*Balance!E$51))","v":0},{"$f":"IF($D270=\"BT\",AP270*Balance!F$49,IF($D270=\"MT\",AP270*Balance!F$50,AP270*Balance!F$51))","v":0},{"$f":"IF($D270=\"BT\",AQ270*Balance!G$49,IF($D270=\"MT\",AQ270*Balance!G$50,AQ270*Balance!G$51))","v":0},{"$f":"IF($D270=\"BT\",AR270*Balance!H$49,IF($D270=\"MT\",AR270*Balance!H$50,AR270*Balance!H$51))","v":0},{"$f":"IF($D270=\"BT\",AS270*Balance!I$49,IF($D270=\"MT\",AS270*Balance!I$50,AS270*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF270:BI270,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!C353","v":"X2D"},{"$f":"+PremisaCosto!E353","v":"Et"},{"$f":"+PremisaCosto!B353","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*F271),IF($C271=\"Ep\",F271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*G271),IF($C271=\"Ep\",G271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*H271),IF($C271=\"Ep\",H271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*I271),IF($C271=\"Ep\",I271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*J271),IF($C271=\"Ep\",J271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B271)*K271),IF($C271=\"Ep\",K271,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH271:AK271,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*F271),IF($C271=\"Efp\",F271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*G271),IF($C271=\"Efp\",G271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*H271),IF($C271=\"Efp\",H271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*I271),IF($C271=\"Efp\",I271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*J271),IF($C271=\"Efp\",J271,\"\"))","v":0},{"$f":"IF($C271=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B271)*K271),IF($C271=\"Efp\",K271,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP271:AS271,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D271=\"BT\",AF271*Balance!D$45,IF($D271=\"MT\",AF271*Balance!D$46,AF271*Balance!D$47))","v":0},{"$f":"IF($D271=\"BT\",AG271*Balance!E$45,IF($D271=\"MT\",AG271*Balance!E$46,AG271*Balance!E$47))","v":0},{"$f":"IF($D271=\"BT\",AH271*Balance!F$45,IF($D271=\"MT\",AH271*Balance!F$46,AH271*Balance!F$47))","v":0},{"$f":"IF($D271=\"BT\",AI271*Balance!G$45,IF($D271=\"MT\",AI271*Balance!G$46,AI271*Balance!G$47))","v":0},{"$f":"IF($D271=\"BT\",AJ271*Balance!H$45,IF($D271=\"MT\",AJ271*Balance!H$46,AJ271*Balance!H$47))","v":0},{"$f":"IF($D271=\"BT\",AK271*Balance!I$45,IF($D271=\"MT\",AK271*Balance!I$46,AK271*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX271:BA271,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D271=\"BT\",AN271*Balance!D$49,IF($D271=\"MT\",AN271*Balance!D$50,AN271*Balance!D$51))","v":0},{"$f":"IF($D271=\"BT\",AO271*Balance!E$49,IF($D271=\"MT\",AO271*Balance!E$50,AO271*Balance!E$51))","v":0},{"$f":"IF($D271=\"BT\",AP271*Balance!F$49,IF($D271=\"MT\",AP271*Balance!F$50,AP271*Balance!F$51))","v":0},{"$f":"IF($D271=\"BT\",AQ271*Balance!G$49,IF($D271=\"MT\",AQ271*Balance!G$50,AQ271*Balance!G$51))","v":0},{"$f":"IF($D271=\"BT\",AR271*Balance!H$49,IF($D271=\"MT\",AR271*Balance!H$50,AR271*Balance!H$51))","v":0},{"$f":"IF($D271=\"BT\",AS271*Balance!I$49,IF($D271=\"MT\",AS271*Balance!I$50,AS271*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF271:BI271,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!C354","v":"X2D"},{"$f":"+PremisaCosto!E354","v":"Et"},{"$f":"+PremisaCosto!B354","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*F272),IF($C272=\"Ep\",F272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*G272),IF($C272=\"Ep\",G272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*H272),IF($C272=\"Ep\",H272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*I272),IF($C272=\"Ep\",I272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*J272),IF($C272=\"Ep\",J272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B272)*K272),IF($C272=\"Ep\",K272,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH272:AK272,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*F272),IF($C272=\"Efp\",F272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*G272),IF($C272=\"Efp\",G272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*H272),IF($C272=\"Efp\",H272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*I272),IF($C272=\"Efp\",I272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*J272),IF($C272=\"Efp\",J272,\"\"))","v":0},{"$f":"IF($C272=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B272)*K272),IF($C272=\"Efp\",K272,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP272:AS272,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D272=\"BT\",AF272*Balance!D$45,IF($D272=\"MT\",AF272*Balance!D$46,AF272*Balance!D$47))","v":0},{"$f":"IF($D272=\"BT\",AG272*Balance!E$45,IF($D272=\"MT\",AG272*Balance!E$46,AG272*Balance!E$47))","v":0},{"$f":"IF($D272=\"BT\",AH272*Balance!F$45,IF($D272=\"MT\",AH272*Balance!F$46,AH272*Balance!F$47))","v":0},{"$f":"IF($D272=\"BT\",AI272*Balance!G$45,IF($D272=\"MT\",AI272*Balance!G$46,AI272*Balance!G$47))","v":0},{"$f":"IF($D272=\"BT\",AJ272*Balance!H$45,IF($D272=\"MT\",AJ272*Balance!H$46,AJ272*Balance!H$47))","v":0},{"$f":"IF($D272=\"BT\",AK272*Balance!I$45,IF($D272=\"MT\",AK272*Balance!I$46,AK272*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX272:BA272,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D272=\"BT\",AN272*Balance!D$49,IF($D272=\"MT\",AN272*Balance!D$50,AN272*Balance!D$51))","v":0},{"$f":"IF($D272=\"BT\",AO272*Balance!E$49,IF($D272=\"MT\",AO272*Balance!E$50,AO272*Balance!E$51))","v":0},{"$f":"IF($D272=\"BT\",AP272*Balance!F$49,IF($D272=\"MT\",AP272*Balance!F$50,AP272*Balance!F$51))","v":0},{"$f":"IF($D272=\"BT\",AQ272*Balance!G$49,IF($D272=\"MT\",AQ272*Balance!G$50,AQ272*Balance!G$51))","v":0},{"$f":"IF($D272=\"BT\",AR272*Balance!H$49,IF($D272=\"MT\",AR272*Balance!H$50,AR272*Balance!H$51))","v":0},{"$f":"IF($D272=\"BT\",AS272*Balance!I$49,IF($D272=\"MT\",AS272*Balance!I$50,AS272*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF272:BI272,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!C355","v":"X2D"},{"$f":"+PremisaCosto!E355","v":"Et"},{"$f":"+PremisaCosto!B355","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*F273),IF($C273=\"Ep\",F273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*G273),IF($C273=\"Ep\",G273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*H273),IF($C273=\"Ep\",H273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*I273),IF($C273=\"Ep\",I273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*J273),IF($C273=\"Ep\",J273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B273)*K273),IF($C273=\"Ep\",K273,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH273:AK273,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*F273),IF($C273=\"Efp\",F273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*G273),IF($C273=\"Efp\",G273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*H273),IF($C273=\"Efp\",H273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*I273),IF($C273=\"Efp\",I273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*J273),IF($C273=\"Efp\",J273,\"\"))","v":0},{"$f":"IF($C273=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B273)*K273),IF($C273=\"Efp\",K273,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP273:AS273,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D273=\"BT\",AF273*Balance!D$45,IF($D273=\"MT\",AF273*Balance!D$46,AF273*Balance!D$47))","v":0},{"$f":"IF($D273=\"BT\",AG273*Balance!E$45,IF($D273=\"MT\",AG273*Balance!E$46,AG273*Balance!E$47))","v":0},{"$f":"IF($D273=\"BT\",AH273*Balance!F$45,IF($D273=\"MT\",AH273*Balance!F$46,AH273*Balance!F$47))","v":0},{"$f":"IF($D273=\"BT\",AI273*Balance!G$45,IF($D273=\"MT\",AI273*Balance!G$46,AI273*Balance!G$47))","v":0},{"$f":"IF($D273=\"BT\",AJ273*Balance!H$45,IF($D273=\"MT\",AJ273*Balance!H$46,AJ273*Balance!H$47))","v":0},{"$f":"IF($D273=\"BT\",AK273*Balance!I$45,IF($D273=\"MT\",AK273*Balance!I$46,AK273*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX273:BA273,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D273=\"BT\",AN273*Balance!D$49,IF($D273=\"MT\",AN273*Balance!D$50,AN273*Balance!D$51))","v":0},{"$f":"IF($D273=\"BT\",AO273*Balance!E$49,IF($D273=\"MT\",AO273*Balance!E$50,AO273*Balance!E$51))","v":0},{"$f":"IF($D273=\"BT\",AP273*Balance!F$49,IF($D273=\"MT\",AP273*Balance!F$50,AP273*Balance!F$51))","v":0},{"$f":"IF($D273=\"BT\",AQ273*Balance!G$49,IF($D273=\"MT\",AQ273*Balance!G$50,AQ273*Balance!G$51))","v":0},{"$f":"IF($D273=\"BT\",AR273*Balance!H$49,IF($D273=\"MT\",AR273*Balance!H$50,AR273*Balance!H$51))","v":0},{"$f":"IF($D273=\"BT\",AS273*Balance!I$49,IF($D273=\"MT\",AS273*Balance!I$50,AS273*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF273:BI273,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!C356","v":"X2D"},{"$f":"+PremisaCosto!E356","v":"Et"},{"$f":"+PremisaCosto!B356","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*F274),IF($C274=\"Ep\",F274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*G274),IF($C274=\"Ep\",G274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*H274),IF($C274=\"Ep\",H274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*I274),IF($C274=\"Ep\",I274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*J274),IF($C274=\"Ep\",J274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B274)*K274),IF($C274=\"Ep\",K274,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH274:AK274,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*F274),IF($C274=\"Efp\",F274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*G274),IF($C274=\"Efp\",G274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*H274),IF($C274=\"Efp\",H274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*I274),IF($C274=\"Efp\",I274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*J274),IF($C274=\"Efp\",J274,\"\"))","v":0},{"$f":"IF($C274=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B274)*K274),IF($C274=\"Efp\",K274,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP274:AS274,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D274=\"BT\",AF274*Balance!D$45,IF($D274=\"MT\",AF274*Balance!D$46,AF274*Balance!D$47))","v":0},{"$f":"IF($D274=\"BT\",AG274*Balance!E$45,IF($D274=\"MT\",AG274*Balance!E$46,AG274*Balance!E$47))","v":0},{"$f":"IF($D274=\"BT\",AH274*Balance!F$45,IF($D274=\"MT\",AH274*Balance!F$46,AH274*Balance!F$47))","v":0},{"$f":"IF($D274=\"BT\",AI274*Balance!G$45,IF($D274=\"MT\",AI274*Balance!G$46,AI274*Balance!G$47))","v":0},{"$f":"IF($D274=\"BT\",AJ274*Balance!H$45,IF($D274=\"MT\",AJ274*Balance!H$46,AJ274*Balance!H$47))","v":0},{"$f":"IF($D274=\"BT\",AK274*Balance!I$45,IF($D274=\"MT\",AK274*Balance!I$46,AK274*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX274:BA274,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D274=\"BT\",AN274*Balance!D$49,IF($D274=\"MT\",AN274*Balance!D$50,AN274*Balance!D$51))","v":0},{"$f":"IF($D274=\"BT\",AO274*Balance!E$49,IF($D274=\"MT\",AO274*Balance!E$50,AO274*Balance!E$51))","v":0},{"$f":"IF($D274=\"BT\",AP274*Balance!F$49,IF($D274=\"MT\",AP274*Balance!F$50,AP274*Balance!F$51))","v":0},{"$f":"IF($D274=\"BT\",AQ274*Balance!G$49,IF($D274=\"MT\",AQ274*Balance!G$50,AQ274*Balance!G$51))","v":0},{"$f":"IF($D274=\"BT\",AR274*Balance!H$49,IF($D274=\"MT\",AR274*Balance!H$50,AR274*Balance!H$51))","v":0},{"$f":"IF($D274=\"BT\",AS274*Balance!I$49,IF($D274=\"MT\",AS274*Balance!I$50,AS274*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF274:BI274,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!C357","v":"X2D"},{"$f":"+PremisaCosto!E357","v":"Et"},{"$f":"+PremisaCosto!B357","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*F275),IF($C275=\"Ep\",F275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*G275),IF($C275=\"Ep\",G275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*H275),IF($C275=\"Ep\",H275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*I275),IF($C275=\"Ep\",I275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*J275),IF($C275=\"Ep\",J275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B275)*K275),IF($C275=\"Ep\",K275,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH275:AK275,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*F275),IF($C275=\"Efp\",F275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*G275),IF($C275=\"Efp\",G275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*H275),IF($C275=\"Efp\",H275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*I275),IF($C275=\"Efp\",I275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*J275),IF($C275=\"Efp\",J275,\"\"))","v":0},{"$f":"IF($C275=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B275)*K275),IF($C275=\"Efp\",K275,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP275:AS275,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D275=\"BT\",AF275*Balance!D$45,IF($D275=\"MT\",AF275*Balance!D$46,AF275*Balance!D$47))","v":0},{"$f":"IF($D275=\"BT\",AG275*Balance!E$45,IF($D275=\"MT\",AG275*Balance!E$46,AG275*Balance!E$47))","v":0},{"$f":"IF($D275=\"BT\",AH275*Balance!F$45,IF($D275=\"MT\",AH275*Balance!F$46,AH275*Balance!F$47))","v":0},{"$f":"IF($D275=\"BT\",AI275*Balance!G$45,IF($D275=\"MT\",AI275*Balance!G$46,AI275*Balance!G$47))","v":0},{"$f":"IF($D275=\"BT\",AJ275*Balance!H$45,IF($D275=\"MT\",AJ275*Balance!H$46,AJ275*Balance!H$47))","v":0},{"$f":"IF($D275=\"BT\",AK275*Balance!I$45,IF($D275=\"MT\",AK275*Balance!I$46,AK275*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX275:BA275,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D275=\"BT\",AN275*Balance!D$49,IF($D275=\"MT\",AN275*Balance!D$50,AN275*Balance!D$51))","v":0},{"$f":"IF($D275=\"BT\",AO275*Balance!E$49,IF($D275=\"MT\",AO275*Balance!E$50,AO275*Balance!E$51))","v":0},{"$f":"IF($D275=\"BT\",AP275*Balance!F$49,IF($D275=\"MT\",AP275*Balance!F$50,AP275*Balance!F$51))","v":0},{"$f":"IF($D275=\"BT\",AQ275*Balance!G$49,IF($D275=\"MT\",AQ275*Balance!G$50,AQ275*Balance!G$51))","v":0},{"$f":"IF($D275=\"BT\",AR275*Balance!H$49,IF($D275=\"MT\",AR275*Balance!H$50,AR275*Balance!H$51))","v":0},{"$f":"IF($D275=\"BT\",AS275*Balance!I$49,IF($D275=\"MT\",AS275*Balance!I$50,AS275*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF275:BI275,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!C358","v":"X2D"},{"$f":"+PremisaCosto!E358","v":"Et"},{"$f":"+PremisaCosto!B358","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*F276),IF($C276=\"Ep\",F276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*G276),IF($C276=\"Ep\",G276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*H276),IF($C276=\"Ep\",H276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*I276),IF($C276=\"Ep\",I276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*J276),IF($C276=\"Ep\",J276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B276)*K276),IF($C276=\"Ep\",K276,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH276:AK276,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*F276),IF($C276=\"Efp\",F276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*G276),IF($C276=\"Efp\",G276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*H276),IF($C276=\"Efp\",H276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*I276),IF($C276=\"Efp\",I276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*J276),IF($C276=\"Efp\",J276,\"\"))","v":0},{"$f":"IF($C276=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B276)*K276),IF($C276=\"Efp\",K276,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP276:AS276,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D276=\"BT\",AF276*Balance!D$45,IF($D276=\"MT\",AF276*Balance!D$46,AF276*Balance!D$47))","v":0},{"$f":"IF($D276=\"BT\",AG276*Balance!E$45,IF($D276=\"MT\",AG276*Balance!E$46,AG276*Balance!E$47))","v":0},{"$f":"IF($D276=\"BT\",AH276*Balance!F$45,IF($D276=\"MT\",AH276*Balance!F$46,AH276*Balance!F$47))","v":0},{"$f":"IF($D276=\"BT\",AI276*Balance!G$45,IF($D276=\"MT\",AI276*Balance!G$46,AI276*Balance!G$47))","v":0},{"$f":"IF($D276=\"BT\",AJ276*Balance!H$45,IF($D276=\"MT\",AJ276*Balance!H$46,AJ276*Balance!H$47))","v":0},{"$f":"IF($D276=\"BT\",AK276*Balance!I$45,IF($D276=\"MT\",AK276*Balance!I$46,AK276*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX276:BA276,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D276=\"BT\",AN276*Balance!D$49,IF($D276=\"MT\",AN276*Balance!D$50,AN276*Balance!D$51))","v":0},{"$f":"IF($D276=\"BT\",AO276*Balance!E$49,IF($D276=\"MT\",AO276*Balance!E$50,AO276*Balance!E$51))","v":0},{"$f":"IF($D276=\"BT\",AP276*Balance!F$49,IF($D276=\"MT\",AP276*Balance!F$50,AP276*Balance!F$51))","v":0},{"$f":"IF($D276=\"BT\",AQ276*Balance!G$49,IF($D276=\"MT\",AQ276*Balance!G$50,AQ276*Balance!G$51))","v":0},{"$f":"IF($D276=\"BT\",AR276*Balance!H$49,IF($D276=\"MT\",AR276*Balance!H$50,AR276*Balance!H$51))","v":0},{"$f":"IF($D276=\"BT\",AS276*Balance!I$49,IF($D276=\"MT\",AS276*Balance!I$50,AS276*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF276:BI276,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!C359","v":"X2D"},{"$f":"+PremisaCosto!E359","v":"Et"},{"$f":"+PremisaCosto!B359","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*F277),IF($C277=\"Ep\",F277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*G277),IF($C277=\"Ep\",G277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*H277),IF($C277=\"Ep\",H277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*I277),IF($C277=\"Ep\",I277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*J277),IF($C277=\"Ep\",J277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B277)*K277),IF($C277=\"Ep\",K277,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH277:AK277,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*F277),IF($C277=\"Efp\",F277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*G277),IF($C277=\"Efp\",G277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*H277),IF($C277=\"Efp\",H277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*I277),IF($C277=\"Efp\",I277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*J277),IF($C277=\"Efp\",J277,\"\"))","v":0},{"$f":"IF($C277=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B277)*K277),IF($C277=\"Efp\",K277,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP277:AS277,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D277=\"BT\",AF277*Balance!D$45,IF($D277=\"MT\",AF277*Balance!D$46,AF277*Balance!D$47))","v":0},{"$f":"IF($D277=\"BT\",AG277*Balance!E$45,IF($D277=\"MT\",AG277*Balance!E$46,AG277*Balance!E$47))","v":0},{"$f":"IF($D277=\"BT\",AH277*Balance!F$45,IF($D277=\"MT\",AH277*Balance!F$46,AH277*Balance!F$47))","v":0},{"$f":"IF($D277=\"BT\",AI277*Balance!G$45,IF($D277=\"MT\",AI277*Balance!G$46,AI277*Balance!G$47))","v":0},{"$f":"IF($D277=\"BT\",AJ277*Balance!H$45,IF($D277=\"MT\",AJ277*Balance!H$46,AJ277*Balance!H$47))","v":0},{"$f":"IF($D277=\"BT\",AK277*Balance!I$45,IF($D277=\"MT\",AK277*Balance!I$46,AK277*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX277:BA277,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D277=\"BT\",AN277*Balance!D$49,IF($D277=\"MT\",AN277*Balance!D$50,AN277*Balance!D$51))","v":0},{"$f":"IF($D277=\"BT\",AO277*Balance!E$49,IF($D277=\"MT\",AO277*Balance!E$50,AO277*Balance!E$51))","v":0},{"$f":"IF($D277=\"BT\",AP277*Balance!F$49,IF($D277=\"MT\",AP277*Balance!F$50,AP277*Balance!F$51))","v":0},{"$f":"IF($D277=\"BT\",AQ277*Balance!G$49,IF($D277=\"MT\",AQ277*Balance!G$50,AQ277*Balance!G$51))","v":0},{"$f":"IF($D277=\"BT\",AR277*Balance!H$49,IF($D277=\"MT\",AR277*Balance!H$50,AR277*Balance!H$51))","v":0},{"$f":"IF($D277=\"BT\",AS277*Balance!I$49,IF($D277=\"MT\",AS277*Balance!I$50,AS277*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF277:BI277,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C360","v":"X2D"},{"$f":"+PremisaCosto!E360","v":"Et"},{"$f":"+PremisaCosto!B360","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*F278),IF($C278=\"Ep\",F278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*G278),IF($C278=\"Ep\",G278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*H278),IF($C278=\"Ep\",H278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*I278),IF($C278=\"Ep\",I278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*J278),IF($C278=\"Ep\",J278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B278)*K278),IF($C278=\"Ep\",K278,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH278:AK278,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*F278),IF($C278=\"Efp\",F278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*G278),IF($C278=\"Efp\",G278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*H278),IF($C278=\"Efp\",H278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*I278),IF($C278=\"Efp\",I278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*J278),IF($C278=\"Efp\",J278,\"\"))","v":0},{"$f":"IF($C278=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B278)*K278),IF($C278=\"Efp\",K278,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP278:AS278,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D278=\"BT\",AF278*Balance!D$45,IF($D278=\"MT\",AF278*Balance!D$46,AF278*Balance!D$47))","v":0},{"$f":"IF($D278=\"BT\",AG278*Balance!E$45,IF($D278=\"MT\",AG278*Balance!E$46,AG278*Balance!E$47))","v":0},{"$f":"IF($D278=\"BT\",AH278*Balance!F$45,IF($D278=\"MT\",AH278*Balance!F$46,AH278*Balance!F$47))","v":0},{"$f":"IF($D278=\"BT\",AI278*Balance!G$45,IF($D278=\"MT\",AI278*Balance!G$46,AI278*Balance!G$47))","v":0},{"$f":"IF($D278=\"BT\",AJ278*Balance!H$45,IF($D278=\"MT\",AJ278*Balance!H$46,AJ278*Balance!H$47))","v":0},{"$f":"IF($D278=\"BT\",AK278*Balance!I$45,IF($D278=\"MT\",AK278*Balance!I$46,AK278*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX278:BA278,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D278=\"BT\",AN278*Balance!D$49,IF($D278=\"MT\",AN278*Balance!D$50,AN278*Balance!D$51))","v":0},{"$f":"IF($D278=\"BT\",AO278*Balance!E$49,IF($D278=\"MT\",AO278*Balance!E$50,AO278*Balance!E$51))","v":0},{"$f":"IF($D278=\"BT\",AP278*Balance!F$49,IF($D278=\"MT\",AP278*Balance!F$50,AP278*Balance!F$51))","v":0},{"$f":"IF($D278=\"BT\",AQ278*Balance!G$49,IF($D278=\"MT\",AQ278*Balance!G$50,AQ278*Balance!G$51))","v":0},{"$f":"IF($D278=\"BT\",AR278*Balance!H$49,IF($D278=\"MT\",AR278*Balance!H$50,AR278*Balance!H$51))","v":0},{"$f":"IF($D278=\"BT\",AS278*Balance!I$49,IF($D278=\"MT\",AS278*Balance!I$50,AS278*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF278:BI278,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!C361","v":"X2D"},{"$f":"+PremisaCosto!E361","v":"Et"},{"$f":"+PremisaCosto!B361","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*F279),IF($C279=\"Ep\",F279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*G279),IF($C279=\"Ep\",G279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*H279),IF($C279=\"Ep\",H279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*I279),IF($C279=\"Ep\",I279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*J279),IF($C279=\"Ep\",J279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B279)*K279),IF($C279=\"Ep\",K279,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH279:AK279,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*F279),IF($C279=\"Efp\",F279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*G279),IF($C279=\"Efp\",G279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*H279),IF($C279=\"Efp\",H279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*I279),IF($C279=\"Efp\",I279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*J279),IF($C279=\"Efp\",J279,\"\"))","v":0},{"$f":"IF($C279=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B279)*K279),IF($C279=\"Efp\",K279,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP279:AS279,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D279=\"BT\",AF279*Balance!D$45,IF($D279=\"MT\",AF279*Balance!D$46,AF279*Balance!D$47))","v":0},{"$f":"IF($D279=\"BT\",AG279*Balance!E$45,IF($D279=\"MT\",AG279*Balance!E$46,AG279*Balance!E$47))","v":0},{"$f":"IF($D279=\"BT\",AH279*Balance!F$45,IF($D279=\"MT\",AH279*Balance!F$46,AH279*Balance!F$47))","v":0},{"$f":"IF($D279=\"BT\",AI279*Balance!G$45,IF($D279=\"MT\",AI279*Balance!G$46,AI279*Balance!G$47))","v":0},{"$f":"IF($D279=\"BT\",AJ279*Balance!H$45,IF($D279=\"MT\",AJ279*Balance!H$46,AJ279*Balance!H$47))","v":0},{"$f":"IF($D279=\"BT\",AK279*Balance!I$45,IF($D279=\"MT\",AK279*Balance!I$46,AK279*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX279:BA279,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D279=\"BT\",AN279*Balance!D$49,IF($D279=\"MT\",AN279*Balance!D$50,AN279*Balance!D$51))","v":0},{"$f":"IF($D279=\"BT\",AO279*Balance!E$49,IF($D279=\"MT\",AO279*Balance!E$50,AO279*Balance!E$51))","v":0},{"$f":"IF($D279=\"BT\",AP279*Balance!F$49,IF($D279=\"MT\",AP279*Balance!F$50,AP279*Balance!F$51))","v":0},{"$f":"IF($D279=\"BT\",AQ279*Balance!G$49,IF($D279=\"MT\",AQ279*Balance!G$50,AQ279*Balance!G$51))","v":0},{"$f":"IF($D279=\"BT\",AR279*Balance!H$49,IF($D279=\"MT\",AR279*Balance!H$50,AR279*Balance!H$51))","v":0},{"$f":"IF($D279=\"BT\",AS279*Balance!I$49,IF($D279=\"MT\",AS279*Balance!I$50,AS279*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF279:BI279,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C362","v":0},{"$f":"+PremisaCosto!E362","v":0},{"$f":"+PremisaCosto!B362","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z280:AC280,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*F280),IF($C280=\"Ep\",F280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*G280),IF($C280=\"Ep\",G280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*H280),IF($C280=\"Ep\",H280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*I280),IF($C280=\"Ep\",I280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*J280),IF($C280=\"Ep\",J280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B280)*K280),IF($C280=\"Ep\",K280,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH280:AK280,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*F280),IF($C280=\"Efp\",F280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*G280),IF($C280=\"Efp\",G280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*H280),IF($C280=\"Efp\",H280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*I280),IF($C280=\"Efp\",I280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*J280),IF($C280=\"Efp\",J280,\"\"))","v":""},{"$f":"IF($C280=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B280)*K280),IF($C280=\"Efp\",K280,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP280:AS280,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX280:BA280,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF280:BI280,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!C363","v":"X2D"},{"$f":"+PremisaCosto!E363","v":"Et"},{"$f":"+PremisaCosto!B363","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*F281),IF($C281=\"Ep\",F281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*G281),IF($C281=\"Ep\",G281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*H281),IF($C281=\"Ep\",H281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*I281),IF($C281=\"Ep\",I281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*J281),IF($C281=\"Ep\",J281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B281)*K281),IF($C281=\"Ep\",K281,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH281:AK281,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*F281),IF($C281=\"Efp\",F281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*G281),IF($C281=\"Efp\",G281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*H281),IF($C281=\"Efp\",H281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*I281),IF($C281=\"Efp\",I281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*J281),IF($C281=\"Efp\",J281,\"\"))","v":0},{"$f":"IF($C281=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B281)*K281),IF($C281=\"Efp\",K281,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP281:AS281,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D281=\"BT\",AF281*Balance!D$45,IF($D281=\"MT\",AF281*Balance!D$46,AF281*Balance!D$47))","v":0},{"$f":"IF($D281=\"BT\",AG281*Balance!E$45,IF($D281=\"MT\",AG281*Balance!E$46,AG281*Balance!E$47))","v":0},{"$f":"IF($D281=\"BT\",AH281*Balance!F$45,IF($D281=\"MT\",AH281*Balance!F$46,AH281*Balance!F$47))","v":0},{"$f":"IF($D281=\"BT\",AI281*Balance!G$45,IF($D281=\"MT\",AI281*Balance!G$46,AI281*Balance!G$47))","v":0},{"$f":"IF($D281=\"BT\",AJ281*Balance!H$45,IF($D281=\"MT\",AJ281*Balance!H$46,AJ281*Balance!H$47))","v":0},{"$f":"IF($D281=\"BT\",AK281*Balance!I$45,IF($D281=\"MT\",AK281*Balance!I$46,AK281*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX281:BA281,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D281=\"BT\",AN281*Balance!D$49,IF($D281=\"MT\",AN281*Balance!D$50,AN281*Balance!D$51))","v":0},{"$f":"IF($D281=\"BT\",AO281*Balance!E$49,IF($D281=\"MT\",AO281*Balance!E$50,AO281*Balance!E$51))","v":0},{"$f":"IF($D281=\"BT\",AP281*Balance!F$49,IF($D281=\"MT\",AP281*Balance!F$50,AP281*Balance!F$51))","v":0},{"$f":"IF($D281=\"BT\",AQ281*Balance!G$49,IF($D281=\"MT\",AQ281*Balance!G$50,AQ281*Balance!G$51))","v":0},{"$f":"IF($D281=\"BT\",AR281*Balance!H$49,IF($D281=\"MT\",AR281*Balance!H$50,AR281*Balance!H$51))","v":0},{"$f":"IF($D281=\"BT\",AS281*Balance!I$49,IF($D281=\"MT\",AS281*Balance!I$50,AS281*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF281:BI281,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!C364","v":"X2D"},{"$f":"+PremisaCosto!E364","v":"Et"},{"$f":"+PremisaCosto!B364","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*F282),IF($C282=\"Ep\",F282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*G282),IF($C282=\"Ep\",G282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*H282),IF($C282=\"Ep\",H282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*I282),IF($C282=\"Ep\",I282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*J282),IF($C282=\"Ep\",J282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B282)*K282),IF($C282=\"Ep\",K282,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH282:AK282,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*F282),IF($C282=\"Efp\",F282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*G282),IF($C282=\"Efp\",G282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*H282),IF($C282=\"Efp\",H282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*I282),IF($C282=\"Efp\",I282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*J282),IF($C282=\"Efp\",J282,\"\"))","v":0},{"$f":"IF($C282=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B282)*K282),IF($C282=\"Efp\",K282,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP282:AS282,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D282=\"BT\",AF282*Balance!D$45,IF($D282=\"MT\",AF282*Balance!D$46,AF282*Balance!D$47))","v":0},{"$f":"IF($D282=\"BT\",AG282*Balance!E$45,IF($D282=\"MT\",AG282*Balance!E$46,AG282*Balance!E$47))","v":0},{"$f":"IF($D282=\"BT\",AH282*Balance!F$45,IF($D282=\"MT\",AH282*Balance!F$46,AH282*Balance!F$47))","v":0},{"$f":"IF($D282=\"BT\",AI282*Balance!G$45,IF($D282=\"MT\",AI282*Balance!G$46,AI282*Balance!G$47))","v":0},{"$f":"IF($D282=\"BT\",AJ282*Balance!H$45,IF($D282=\"MT\",AJ282*Balance!H$46,AJ282*Balance!H$47))","v":0},{"$f":"IF($D282=\"BT\",AK282*Balance!I$45,IF($D282=\"MT\",AK282*Balance!I$46,AK282*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX282:BA282,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D282=\"BT\",AN282*Balance!D$49,IF($D282=\"MT\",AN282*Balance!D$50,AN282*Balance!D$51))","v":0},{"$f":"IF($D282=\"BT\",AO282*Balance!E$49,IF($D282=\"MT\",AO282*Balance!E$50,AO282*Balance!E$51))","v":0},{"$f":"IF($D282=\"BT\",AP282*Balance!F$49,IF($D282=\"MT\",AP282*Balance!F$50,AP282*Balance!F$51))","v":0},{"$f":"IF($D282=\"BT\",AQ282*Balance!G$49,IF($D282=\"MT\",AQ282*Balance!G$50,AQ282*Balance!G$51))","v":0},{"$f":"IF($D282=\"BT\",AR282*Balance!H$49,IF($D282=\"MT\",AR282*Balance!H$50,AR282*Balance!H$51))","v":0},{"$f":"IF($D282=\"BT\",AS282*Balance!I$49,IF($D282=\"MT\",AS282*Balance!I$50,AS282*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF282:BI282,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!C365","v":"X2D"},{"$f":"+PremisaCosto!E365","v":"Et"},{"$f":"+PremisaCosto!B365","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*F283),IF($C283=\"Ep\",F283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*G283),IF($C283=\"Ep\",G283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*H283),IF($C283=\"Ep\",H283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*I283),IF($C283=\"Ep\",I283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*J283),IF($C283=\"Ep\",J283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B283)*K283),IF($C283=\"Ep\",K283,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH283:AK283,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*F283),IF($C283=\"Efp\",F283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*G283),IF($C283=\"Efp\",G283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*H283),IF($C283=\"Efp\",H283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*I283),IF($C283=\"Efp\",I283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*J283),IF($C283=\"Efp\",J283,\"\"))","v":0},{"$f":"IF($C283=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B283)*K283),IF($C283=\"Efp\",K283,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP283:AS283,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D283=\"BT\",AF283*Balance!D$45,IF($D283=\"MT\",AF283*Balance!D$46,AF283*Balance!D$47))","v":0},{"$f":"IF($D283=\"BT\",AG283*Balance!E$45,IF($D283=\"MT\",AG283*Balance!E$46,AG283*Balance!E$47))","v":0},{"$f":"IF($D283=\"BT\",AH283*Balance!F$45,IF($D283=\"MT\",AH283*Balance!F$46,AH283*Balance!F$47))","v":0},{"$f":"IF($D283=\"BT\",AI283*Balance!G$45,IF($D283=\"MT\",AI283*Balance!G$46,AI283*Balance!G$47))","v":0},{"$f":"IF($D283=\"BT\",AJ283*Balance!H$45,IF($D283=\"MT\",AJ283*Balance!H$46,AJ283*Balance!H$47))","v":0},{"$f":"IF($D283=\"BT\",AK283*Balance!I$45,IF($D283=\"MT\",AK283*Balance!I$46,AK283*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX283:BA283,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D283=\"BT\",AN283*Balance!D$49,IF($D283=\"MT\",AN283*Balance!D$50,AN283*Balance!D$51))","v":0},{"$f":"IF($D283=\"BT\",AO283*Balance!E$49,IF($D283=\"MT\",AO283*Balance!E$50,AO283*Balance!E$51))","v":0},{"$f":"IF($D283=\"BT\",AP283*Balance!F$49,IF($D283=\"MT\",AP283*Balance!F$50,AP283*Balance!F$51))","v":0},{"$f":"IF($D283=\"BT\",AQ283*Balance!G$49,IF($D283=\"MT\",AQ283*Balance!G$50,AQ283*Balance!G$51))","v":0},{"$f":"IF($D283=\"BT\",AR283*Balance!H$49,IF($D283=\"MT\",AR283*Balance!H$50,AR283*Balance!H$51))","v":0},{"$f":"IF($D283=\"BT\",AS283*Balance!I$49,IF($D283=\"MT\",AS283*Balance!I$50,AS283*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF283:BI283,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!C366","v":"X2D"},{"$f":"+PremisaCosto!E366","v":"Et"},{"$f":"+PremisaCosto!B366","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*F284),IF($C284=\"Ep\",F284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*G284),IF($C284=\"Ep\",G284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*H284),IF($C284=\"Ep\",H284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*I284),IF($C284=\"Ep\",I284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*J284),IF($C284=\"Ep\",J284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B284)*K284),IF($C284=\"Ep\",K284,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH284:AK284,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*F284),IF($C284=\"Efp\",F284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*G284),IF($C284=\"Efp\",G284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*H284),IF($C284=\"Efp\",H284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*I284),IF($C284=\"Efp\",I284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*J284),IF($C284=\"Efp\",J284,\"\"))","v":0},{"$f":"IF($C284=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B284)*K284),IF($C284=\"Efp\",K284,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP284:AS284,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D284=\"BT\",AF284*Balance!D$45,IF($D284=\"MT\",AF284*Balance!D$46,AF284*Balance!D$47))","v":0},{"$f":"IF($D284=\"BT\",AG284*Balance!E$45,IF($D284=\"MT\",AG284*Balance!E$46,AG284*Balance!E$47))","v":0},{"$f":"IF($D284=\"BT\",AH284*Balance!F$45,IF($D284=\"MT\",AH284*Balance!F$46,AH284*Balance!F$47))","v":0},{"$f":"IF($D284=\"BT\",AI284*Balance!G$45,IF($D284=\"MT\",AI284*Balance!G$46,AI284*Balance!G$47))","v":0},{"$f":"IF($D284=\"BT\",AJ284*Balance!H$45,IF($D284=\"MT\",AJ284*Balance!H$46,AJ284*Balance!H$47))","v":0},{"$f":"IF($D284=\"BT\",AK284*Balance!I$45,IF($D284=\"MT\",AK284*Balance!I$46,AK284*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX284:BA284,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D284=\"BT\",AN284*Balance!D$49,IF($D284=\"MT\",AN284*Balance!D$50,AN284*Balance!D$51))","v":0},{"$f":"IF($D284=\"BT\",AO284*Balance!E$49,IF($D284=\"MT\",AO284*Balance!E$50,AO284*Balance!E$51))","v":0},{"$f":"IF($D284=\"BT\",AP284*Balance!F$49,IF($D284=\"MT\",AP284*Balance!F$50,AP284*Balance!F$51))","v":0},{"$f":"IF($D284=\"BT\",AQ284*Balance!G$49,IF($D284=\"MT\",AQ284*Balance!G$50,AQ284*Balance!G$51))","v":0},{"$f":"IF($D284=\"BT\",AR284*Balance!H$49,IF($D284=\"MT\",AR284*Balance!H$50,AR284*Balance!H$51))","v":0},{"$f":"IF($D284=\"BT\",AS284*Balance!I$49,IF($D284=\"MT\",AS284*Balance!I$50,AS284*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF284:BI284,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!C367","v":"X2D"},{"$f":"+PremisaCosto!E367","v":"Et"},{"$f":"+PremisaCosto!B367","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*F285),IF($C285=\"Ep\",F285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*G285),IF($C285=\"Ep\",G285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*H285),IF($C285=\"Ep\",H285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*I285),IF($C285=\"Ep\",I285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*J285),IF($C285=\"Ep\",J285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B285)*K285),IF($C285=\"Ep\",K285,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH285:AK285,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*F285),IF($C285=\"Efp\",F285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*G285),IF($C285=\"Efp\",G285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*H285),IF($C285=\"Efp\",H285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*I285),IF($C285=\"Efp\",I285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*J285),IF($C285=\"Efp\",J285,\"\"))","v":0},{"$f":"IF($C285=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B285)*K285),IF($C285=\"Efp\",K285,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP285:AS285,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D285=\"BT\",AF285*Balance!D$45,IF($D285=\"MT\",AF285*Balance!D$46,AF285*Balance!D$47))","v":0},{"$f":"IF($D285=\"BT\",AG285*Balance!E$45,IF($D285=\"MT\",AG285*Balance!E$46,AG285*Balance!E$47))","v":0},{"$f":"IF($D285=\"BT\",AH285*Balance!F$45,IF($D285=\"MT\",AH285*Balance!F$46,AH285*Balance!F$47))","v":0},{"$f":"IF($D285=\"BT\",AI285*Balance!G$45,IF($D285=\"MT\",AI285*Balance!G$46,AI285*Balance!G$47))","v":0},{"$f":"IF($D285=\"BT\",AJ285*Balance!H$45,IF($D285=\"MT\",AJ285*Balance!H$46,AJ285*Balance!H$47))","v":0},{"$f":"IF($D285=\"BT\",AK285*Balance!I$45,IF($D285=\"MT\",AK285*Balance!I$46,AK285*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX285:BA285,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D285=\"BT\",AN285*Balance!D$49,IF($D285=\"MT\",AN285*Balance!D$50,AN285*Balance!D$51))","v":0},{"$f":"IF($D285=\"BT\",AO285*Balance!E$49,IF($D285=\"MT\",AO285*Balance!E$50,AO285*Balance!E$51))","v":0},{"$f":"IF($D285=\"BT\",AP285*Balance!F$49,IF($D285=\"MT\",AP285*Balance!F$50,AP285*Balance!F$51))","v":0},{"$f":"IF($D285=\"BT\",AQ285*Balance!G$49,IF($D285=\"MT\",AQ285*Balance!G$50,AQ285*Balance!G$51))","v":0},{"$f":"IF($D285=\"BT\",AR285*Balance!H$49,IF($D285=\"MT\",AR285*Balance!H$50,AR285*Balance!H$51))","v":0},{"$f":"IF($D285=\"BT\",AS285*Balance!I$49,IF($D285=\"MT\",AS285*Balance!I$50,AS285*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF285:BI285,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!C368","v":"X2D"},{"$f":"+PremisaCosto!E368","v":"Et"},{"$f":"+PremisaCosto!B368","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*F286),IF($C286=\"Ep\",F286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*G286),IF($C286=\"Ep\",G286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*H286),IF($C286=\"Ep\",H286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*I286),IF($C286=\"Ep\",I286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*J286),IF($C286=\"Ep\",J286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B286)*K286),IF($C286=\"Ep\",K286,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH286:AK286,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*F286),IF($C286=\"Efp\",F286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*G286),IF($C286=\"Efp\",G286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*H286),IF($C286=\"Efp\",H286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*I286),IF($C286=\"Efp\",I286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*J286),IF($C286=\"Efp\",J286,\"\"))","v":0},{"$f":"IF($C286=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B286)*K286),IF($C286=\"Efp\",K286,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP286:AS286,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D286=\"BT\",AF286*Balance!D$45,IF($D286=\"MT\",AF286*Balance!D$46,AF286*Balance!D$47))","v":0},{"$f":"IF($D286=\"BT\",AG286*Balance!E$45,IF($D286=\"MT\",AG286*Balance!E$46,AG286*Balance!E$47))","v":0},{"$f":"IF($D286=\"BT\",AH286*Balance!F$45,IF($D286=\"MT\",AH286*Balance!F$46,AH286*Balance!F$47))","v":0},{"$f":"IF($D286=\"BT\",AI286*Balance!G$45,IF($D286=\"MT\",AI286*Balance!G$46,AI286*Balance!G$47))","v":0},{"$f":"IF($D286=\"BT\",AJ286*Balance!H$45,IF($D286=\"MT\",AJ286*Balance!H$46,AJ286*Balance!H$47))","v":0},{"$f":"IF($D286=\"BT\",AK286*Balance!I$45,IF($D286=\"MT\",AK286*Balance!I$46,AK286*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX286:BA286,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D286=\"BT\",AN286*Balance!D$49,IF($D286=\"MT\",AN286*Balance!D$50,AN286*Balance!D$51))","v":0},{"$f":"IF($D286=\"BT\",AO286*Balance!E$49,IF($D286=\"MT\",AO286*Balance!E$50,AO286*Balance!E$51))","v":0},{"$f":"IF($D286=\"BT\",AP286*Balance!F$49,IF($D286=\"MT\",AP286*Balance!F$50,AP286*Balance!F$51))","v":0},{"$f":"IF($D286=\"BT\",AQ286*Balance!G$49,IF($D286=\"MT\",AQ286*Balance!G$50,AQ286*Balance!G$51))","v":0},{"$f":"IF($D286=\"BT\",AR286*Balance!H$49,IF($D286=\"MT\",AR286*Balance!H$50,AR286*Balance!H$51))","v":0},{"$f":"IF($D286=\"BT\",AS286*Balance!I$49,IF($D286=\"MT\",AS286*Balance!I$50,AS286*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF286:BI286,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!C369","v":"X2D"},{"$f":"+PremisaCosto!E369","v":"Et"},{"$f":"+PremisaCosto!B369","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*F287),IF($C287=\"Ep\",F287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*G287),IF($C287=\"Ep\",G287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*H287),IF($C287=\"Ep\",H287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*I287),IF($C287=\"Ep\",I287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*J287),IF($C287=\"Ep\",J287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B287)*K287),IF($C287=\"Ep\",K287,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH287:AK287,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*F287),IF($C287=\"Efp\",F287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*G287),IF($C287=\"Efp\",G287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*H287),IF($C287=\"Efp\",H287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*I287),IF($C287=\"Efp\",I287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*J287),IF($C287=\"Efp\",J287,\"\"))","v":0},{"$f":"IF($C287=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B287)*K287),IF($C287=\"Efp\",K287,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP287:AS287,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D287=\"BT\",AF287*Balance!D$45,IF($D287=\"MT\",AF287*Balance!D$46,AF287*Balance!D$47))","v":0},{"$f":"IF($D287=\"BT\",AG287*Balance!E$45,IF($D287=\"MT\",AG287*Balance!E$46,AG287*Balance!E$47))","v":0},{"$f":"IF($D287=\"BT\",AH287*Balance!F$45,IF($D287=\"MT\",AH287*Balance!F$46,AH287*Balance!F$47))","v":0},{"$f":"IF($D287=\"BT\",AI287*Balance!G$45,IF($D287=\"MT\",AI287*Balance!G$46,AI287*Balance!G$47))","v":0},{"$f":"IF($D287=\"BT\",AJ287*Balance!H$45,IF($D287=\"MT\",AJ287*Balance!H$46,AJ287*Balance!H$47))","v":0},{"$f":"IF($D287=\"BT\",AK287*Balance!I$45,IF($D287=\"MT\",AK287*Balance!I$46,AK287*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX287:BA287,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D287=\"BT\",AN287*Balance!D$49,IF($D287=\"MT\",AN287*Balance!D$50,AN287*Balance!D$51))","v":0},{"$f":"IF($D287=\"BT\",AO287*Balance!E$49,IF($D287=\"MT\",AO287*Balance!E$50,AO287*Balance!E$51))","v":0},{"$f":"IF($D287=\"BT\",AP287*Balance!F$49,IF($D287=\"MT\",AP287*Balance!F$50,AP287*Balance!F$51))","v":0},{"$f":"IF($D287=\"BT\",AQ287*Balance!G$49,IF($D287=\"MT\",AQ287*Balance!G$50,AQ287*Balance!G$51))","v":0},{"$f":"IF($D287=\"BT\",AR287*Balance!H$49,IF($D287=\"MT\",AR287*Balance!H$50,AR287*Balance!H$51))","v":0},{"$f":"IF($D287=\"BT\",AS287*Balance!I$49,IF($D287=\"MT\",AS287*Balance!I$50,AS287*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF287:BI287,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!C370","v":"X2D"},{"$f":"+PremisaCosto!E370","v":"Et"},{"$f":"+PremisaCosto!B370","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*F288),IF($C288=\"Ep\",F288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*G288),IF($C288=\"Ep\",G288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*H288),IF($C288=\"Ep\",H288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*I288),IF($C288=\"Ep\",I288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*J288),IF($C288=\"Ep\",J288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B288)*K288),IF($C288=\"Ep\",K288,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH288:AK288,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*F288),IF($C288=\"Efp\",F288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*G288),IF($C288=\"Efp\",G288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*H288),IF($C288=\"Efp\",H288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*I288),IF($C288=\"Efp\",I288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*J288),IF($C288=\"Efp\",J288,\"\"))","v":0},{"$f":"IF($C288=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B288)*K288),IF($C288=\"Efp\",K288,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP288:AS288,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D288=\"BT\",AF288*Balance!D$45,IF($D288=\"MT\",AF288*Balance!D$46,AF288*Balance!D$47))","v":0},{"$f":"IF($D288=\"BT\",AG288*Balance!E$45,IF($D288=\"MT\",AG288*Balance!E$46,AG288*Balance!E$47))","v":0},{"$f":"IF($D288=\"BT\",AH288*Balance!F$45,IF($D288=\"MT\",AH288*Balance!F$46,AH288*Balance!F$47))","v":0},{"$f":"IF($D288=\"BT\",AI288*Balance!G$45,IF($D288=\"MT\",AI288*Balance!G$46,AI288*Balance!G$47))","v":0},{"$f":"IF($D288=\"BT\",AJ288*Balance!H$45,IF($D288=\"MT\",AJ288*Balance!H$46,AJ288*Balance!H$47))","v":0},{"$f":"IF($D288=\"BT\",AK288*Balance!I$45,IF($D288=\"MT\",AK288*Balance!I$46,AK288*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX288:BA288,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D288=\"BT\",AN288*Balance!D$49,IF($D288=\"MT\",AN288*Balance!D$50,AN288*Balance!D$51))","v":0},{"$f":"IF($D288=\"BT\",AO288*Balance!E$49,IF($D288=\"MT\",AO288*Balance!E$50,AO288*Balance!E$51))","v":0},{"$f":"IF($D288=\"BT\",AP288*Balance!F$49,IF($D288=\"MT\",AP288*Balance!F$50,AP288*Balance!F$51))","v":0},{"$f":"IF($D288=\"BT\",AQ288*Balance!G$49,IF($D288=\"MT\",AQ288*Balance!G$50,AQ288*Balance!G$51))","v":0},{"$f":"IF($D288=\"BT\",AR288*Balance!H$49,IF($D288=\"MT\",AR288*Balance!H$50,AR288*Balance!H$51))","v":0},{"$f":"IF($D288=\"BT\",AS288*Balance!I$49,IF($D288=\"MT\",AS288*Balance!I$50,AS288*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF288:BI288,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C371","v":"X2D"},{"$f":"+PremisaCosto!E371","v":"Et"},{"$f":"+PremisaCosto!B371","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*F289),IF($C289=\"Ep\",F289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*G289),IF($C289=\"Ep\",G289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*H289),IF($C289=\"Ep\",H289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*I289),IF($C289=\"Ep\",I289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*J289),IF($C289=\"Ep\",J289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B289)*K289),IF($C289=\"Ep\",K289,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH289:AK289,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*F289),IF($C289=\"Efp\",F289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*G289),IF($C289=\"Efp\",G289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*H289),IF($C289=\"Efp\",H289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*I289),IF($C289=\"Efp\",I289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*J289),IF($C289=\"Efp\",J289,\"\"))","v":0},{"$f":"IF($C289=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B289)*K289),IF($C289=\"Efp\",K289,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP289:AS289,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D289=\"BT\",AF289*Balance!D$45,IF($D289=\"MT\",AF289*Balance!D$46,AF289*Balance!D$47))","v":0},{"$f":"IF($D289=\"BT\",AG289*Balance!E$45,IF($D289=\"MT\",AG289*Balance!E$46,AG289*Balance!E$47))","v":0},{"$f":"IF($D289=\"BT\",AH289*Balance!F$45,IF($D289=\"MT\",AH289*Balance!F$46,AH289*Balance!F$47))","v":0},{"$f":"IF($D289=\"BT\",AI289*Balance!G$45,IF($D289=\"MT\",AI289*Balance!G$46,AI289*Balance!G$47))","v":0},{"$f":"IF($D289=\"BT\",AJ289*Balance!H$45,IF($D289=\"MT\",AJ289*Balance!H$46,AJ289*Balance!H$47))","v":0},{"$f":"IF($D289=\"BT\",AK289*Balance!I$45,IF($D289=\"MT\",AK289*Balance!I$46,AK289*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX289:BA289,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D289=\"BT\",AN289*Balance!D$49,IF($D289=\"MT\",AN289*Balance!D$50,AN289*Balance!D$51))","v":0},{"$f":"IF($D289=\"BT\",AO289*Balance!E$49,IF($D289=\"MT\",AO289*Balance!E$50,AO289*Balance!E$51))","v":0},{"$f":"IF($D289=\"BT\",AP289*Balance!F$49,IF($D289=\"MT\",AP289*Balance!F$50,AP289*Balance!F$51))","v":0},{"$f":"IF($D289=\"BT\",AQ289*Balance!G$49,IF($D289=\"MT\",AQ289*Balance!G$50,AQ289*Balance!G$51))","v":0},{"$f":"IF($D289=\"BT\",AR289*Balance!H$49,IF($D289=\"MT\",AR289*Balance!H$50,AR289*Balance!H$51))","v":0},{"$f":"IF($D289=\"BT\",AS289*Balance!I$49,IF($D289=\"MT\",AS289*Balance!I$50,AS289*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF289:BI289,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!C372","v":"X2D"},{"$f":"+PremisaCosto!E372","v":"Et"},{"$f":"+PremisaCosto!B372","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*F290),IF($C290=\"Ep\",F290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*G290),IF($C290=\"Ep\",G290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*H290),IF($C290=\"Ep\",H290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*I290),IF($C290=\"Ep\",I290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*J290),IF($C290=\"Ep\",J290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B290)*K290),IF($C290=\"Ep\",K290,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH290:AK290,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*F290),IF($C290=\"Efp\",F290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*G290),IF($C290=\"Efp\",G290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*H290),IF($C290=\"Efp\",H290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*I290),IF($C290=\"Efp\",I290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*J290),IF($C290=\"Efp\",J290,\"\"))","v":0},{"$f":"IF($C290=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B290)*K290),IF($C290=\"Efp\",K290,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP290:AS290,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D290=\"BT\",AF290*Balance!D$45,IF($D290=\"MT\",AF290*Balance!D$46,AF290*Balance!D$47))","v":0},{"$f":"IF($D290=\"BT\",AG290*Balance!E$45,IF($D290=\"MT\",AG290*Balance!E$46,AG290*Balance!E$47))","v":0},{"$f":"IF($D290=\"BT\",AH290*Balance!F$45,IF($D290=\"MT\",AH290*Balance!F$46,AH290*Balance!F$47))","v":0},{"$f":"IF($D290=\"BT\",AI290*Balance!G$45,IF($D290=\"MT\",AI290*Balance!G$46,AI290*Balance!G$47))","v":0},{"$f":"IF($D290=\"BT\",AJ290*Balance!H$45,IF($D290=\"MT\",AJ290*Balance!H$46,AJ290*Balance!H$47))","v":0},{"$f":"IF($D290=\"BT\",AK290*Balance!I$45,IF($D290=\"MT\",AK290*Balance!I$46,AK290*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX290:BA290,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D290=\"BT\",AN290*Balance!D$49,IF($D290=\"MT\",AN290*Balance!D$50,AN290*Balance!D$51))","v":0},{"$f":"IF($D290=\"BT\",AO290*Balance!E$49,IF($D290=\"MT\",AO290*Balance!E$50,AO290*Balance!E$51))","v":0},{"$f":"IF($D290=\"BT\",AP290*Balance!F$49,IF($D290=\"MT\",AP290*Balance!F$50,AP290*Balance!F$51))","v":0},{"$f":"IF($D290=\"BT\",AQ290*Balance!G$49,IF($D290=\"MT\",AQ290*Balance!G$50,AQ290*Balance!G$51))","v":0},{"$f":"IF($D290=\"BT\",AR290*Balance!H$49,IF($D290=\"MT\",AR290*Balance!H$50,AR290*Balance!H$51))","v":0},{"$f":"IF($D290=\"BT\",AS290*Balance!I$49,IF($D290=\"MT\",AS290*Balance!I$50,AS290*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF290:BI290,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C373","v":0},{"$f":"+PremisaCosto!E373","v":0},{"$f":"+PremisaCosto!B373","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z291:AC291,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*F291),IF($C291=\"Ep\",F291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*G291),IF($C291=\"Ep\",G291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*H291),IF($C291=\"Ep\",H291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*I291),IF($C291=\"Ep\",I291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*J291),IF($C291=\"Ep\",J291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B291)*K291),IF($C291=\"Ep\",K291,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH291:AK291,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*F291),IF($C291=\"Efp\",F291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*G291),IF($C291=\"Efp\",G291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*H291),IF($C291=\"Efp\",H291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*I291),IF($C291=\"Efp\",I291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*J291),IF($C291=\"Efp\",J291,\"\"))","v":""},{"$f":"IF($C291=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B291)*K291),IF($C291=\"Efp\",K291,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP291:AS291,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX291:BA291,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF291:BI291,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!C374","v":"X2D"},{"$f":"+PremisaCosto!E374","v":"Et"},{"$f":"+PremisaCosto!B374","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*F292),IF($C292=\"Ep\",F292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*G292),IF($C292=\"Ep\",G292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*H292),IF($C292=\"Ep\",H292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*I292),IF($C292=\"Ep\",I292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*J292),IF($C292=\"Ep\",J292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B292)*K292),IF($C292=\"Ep\",K292,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH292:AK292,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*F292),IF($C292=\"Efp\",F292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*G292),IF($C292=\"Efp\",G292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*H292),IF($C292=\"Efp\",H292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*I292),IF($C292=\"Efp\",I292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*J292),IF($C292=\"Efp\",J292,\"\"))","v":0},{"$f":"IF($C292=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B292)*K292),IF($C292=\"Efp\",K292,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP292:AS292,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D292=\"BT\",AF292*Balance!D$45,IF($D292=\"MT\",AF292*Balance!D$46,AF292*Balance!D$47))","v":0},{"$f":"IF($D292=\"BT\",AG292*Balance!E$45,IF($D292=\"MT\",AG292*Balance!E$46,AG292*Balance!E$47))","v":0},{"$f":"IF($D292=\"BT\",AH292*Balance!F$45,IF($D292=\"MT\",AH292*Balance!F$46,AH292*Balance!F$47))","v":0},{"$f":"IF($D292=\"BT\",AI292*Balance!G$45,IF($D292=\"MT\",AI292*Balance!G$46,AI292*Balance!G$47))","v":0},{"$f":"IF($D292=\"BT\",AJ292*Balance!H$45,IF($D292=\"MT\",AJ292*Balance!H$46,AJ292*Balance!H$47))","v":0},{"$f":"IF($D292=\"BT\",AK292*Balance!I$45,IF($D292=\"MT\",AK292*Balance!I$46,AK292*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX292:BA292,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D292=\"BT\",AN292*Balance!D$49,IF($D292=\"MT\",AN292*Balance!D$50,AN292*Balance!D$51))","v":0},{"$f":"IF($D292=\"BT\",AO292*Balance!E$49,IF($D292=\"MT\",AO292*Balance!E$50,AO292*Balance!E$51))","v":0},{"$f":"IF($D292=\"BT\",AP292*Balance!F$49,IF($D292=\"MT\",AP292*Balance!F$50,AP292*Balance!F$51))","v":0},{"$f":"IF($D292=\"BT\",AQ292*Balance!G$49,IF($D292=\"MT\",AQ292*Balance!G$50,AQ292*Balance!G$51))","v":0},{"$f":"IF($D292=\"BT\",AR292*Balance!H$49,IF($D292=\"MT\",AR292*Balance!H$50,AR292*Balance!H$51))","v":0},{"$f":"IF($D292=\"BT\",AS292*Balance!I$49,IF($D292=\"MT\",AS292*Balance!I$50,AS292*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF292:BI292,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!C375","v":"X2D"},{"$f":"+PremisaCosto!E375","v":"Et"},{"$f":"+PremisaCosto!B375","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*F293),IF($C293=\"Ep\",F293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*G293),IF($C293=\"Ep\",G293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*H293),IF($C293=\"Ep\",H293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*I293),IF($C293=\"Ep\",I293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*J293),IF($C293=\"Ep\",J293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B293)*K293),IF($C293=\"Ep\",K293,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH293:AK293,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*F293),IF($C293=\"Efp\",F293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*G293),IF($C293=\"Efp\",G293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*H293),IF($C293=\"Efp\",H293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*I293),IF($C293=\"Efp\",I293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*J293),IF($C293=\"Efp\",J293,\"\"))","v":0},{"$f":"IF($C293=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B293)*K293),IF($C293=\"Efp\",K293,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP293:AS293,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D293=\"BT\",AF293*Balance!D$45,IF($D293=\"MT\",AF293*Balance!D$46,AF293*Balance!D$47))","v":0},{"$f":"IF($D293=\"BT\",AG293*Balance!E$45,IF($D293=\"MT\",AG293*Balance!E$46,AG293*Balance!E$47))","v":0},{"$f":"IF($D293=\"BT\",AH293*Balance!F$45,IF($D293=\"MT\",AH293*Balance!F$46,AH293*Balance!F$47))","v":0},{"$f":"IF($D293=\"BT\",AI293*Balance!G$45,IF($D293=\"MT\",AI293*Balance!G$46,AI293*Balance!G$47))","v":0},{"$f":"IF($D293=\"BT\",AJ293*Balance!H$45,IF($D293=\"MT\",AJ293*Balance!H$46,AJ293*Balance!H$47))","v":0},{"$f":"IF($D293=\"BT\",AK293*Balance!I$45,IF($D293=\"MT\",AK293*Balance!I$46,AK293*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX293:BA293,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D293=\"BT\",AN293*Balance!D$49,IF($D293=\"MT\",AN293*Balance!D$50,AN293*Balance!D$51))","v":0},{"$f":"IF($D293=\"BT\",AO293*Balance!E$49,IF($D293=\"MT\",AO293*Balance!E$50,AO293*Balance!E$51))","v":0},{"$f":"IF($D293=\"BT\",AP293*Balance!F$49,IF($D293=\"MT\",AP293*Balance!F$50,AP293*Balance!F$51))","v":0},{"$f":"IF($D293=\"BT\",AQ293*Balance!G$49,IF($D293=\"MT\",AQ293*Balance!G$50,AQ293*Balance!G$51))","v":0},{"$f":"IF($D293=\"BT\",AR293*Balance!H$49,IF($D293=\"MT\",AR293*Balance!H$50,AR293*Balance!H$51))","v":0},{"$f":"IF($D293=\"BT\",AS293*Balance!I$49,IF($D293=\"MT\",AS293*Balance!I$50,AS293*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF293:BI293,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!C376","v":"X2D"},{"$f":"+PremisaCosto!E376","v":"Et"},{"$f":"+PremisaCosto!B376","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*F294),IF($C294=\"Ep\",F294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*G294),IF($C294=\"Ep\",G294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*H294),IF($C294=\"Ep\",H294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*I294),IF($C294=\"Ep\",I294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*J294),IF($C294=\"Ep\",J294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B294)*K294),IF($C294=\"Ep\",K294,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH294:AK294,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*F294),IF($C294=\"Efp\",F294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*G294),IF($C294=\"Efp\",G294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*H294),IF($C294=\"Efp\",H294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*I294),IF($C294=\"Efp\",I294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*J294),IF($C294=\"Efp\",J294,\"\"))","v":0},{"$f":"IF($C294=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B294)*K294),IF($C294=\"Efp\",K294,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP294:AS294,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D294=\"BT\",AF294*Balance!D$45,IF($D294=\"MT\",AF294*Balance!D$46,AF294*Balance!D$47))","v":0},{"$f":"IF($D294=\"BT\",AG294*Balance!E$45,IF($D294=\"MT\",AG294*Balance!E$46,AG294*Balance!E$47))","v":0},{"$f":"IF($D294=\"BT\",AH294*Balance!F$45,IF($D294=\"MT\",AH294*Balance!F$46,AH294*Balance!F$47))","v":0},{"$f":"IF($D294=\"BT\",AI294*Balance!G$45,IF($D294=\"MT\",AI294*Balance!G$46,AI294*Balance!G$47))","v":0},{"$f":"IF($D294=\"BT\",AJ294*Balance!H$45,IF($D294=\"MT\",AJ294*Balance!H$46,AJ294*Balance!H$47))","v":0},{"$f":"IF($D294=\"BT\",AK294*Balance!I$45,IF($D294=\"MT\",AK294*Balance!I$46,AK294*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX294:BA294,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D294=\"BT\",AN294*Balance!D$49,IF($D294=\"MT\",AN294*Balance!D$50,AN294*Balance!D$51))","v":0},{"$f":"IF($D294=\"BT\",AO294*Balance!E$49,IF($D294=\"MT\",AO294*Balance!E$50,AO294*Balance!E$51))","v":0},{"$f":"IF($D294=\"BT\",AP294*Balance!F$49,IF($D294=\"MT\",AP294*Balance!F$50,AP294*Balance!F$51))","v":0},{"$f":"IF($D294=\"BT\",AQ294*Balance!G$49,IF($D294=\"MT\",AQ294*Balance!G$50,AQ294*Balance!G$51))","v":0},{"$f":"IF($D294=\"BT\",AR294*Balance!H$49,IF($D294=\"MT\",AR294*Balance!H$50,AR294*Balance!H$51))","v":0},{"$f":"IF($D294=\"BT\",AS294*Balance!I$49,IF($D294=\"MT\",AS294*Balance!I$50,AS294*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF294:BI294,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!C377","v":"X2D"},{"$f":"+PremisaCosto!E377","v":"Et"},{"$f":"+PremisaCosto!B377","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*F295),IF($C295=\"Ep\",F295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*G295),IF($C295=\"Ep\",G295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*H295),IF($C295=\"Ep\",H295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*I295),IF($C295=\"Ep\",I295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*J295),IF($C295=\"Ep\",J295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B295)*K295),IF($C295=\"Ep\",K295,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH295:AK295,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*F295),IF($C295=\"Efp\",F295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*G295),IF($C295=\"Efp\",G295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*H295),IF($C295=\"Efp\",H295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*I295),IF($C295=\"Efp\",I295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*J295),IF($C295=\"Efp\",J295,\"\"))","v":0},{"$f":"IF($C295=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B295)*K295),IF($C295=\"Efp\",K295,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP295:AS295,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D295=\"BT\",AF295*Balance!D$45,IF($D295=\"MT\",AF295*Balance!D$46,AF295*Balance!D$47))","v":0},{"$f":"IF($D295=\"BT\",AG295*Balance!E$45,IF($D295=\"MT\",AG295*Balance!E$46,AG295*Balance!E$47))","v":0},{"$f":"IF($D295=\"BT\",AH295*Balance!F$45,IF($D295=\"MT\",AH295*Balance!F$46,AH295*Balance!F$47))","v":0},{"$f":"IF($D295=\"BT\",AI295*Balance!G$45,IF($D295=\"MT\",AI295*Balance!G$46,AI295*Balance!G$47))","v":0},{"$f":"IF($D295=\"BT\",AJ295*Balance!H$45,IF($D295=\"MT\",AJ295*Balance!H$46,AJ295*Balance!H$47))","v":0},{"$f":"IF($D295=\"BT\",AK295*Balance!I$45,IF($D295=\"MT\",AK295*Balance!I$46,AK295*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX295:BA295,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D295=\"BT\",AN295*Balance!D$49,IF($D295=\"MT\",AN295*Balance!D$50,AN295*Balance!D$51))","v":0},{"$f":"IF($D295=\"BT\",AO295*Balance!E$49,IF($D295=\"MT\",AO295*Balance!E$50,AO295*Balance!E$51))","v":0},{"$f":"IF($D295=\"BT\",AP295*Balance!F$49,IF($D295=\"MT\",AP295*Balance!F$50,AP295*Balance!F$51))","v":0},{"$f":"IF($D295=\"BT\",AQ295*Balance!G$49,IF($D295=\"MT\",AQ295*Balance!G$50,AQ295*Balance!G$51))","v":0},{"$f":"IF($D295=\"BT\",AR295*Balance!H$49,IF($D295=\"MT\",AR295*Balance!H$50,AR295*Balance!H$51))","v":0},{"$f":"IF($D295=\"BT\",AS295*Balance!I$49,IF($D295=\"MT\",AS295*Balance!I$50,AS295*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF295:BI295,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!C378","v":"X2D"},{"$f":"+PremisaCosto!E378","v":"Et"},{"$f":"+PremisaCosto!B378","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*F296),IF($C296=\"Ep\",F296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*G296),IF($C296=\"Ep\",G296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*H296),IF($C296=\"Ep\",H296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*I296),IF($C296=\"Ep\",I296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*J296),IF($C296=\"Ep\",J296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B296)*K296),IF($C296=\"Ep\",K296,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH296:AK296,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*F296),IF($C296=\"Efp\",F296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*G296),IF($C296=\"Efp\",G296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*H296),IF($C296=\"Efp\",H296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*I296),IF($C296=\"Efp\",I296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*J296),IF($C296=\"Efp\",J296,\"\"))","v":0},{"$f":"IF($C296=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B296)*K296),IF($C296=\"Efp\",K296,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP296:AS296,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D296=\"BT\",AF296*Balance!D$45,IF($D296=\"MT\",AF296*Balance!D$46,AF296*Balance!D$47))","v":0},{"$f":"IF($D296=\"BT\",AG296*Balance!E$45,IF($D296=\"MT\",AG296*Balance!E$46,AG296*Balance!E$47))","v":0},{"$f":"IF($D296=\"BT\",AH296*Balance!F$45,IF($D296=\"MT\",AH296*Balance!F$46,AH296*Balance!F$47))","v":0},{"$f":"IF($D296=\"BT\",AI296*Balance!G$45,IF($D296=\"MT\",AI296*Balance!G$46,AI296*Balance!G$47))","v":0},{"$f":"IF($D296=\"BT\",AJ296*Balance!H$45,IF($D296=\"MT\",AJ296*Balance!H$46,AJ296*Balance!H$47))","v":0},{"$f":"IF($D296=\"BT\",AK296*Balance!I$45,IF($D296=\"MT\",AK296*Balance!I$46,AK296*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX296:BA296,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D296=\"BT\",AN296*Balance!D$49,IF($D296=\"MT\",AN296*Balance!D$50,AN296*Balance!D$51))","v":0},{"$f":"IF($D296=\"BT\",AO296*Balance!E$49,IF($D296=\"MT\",AO296*Balance!E$50,AO296*Balance!E$51))","v":0},{"$f":"IF($D296=\"BT\",AP296*Balance!F$49,IF($D296=\"MT\",AP296*Balance!F$50,AP296*Balance!F$51))","v":0},{"$f":"IF($D296=\"BT\",AQ296*Balance!G$49,IF($D296=\"MT\",AQ296*Balance!G$50,AQ296*Balance!G$51))","v":0},{"$f":"IF($D296=\"BT\",AR296*Balance!H$49,IF($D296=\"MT\",AR296*Balance!H$50,AR296*Balance!H$51))","v":0},{"$f":"IF($D296=\"BT\",AS296*Balance!I$49,IF($D296=\"MT\",AS296*Balance!I$50,AS296*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF296:BI296,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!C379","v":"X2D"},{"$f":"+PremisaCosto!E379","v":"Et"},{"$f":"+PremisaCosto!B379","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*F297),IF($C297=\"Ep\",F297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*G297),IF($C297=\"Ep\",G297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*H297),IF($C297=\"Ep\",H297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*I297),IF($C297=\"Ep\",I297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*J297),IF($C297=\"Ep\",J297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B297)*K297),IF($C297=\"Ep\",K297,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH297:AK297,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*F297),IF($C297=\"Efp\",F297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*G297),IF($C297=\"Efp\",G297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*H297),IF($C297=\"Efp\",H297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*I297),IF($C297=\"Efp\",I297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*J297),IF($C297=\"Efp\",J297,\"\"))","v":0},{"$f":"IF($C297=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B297)*K297),IF($C297=\"Efp\",K297,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP297:AS297,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D297=\"BT\",AF297*Balance!D$45,IF($D297=\"MT\",AF297*Balance!D$46,AF297*Balance!D$47))","v":0},{"$f":"IF($D297=\"BT\",AG297*Balance!E$45,IF($D297=\"MT\",AG297*Balance!E$46,AG297*Balance!E$47))","v":0},{"$f":"IF($D297=\"BT\",AH297*Balance!F$45,IF($D297=\"MT\",AH297*Balance!F$46,AH297*Balance!F$47))","v":0},{"$f":"IF($D297=\"BT\",AI297*Balance!G$45,IF($D297=\"MT\",AI297*Balance!G$46,AI297*Balance!G$47))","v":0},{"$f":"IF($D297=\"BT\",AJ297*Balance!H$45,IF($D297=\"MT\",AJ297*Balance!H$46,AJ297*Balance!H$47))","v":0},{"$f":"IF($D297=\"BT\",AK297*Balance!I$45,IF($D297=\"MT\",AK297*Balance!I$46,AK297*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX297:BA297,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D297=\"BT\",AN297*Balance!D$49,IF($D297=\"MT\",AN297*Balance!D$50,AN297*Balance!D$51))","v":0},{"$f":"IF($D297=\"BT\",AO297*Balance!E$49,IF($D297=\"MT\",AO297*Balance!E$50,AO297*Balance!E$51))","v":0},{"$f":"IF($D297=\"BT\",AP297*Balance!F$49,IF($D297=\"MT\",AP297*Balance!F$50,AP297*Balance!F$51))","v":0},{"$f":"IF($D297=\"BT\",AQ297*Balance!G$49,IF($D297=\"MT\",AQ297*Balance!G$50,AQ297*Balance!G$51))","v":0},{"$f":"IF($D297=\"BT\",AR297*Balance!H$49,IF($D297=\"MT\",AR297*Balance!H$50,AR297*Balance!H$51))","v":0},{"$f":"IF($D297=\"BT\",AS297*Balance!I$49,IF($D297=\"MT\",AS297*Balance!I$50,AS297*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF297:BI297,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!C380","v":"X2D"},{"$f":"+PremisaCosto!E380","v":"Et"},{"$f":"+PremisaCosto!B380","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*F298),IF($C298=\"Ep\",F298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*G298),IF($C298=\"Ep\",G298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*H298),IF($C298=\"Ep\",H298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*I298),IF($C298=\"Ep\",I298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*J298),IF($C298=\"Ep\",J298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B298)*K298),IF($C298=\"Ep\",K298,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH298:AK298,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*F298),IF($C298=\"Efp\",F298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*G298),IF($C298=\"Efp\",G298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*H298),IF($C298=\"Efp\",H298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*I298),IF($C298=\"Efp\",I298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*J298),IF($C298=\"Efp\",J298,\"\"))","v":0},{"$f":"IF($C298=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B298)*K298),IF($C298=\"Efp\",K298,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP298:AS298,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D298=\"BT\",AF298*Balance!D$45,IF($D298=\"MT\",AF298*Balance!D$46,AF298*Balance!D$47))","v":0},{"$f":"IF($D298=\"BT\",AG298*Balance!E$45,IF($D298=\"MT\",AG298*Balance!E$46,AG298*Balance!E$47))","v":0},{"$f":"IF($D298=\"BT\",AH298*Balance!F$45,IF($D298=\"MT\",AH298*Balance!F$46,AH298*Balance!F$47))","v":0},{"$f":"IF($D298=\"BT\",AI298*Balance!G$45,IF($D298=\"MT\",AI298*Balance!G$46,AI298*Balance!G$47))","v":0},{"$f":"IF($D298=\"BT\",AJ298*Balance!H$45,IF($D298=\"MT\",AJ298*Balance!H$46,AJ298*Balance!H$47))","v":0},{"$f":"IF($D298=\"BT\",AK298*Balance!I$45,IF($D298=\"MT\",AK298*Balance!I$46,AK298*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX298:BA298,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D298=\"BT\",AN298*Balance!D$49,IF($D298=\"MT\",AN298*Balance!D$50,AN298*Balance!D$51))","v":0},{"$f":"IF($D298=\"BT\",AO298*Balance!E$49,IF($D298=\"MT\",AO298*Balance!E$50,AO298*Balance!E$51))","v":0},{"$f":"IF($D298=\"BT\",AP298*Balance!F$49,IF($D298=\"MT\",AP298*Balance!F$50,AP298*Balance!F$51))","v":0},{"$f":"IF($D298=\"BT\",AQ298*Balance!G$49,IF($D298=\"MT\",AQ298*Balance!G$50,AQ298*Balance!G$51))","v":0},{"$f":"IF($D298=\"BT\",AR298*Balance!H$49,IF($D298=\"MT\",AR298*Balance!H$50,AR298*Balance!H$51))","v":0},{"$f":"IF($D298=\"BT\",AS298*Balance!I$49,IF($D298=\"MT\",AS298*Balance!I$50,AS298*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF298:BI298,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!C381","v":"X2D"},{"$f":"+PremisaCosto!E381","v":"Et"},{"$f":"+PremisaCosto!B381","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*F299),IF($C299=\"Ep\",F299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*G299),IF($C299=\"Ep\",G299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*H299),IF($C299=\"Ep\",H299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*I299),IF($C299=\"Ep\",I299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*J299),IF($C299=\"Ep\",J299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B299)*K299),IF($C299=\"Ep\",K299,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH299:AK299,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*F299),IF($C299=\"Efp\",F299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*G299),IF($C299=\"Efp\",G299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*H299),IF($C299=\"Efp\",H299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*I299),IF($C299=\"Efp\",I299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*J299),IF($C299=\"Efp\",J299,\"\"))","v":0},{"$f":"IF($C299=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B299)*K299),IF($C299=\"Efp\",K299,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP299:AS299,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D299=\"BT\",AF299*Balance!D$45,IF($D299=\"MT\",AF299*Balance!D$46,AF299*Balance!D$47))","v":0},{"$f":"IF($D299=\"BT\",AG299*Balance!E$45,IF($D299=\"MT\",AG299*Balance!E$46,AG299*Balance!E$47))","v":0},{"$f":"IF($D299=\"BT\",AH299*Balance!F$45,IF($D299=\"MT\",AH299*Balance!F$46,AH299*Balance!F$47))","v":0},{"$f":"IF($D299=\"BT\",AI299*Balance!G$45,IF($D299=\"MT\",AI299*Balance!G$46,AI299*Balance!G$47))","v":0},{"$f":"IF($D299=\"BT\",AJ299*Balance!H$45,IF($D299=\"MT\",AJ299*Balance!H$46,AJ299*Balance!H$47))","v":0},{"$f":"IF($D299=\"BT\",AK299*Balance!I$45,IF($D299=\"MT\",AK299*Balance!I$46,AK299*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX299:BA299,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D299=\"BT\",AN299*Balance!D$49,IF($D299=\"MT\",AN299*Balance!D$50,AN299*Balance!D$51))","v":0},{"$f":"IF($D299=\"BT\",AO299*Balance!E$49,IF($D299=\"MT\",AO299*Balance!E$50,AO299*Balance!E$51))","v":0},{"$f":"IF($D299=\"BT\",AP299*Balance!F$49,IF($D299=\"MT\",AP299*Balance!F$50,AP299*Balance!F$51))","v":0},{"$f":"IF($D299=\"BT\",AQ299*Balance!G$49,IF($D299=\"MT\",AQ299*Balance!G$50,AQ299*Balance!G$51))","v":0},{"$f":"IF($D299=\"BT\",AR299*Balance!H$49,IF($D299=\"MT\",AR299*Balance!H$50,AR299*Balance!H$51))","v":0},{"$f":"IF($D299=\"BT\",AS299*Balance!I$49,IF($D299=\"MT\",AS299*Balance!I$50,AS299*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF299:BI299,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C382","v":"X2D"},{"$f":"+PremisaCosto!E382","v":"Et"},{"$f":"+PremisaCosto!B382","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*F300),IF($C300=\"Ep\",F300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*G300),IF($C300=\"Ep\",G300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*H300),IF($C300=\"Ep\",H300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*I300),IF($C300=\"Ep\",I300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*J300),IF($C300=\"Ep\",J300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B300)*K300),IF($C300=\"Ep\",K300,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH300:AK300,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*F300),IF($C300=\"Efp\",F300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*G300),IF($C300=\"Efp\",G300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*H300),IF($C300=\"Efp\",H300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*I300),IF($C300=\"Efp\",I300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*J300),IF($C300=\"Efp\",J300,\"\"))","v":0},{"$f":"IF($C300=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B300)*K300),IF($C300=\"Efp\",K300,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP300:AS300,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D300=\"BT\",AF300*Balance!D$45,IF($D300=\"MT\",AF300*Balance!D$46,AF300*Balance!D$47))","v":0},{"$f":"IF($D300=\"BT\",AG300*Balance!E$45,IF($D300=\"MT\",AG300*Balance!E$46,AG300*Balance!E$47))","v":0},{"$f":"IF($D300=\"BT\",AH300*Balance!F$45,IF($D300=\"MT\",AH300*Balance!F$46,AH300*Balance!F$47))","v":0},{"$f":"IF($D300=\"BT\",AI300*Balance!G$45,IF($D300=\"MT\",AI300*Balance!G$46,AI300*Balance!G$47))","v":0},{"$f":"IF($D300=\"BT\",AJ300*Balance!H$45,IF($D300=\"MT\",AJ300*Balance!H$46,AJ300*Balance!H$47))","v":0},{"$f":"IF($D300=\"BT\",AK300*Balance!I$45,IF($D300=\"MT\",AK300*Balance!I$46,AK300*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX300:BA300,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D300=\"BT\",AN300*Balance!D$49,IF($D300=\"MT\",AN300*Balance!D$50,AN300*Balance!D$51))","v":0},{"$f":"IF($D300=\"BT\",AO300*Balance!E$49,IF($D300=\"MT\",AO300*Balance!E$50,AO300*Balance!E$51))","v":0},{"$f":"IF($D300=\"BT\",AP300*Balance!F$49,IF($D300=\"MT\",AP300*Balance!F$50,AP300*Balance!F$51))","v":0},{"$f":"IF($D300=\"BT\",AQ300*Balance!G$49,IF($D300=\"MT\",AQ300*Balance!G$50,AQ300*Balance!G$51))","v":0},{"$f":"IF($D300=\"BT\",AR300*Balance!H$49,IF($D300=\"MT\",AR300*Balance!H$50,AR300*Balance!H$51))","v":0},{"$f":"IF($D300=\"BT\",AS300*Balance!I$49,IF($D300=\"MT\",AS300*Balance!I$50,AS300*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF300:BI300,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!C383","v":"X2D"},{"$f":"+PremisaCosto!E383","v":"Et"},{"$f":"+PremisaCosto!B383","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*F301),IF($C301=\"Ep\",F301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*G301),IF($C301=\"Ep\",G301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*H301),IF($C301=\"Ep\",H301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*I301),IF($C301=\"Ep\",I301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*J301),IF($C301=\"Ep\",J301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B301)*K301),IF($C301=\"Ep\",K301,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH301:AK301,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*F301),IF($C301=\"Efp\",F301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*G301),IF($C301=\"Efp\",G301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*H301),IF($C301=\"Efp\",H301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*I301),IF($C301=\"Efp\",I301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*J301),IF($C301=\"Efp\",J301,\"\"))","v":0},{"$f":"IF($C301=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B301)*K301),IF($C301=\"Efp\",K301,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP301:AS301,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D301=\"BT\",AF301*Balance!D$45,IF($D301=\"MT\",AF301*Balance!D$46,AF301*Balance!D$47))","v":0},{"$f":"IF($D301=\"BT\",AG301*Balance!E$45,IF($D301=\"MT\",AG301*Balance!E$46,AG301*Balance!E$47))","v":0},{"$f":"IF($D301=\"BT\",AH301*Balance!F$45,IF($D301=\"MT\",AH301*Balance!F$46,AH301*Balance!F$47))","v":0},{"$f":"IF($D301=\"BT\",AI301*Balance!G$45,IF($D301=\"MT\",AI301*Balance!G$46,AI301*Balance!G$47))","v":0},{"$f":"IF($D301=\"BT\",AJ301*Balance!H$45,IF($D301=\"MT\",AJ301*Balance!H$46,AJ301*Balance!H$47))","v":0},{"$f":"IF($D301=\"BT\",AK301*Balance!I$45,IF($D301=\"MT\",AK301*Balance!I$46,AK301*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX301:BA301,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D301=\"BT\",AN301*Balance!D$49,IF($D301=\"MT\",AN301*Balance!D$50,AN301*Balance!D$51))","v":0},{"$f":"IF($D301=\"BT\",AO301*Balance!E$49,IF($D301=\"MT\",AO301*Balance!E$50,AO301*Balance!E$51))","v":0},{"$f":"IF($D301=\"BT\",AP301*Balance!F$49,IF($D301=\"MT\",AP301*Balance!F$50,AP301*Balance!F$51))","v":0},{"$f":"IF($D301=\"BT\",AQ301*Balance!G$49,IF($D301=\"MT\",AQ301*Balance!G$50,AQ301*Balance!G$51))","v":0},{"$f":"IF($D301=\"BT\",AR301*Balance!H$49,IF($D301=\"MT\",AR301*Balance!H$50,AR301*Balance!H$51))","v":0},{"$f":"IF($D301=\"BT\",AS301*Balance!I$49,IF($D301=\"MT\",AS301*Balance!I$50,AS301*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF301:BI301,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!C384","v":0},{"$f":"+PremisaCosto!E384","v":0},{"$f":"+PremisaCosto!B384","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z302:AC302,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*F302),IF($C302=\"Ep\",F302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*G302),IF($C302=\"Ep\",G302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*H302),IF($C302=\"Ep\",H302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*I302),IF($C302=\"Ep\",I302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*J302),IF($C302=\"Ep\",J302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B302)*K302),IF($C302=\"Ep\",K302,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH302:AK302,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*F302),IF($C302=\"Efp\",F302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*G302),IF($C302=\"Efp\",G302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*H302),IF($C302=\"Efp\",H302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*I302),IF($C302=\"Efp\",I302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*J302),IF($C302=\"Efp\",J302,\"\"))","v":""},{"$f":"IF($C302=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B302)*K302),IF($C302=\"Efp\",K302,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP302:AS302,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX302:BA302,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF302:BI302,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!C385","v":"X2D"},{"$f":"+PremisaCosto!E385","v":"Et"},{"$f":"+PremisaCosto!B385","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*F303),IF($C303=\"Ep\",F303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*G303),IF($C303=\"Ep\",G303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*H303),IF($C303=\"Ep\",H303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*I303),IF($C303=\"Ep\",I303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*J303),IF($C303=\"Ep\",J303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B303)*K303),IF($C303=\"Ep\",K303,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH303:AK303,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*F303),IF($C303=\"Efp\",F303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*G303),IF($C303=\"Efp\",G303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*H303),IF($C303=\"Efp\",H303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*I303),IF($C303=\"Efp\",I303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*J303),IF($C303=\"Efp\",J303,\"\"))","v":0},{"$f":"IF($C303=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B303)*K303),IF($C303=\"Efp\",K303,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP303:AS303,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D303=\"BT\",AF303*Balance!D$45,IF($D303=\"MT\",AF303*Balance!D$46,AF303*Balance!D$47))","v":0},{"$f":"IF($D303=\"BT\",AG303*Balance!E$45,IF($D303=\"MT\",AG303*Balance!E$46,AG303*Balance!E$47))","v":0},{"$f":"IF($D303=\"BT\",AH303*Balance!F$45,IF($D303=\"MT\",AH303*Balance!F$46,AH303*Balance!F$47))","v":0},{"$f":"IF($D303=\"BT\",AI303*Balance!G$45,IF($D303=\"MT\",AI303*Balance!G$46,AI303*Balance!G$47))","v":0},{"$f":"IF($D303=\"BT\",AJ303*Balance!H$45,IF($D303=\"MT\",AJ303*Balance!H$46,AJ303*Balance!H$47))","v":0},{"$f":"IF($D303=\"BT\",AK303*Balance!I$45,IF($D303=\"MT\",AK303*Balance!I$46,AK303*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX303:BA303,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D303=\"BT\",AN303*Balance!D$49,IF($D303=\"MT\",AN303*Balance!D$50,AN303*Balance!D$51))","v":0},{"$f":"IF($D303=\"BT\",AO303*Balance!E$49,IF($D303=\"MT\",AO303*Balance!E$50,AO303*Balance!E$51))","v":0},{"$f":"IF($D303=\"BT\",AP303*Balance!F$49,IF($D303=\"MT\",AP303*Balance!F$50,AP303*Balance!F$51))","v":0},{"$f":"IF($D303=\"BT\",AQ303*Balance!G$49,IF($D303=\"MT\",AQ303*Balance!G$50,AQ303*Balance!G$51))","v":0},{"$f":"IF($D303=\"BT\",AR303*Balance!H$49,IF($D303=\"MT\",AR303*Balance!H$50,AR303*Balance!H$51))","v":0},{"$f":"IF($D303=\"BT\",AS303*Balance!I$49,IF($D303=\"MT\",AS303*Balance!I$50,AS303*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF303:BI303,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!C386","v":"X2D"},{"$f":"+PremisaCosto!E386","v":"Et"},{"$f":"+PremisaCosto!B386","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*F304),IF($C304=\"Ep\",F304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*G304),IF($C304=\"Ep\",G304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*H304),IF($C304=\"Ep\",H304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*I304),IF($C304=\"Ep\",I304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*J304),IF($C304=\"Ep\",J304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B304)*K304),IF($C304=\"Ep\",K304,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH304:AK304,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*F304),IF($C304=\"Efp\",F304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*G304),IF($C304=\"Efp\",G304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*H304),IF($C304=\"Efp\",H304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*I304),IF($C304=\"Efp\",I304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*J304),IF($C304=\"Efp\",J304,\"\"))","v":0},{"$f":"IF($C304=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B304)*K304),IF($C304=\"Efp\",K304,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP304:AS304,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D304=\"BT\",AF304*Balance!D$45,IF($D304=\"MT\",AF304*Balance!D$46,AF304*Balance!D$47))","v":0},{"$f":"IF($D304=\"BT\",AG304*Balance!E$45,IF($D304=\"MT\",AG304*Balance!E$46,AG304*Balance!E$47))","v":0},{"$f":"IF($D304=\"BT\",AH304*Balance!F$45,IF($D304=\"MT\",AH304*Balance!F$46,AH304*Balance!F$47))","v":0},{"$f":"IF($D304=\"BT\",AI304*Balance!G$45,IF($D304=\"MT\",AI304*Balance!G$46,AI304*Balance!G$47))","v":0},{"$f":"IF($D304=\"BT\",AJ304*Balance!H$45,IF($D304=\"MT\",AJ304*Balance!H$46,AJ304*Balance!H$47))","v":0},{"$f":"IF($D304=\"BT\",AK304*Balance!I$45,IF($D304=\"MT\",AK304*Balance!I$46,AK304*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX304:BA304,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D304=\"BT\",AN304*Balance!D$49,IF($D304=\"MT\",AN304*Balance!D$50,AN304*Balance!D$51))","v":0},{"$f":"IF($D304=\"BT\",AO304*Balance!E$49,IF($D304=\"MT\",AO304*Balance!E$50,AO304*Balance!E$51))","v":0},{"$f":"IF($D304=\"BT\",AP304*Balance!F$49,IF($D304=\"MT\",AP304*Balance!F$50,AP304*Balance!F$51))","v":0},{"$f":"IF($D304=\"BT\",AQ304*Balance!G$49,IF($D304=\"MT\",AQ304*Balance!G$50,AQ304*Balance!G$51))","v":0},{"$f":"IF($D304=\"BT\",AR304*Balance!H$49,IF($D304=\"MT\",AR304*Balance!H$50,AR304*Balance!H$51))","v":0},{"$f":"IF($D304=\"BT\",AS304*Balance!I$49,IF($D304=\"MT\",AS304*Balance!I$50,AS304*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF304:BI304,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!C387","v":"X2D"},{"$f":"+PremisaCosto!E387","v":"Et"},{"$f":"+PremisaCosto!B387","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*F305),IF($C305=\"Ep\",F305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*G305),IF($C305=\"Ep\",G305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*H305),IF($C305=\"Ep\",H305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*I305),IF($C305=\"Ep\",I305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*J305),IF($C305=\"Ep\",J305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B305)*K305),IF($C305=\"Ep\",K305,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH305:AK305,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*F305),IF($C305=\"Efp\",F305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*G305),IF($C305=\"Efp\",G305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*H305),IF($C305=\"Efp\",H305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*I305),IF($C305=\"Efp\",I305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*J305),IF($C305=\"Efp\",J305,\"\"))","v":0},{"$f":"IF($C305=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B305)*K305),IF($C305=\"Efp\",K305,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP305:AS305,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D305=\"BT\",AF305*Balance!D$45,IF($D305=\"MT\",AF305*Balance!D$46,AF305*Balance!D$47))","v":0},{"$f":"IF($D305=\"BT\",AG305*Balance!E$45,IF($D305=\"MT\",AG305*Balance!E$46,AG305*Balance!E$47))","v":0},{"$f":"IF($D305=\"BT\",AH305*Balance!F$45,IF($D305=\"MT\",AH305*Balance!F$46,AH305*Balance!F$47))","v":0},{"$f":"IF($D305=\"BT\",AI305*Balance!G$45,IF($D305=\"MT\",AI305*Balance!G$46,AI305*Balance!G$47))","v":0},{"$f":"IF($D305=\"BT\",AJ305*Balance!H$45,IF($D305=\"MT\",AJ305*Balance!H$46,AJ305*Balance!H$47))","v":0},{"$f":"IF($D305=\"BT\",AK305*Balance!I$45,IF($D305=\"MT\",AK305*Balance!I$46,AK305*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX305:BA305,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D305=\"BT\",AN305*Balance!D$49,IF($D305=\"MT\",AN305*Balance!D$50,AN305*Balance!D$51))","v":0},{"$f":"IF($D305=\"BT\",AO305*Balance!E$49,IF($D305=\"MT\",AO305*Balance!E$50,AO305*Balance!E$51))","v":0},{"$f":"IF($D305=\"BT\",AP305*Balance!F$49,IF($D305=\"MT\",AP305*Balance!F$50,AP305*Balance!F$51))","v":0},{"$f":"IF($D305=\"BT\",AQ305*Balance!G$49,IF($D305=\"MT\",AQ305*Balance!G$50,AQ305*Balance!G$51))","v":0},{"$f":"IF($D305=\"BT\",AR305*Balance!H$49,IF($D305=\"MT\",AR305*Balance!H$50,AR305*Balance!H$51))","v":0},{"$f":"IF($D305=\"BT\",AS305*Balance!I$49,IF($D305=\"MT\",AS305*Balance!I$50,AS305*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF305:BI305,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!C388","v":"X2D"},{"$f":"+PremisaCosto!E388","v":"Et"},{"$f":"+PremisaCosto!B388","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*F306),IF($C306=\"Ep\",F306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*G306),IF($C306=\"Ep\",G306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*H306),IF($C306=\"Ep\",H306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*I306),IF($C306=\"Ep\",I306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*J306),IF($C306=\"Ep\",J306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B306)*K306),IF($C306=\"Ep\",K306,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH306:AK306,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*F306),IF($C306=\"Efp\",F306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*G306),IF($C306=\"Efp\",G306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*H306),IF($C306=\"Efp\",H306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*I306),IF($C306=\"Efp\",I306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*J306),IF($C306=\"Efp\",J306,\"\"))","v":0},{"$f":"IF($C306=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B306)*K306),IF($C306=\"Efp\",K306,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP306:AS306,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D306=\"BT\",AF306*Balance!D$45,IF($D306=\"MT\",AF306*Balance!D$46,AF306*Balance!D$47))","v":0},{"$f":"IF($D306=\"BT\",AG306*Balance!E$45,IF($D306=\"MT\",AG306*Balance!E$46,AG306*Balance!E$47))","v":0},{"$f":"IF($D306=\"BT\",AH306*Balance!F$45,IF($D306=\"MT\",AH306*Balance!F$46,AH306*Balance!F$47))","v":0},{"$f":"IF($D306=\"BT\",AI306*Balance!G$45,IF($D306=\"MT\",AI306*Balance!G$46,AI306*Balance!G$47))","v":0},{"$f":"IF($D306=\"BT\",AJ306*Balance!H$45,IF($D306=\"MT\",AJ306*Balance!H$46,AJ306*Balance!H$47))","v":0},{"$f":"IF($D306=\"BT\",AK306*Balance!I$45,IF($D306=\"MT\",AK306*Balance!I$46,AK306*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX306:BA306,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D306=\"BT\",AN306*Balance!D$49,IF($D306=\"MT\",AN306*Balance!D$50,AN306*Balance!D$51))","v":0},{"$f":"IF($D306=\"BT\",AO306*Balance!E$49,IF($D306=\"MT\",AO306*Balance!E$50,AO306*Balance!E$51))","v":0},{"$f":"IF($D306=\"BT\",AP306*Balance!F$49,IF($D306=\"MT\",AP306*Balance!F$50,AP306*Balance!F$51))","v":0},{"$f":"IF($D306=\"BT\",AQ306*Balance!G$49,IF($D306=\"MT\",AQ306*Balance!G$50,AQ306*Balance!G$51))","v":0},{"$f":"IF($D306=\"BT\",AR306*Balance!H$49,IF($D306=\"MT\",AR306*Balance!H$50,AR306*Balance!H$51))","v":0},{"$f":"IF($D306=\"BT\",AS306*Balance!I$49,IF($D306=\"MT\",AS306*Balance!I$50,AS306*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF306:BI306,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!C389","v":"X2D"},{"$f":"+PremisaCosto!E389","v":"Et"},{"$f":"+PremisaCosto!B389","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*F307),IF($C307=\"Ep\",F307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*G307),IF($C307=\"Ep\",G307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*H307),IF($C307=\"Ep\",H307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*I307),IF($C307=\"Ep\",I307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*J307),IF($C307=\"Ep\",J307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B307)*K307),IF($C307=\"Ep\",K307,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH307:AK307,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*F307),IF($C307=\"Efp\",F307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*G307),IF($C307=\"Efp\",G307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*H307),IF($C307=\"Efp\",H307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*I307),IF($C307=\"Efp\",I307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*J307),IF($C307=\"Efp\",J307,\"\"))","v":0},{"$f":"IF($C307=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B307)*K307),IF($C307=\"Efp\",K307,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP307:AS307,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D307=\"BT\",AF307*Balance!D$45,IF($D307=\"MT\",AF307*Balance!D$46,AF307*Balance!D$47))","v":0},{"$f":"IF($D307=\"BT\",AG307*Balance!E$45,IF($D307=\"MT\",AG307*Balance!E$46,AG307*Balance!E$47))","v":0},{"$f":"IF($D307=\"BT\",AH307*Balance!F$45,IF($D307=\"MT\",AH307*Balance!F$46,AH307*Balance!F$47))","v":0},{"$f":"IF($D307=\"BT\",AI307*Balance!G$45,IF($D307=\"MT\",AI307*Balance!G$46,AI307*Balance!G$47))","v":0},{"$f":"IF($D307=\"BT\",AJ307*Balance!H$45,IF($D307=\"MT\",AJ307*Balance!H$46,AJ307*Balance!H$47))","v":0},{"$f":"IF($D307=\"BT\",AK307*Balance!I$45,IF($D307=\"MT\",AK307*Balance!I$46,AK307*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX307:BA307,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D307=\"BT\",AN307*Balance!D$49,IF($D307=\"MT\",AN307*Balance!D$50,AN307*Balance!D$51))","v":0},{"$f":"IF($D307=\"BT\",AO307*Balance!E$49,IF($D307=\"MT\",AO307*Balance!E$50,AO307*Balance!E$51))","v":0},{"$f":"IF($D307=\"BT\",AP307*Balance!F$49,IF($D307=\"MT\",AP307*Balance!F$50,AP307*Balance!F$51))","v":0},{"$f":"IF($D307=\"BT\",AQ307*Balance!G$49,IF($D307=\"MT\",AQ307*Balance!G$50,AQ307*Balance!G$51))","v":0},{"$f":"IF($D307=\"BT\",AR307*Balance!H$49,IF($D307=\"MT\",AR307*Balance!H$50,AR307*Balance!H$51))","v":0},{"$f":"IF($D307=\"BT\",AS307*Balance!I$49,IF($D307=\"MT\",AS307*Balance!I$50,AS307*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF307:BI307,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!C390","v":"X2D"},{"$f":"+PremisaCosto!E390","v":"Et"},{"$f":"+PremisaCosto!B390","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*F308),IF($C308=\"Ep\",F308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*G308),IF($C308=\"Ep\",G308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*H308),IF($C308=\"Ep\",H308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*I308),IF($C308=\"Ep\",I308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*J308),IF($C308=\"Ep\",J308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B308)*K308),IF($C308=\"Ep\",K308,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH308:AK308,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*F308),IF($C308=\"Efp\",F308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*G308),IF($C308=\"Efp\",G308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*H308),IF($C308=\"Efp\",H308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*I308),IF($C308=\"Efp\",I308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*J308),IF($C308=\"Efp\",J308,\"\"))","v":0},{"$f":"IF($C308=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B308)*K308),IF($C308=\"Efp\",K308,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP308:AS308,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D308=\"BT\",AF308*Balance!D$45,IF($D308=\"MT\",AF308*Balance!D$46,AF308*Balance!D$47))","v":0},{"$f":"IF($D308=\"BT\",AG308*Balance!E$45,IF($D308=\"MT\",AG308*Balance!E$46,AG308*Balance!E$47))","v":0},{"$f":"IF($D308=\"BT\",AH308*Balance!F$45,IF($D308=\"MT\",AH308*Balance!F$46,AH308*Balance!F$47))","v":0},{"$f":"IF($D308=\"BT\",AI308*Balance!G$45,IF($D308=\"MT\",AI308*Balance!G$46,AI308*Balance!G$47))","v":0},{"$f":"IF($D308=\"BT\",AJ308*Balance!H$45,IF($D308=\"MT\",AJ308*Balance!H$46,AJ308*Balance!H$47))","v":0},{"$f":"IF($D308=\"BT\",AK308*Balance!I$45,IF($D308=\"MT\",AK308*Balance!I$46,AK308*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX308:BA308,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D308=\"BT\",AN308*Balance!D$49,IF($D308=\"MT\",AN308*Balance!D$50,AN308*Balance!D$51))","v":0},{"$f":"IF($D308=\"BT\",AO308*Balance!E$49,IF($D308=\"MT\",AO308*Balance!E$50,AO308*Balance!E$51))","v":0},{"$f":"IF($D308=\"BT\",AP308*Balance!F$49,IF($D308=\"MT\",AP308*Balance!F$50,AP308*Balance!F$51))","v":0},{"$f":"IF($D308=\"BT\",AQ308*Balance!G$49,IF($D308=\"MT\",AQ308*Balance!G$50,AQ308*Balance!G$51))","v":0},{"$f":"IF($D308=\"BT\",AR308*Balance!H$49,IF($D308=\"MT\",AR308*Balance!H$50,AR308*Balance!H$51))","v":0},{"$f":"IF($D308=\"BT\",AS308*Balance!I$49,IF($D308=\"MT\",AS308*Balance!I$50,AS308*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF308:BI308,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!C391","v":"X2D"},{"$f":"+PremisaCosto!E391","v":"Et"},{"$f":"+PremisaCosto!B391","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*F309),IF($C309=\"Ep\",F309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*G309),IF($C309=\"Ep\",G309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*H309),IF($C309=\"Ep\",H309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*I309),IF($C309=\"Ep\",I309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*J309),IF($C309=\"Ep\",J309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B309)*K309),IF($C309=\"Ep\",K309,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH309:AK309,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*F309),IF($C309=\"Efp\",F309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*G309),IF($C309=\"Efp\",G309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*H309),IF($C309=\"Efp\",H309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*I309),IF($C309=\"Efp\",I309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*J309),IF($C309=\"Efp\",J309,\"\"))","v":0},{"$f":"IF($C309=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B309)*K309),IF($C309=\"Efp\",K309,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP309:AS309,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D309=\"BT\",AF309*Balance!D$45,IF($D309=\"MT\",AF309*Balance!D$46,AF309*Balance!D$47))","v":0},{"$f":"IF($D309=\"BT\",AG309*Balance!E$45,IF($D309=\"MT\",AG309*Balance!E$46,AG309*Balance!E$47))","v":0},{"$f":"IF($D309=\"BT\",AH309*Balance!F$45,IF($D309=\"MT\",AH309*Balance!F$46,AH309*Balance!F$47))","v":0},{"$f":"IF($D309=\"BT\",AI309*Balance!G$45,IF($D309=\"MT\",AI309*Balance!G$46,AI309*Balance!G$47))","v":0},{"$f":"IF($D309=\"BT\",AJ309*Balance!H$45,IF($D309=\"MT\",AJ309*Balance!H$46,AJ309*Balance!H$47))","v":0},{"$f":"IF($D309=\"BT\",AK309*Balance!I$45,IF($D309=\"MT\",AK309*Balance!I$46,AK309*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX309:BA309,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D309=\"BT\",AN309*Balance!D$49,IF($D309=\"MT\",AN309*Balance!D$50,AN309*Balance!D$51))","v":0},{"$f":"IF($D309=\"BT\",AO309*Balance!E$49,IF($D309=\"MT\",AO309*Balance!E$50,AO309*Balance!E$51))","v":0},{"$f":"IF($D309=\"BT\",AP309*Balance!F$49,IF($D309=\"MT\",AP309*Balance!F$50,AP309*Balance!F$51))","v":0},{"$f":"IF($D309=\"BT\",AQ309*Balance!G$49,IF($D309=\"MT\",AQ309*Balance!G$50,AQ309*Balance!G$51))","v":0},{"$f":"IF($D309=\"BT\",AR309*Balance!H$49,IF($D309=\"MT\",AR309*Balance!H$50,AR309*Balance!H$51))","v":0},{"$f":"IF($D309=\"BT\",AS309*Balance!I$49,IF($D309=\"MT\",AS309*Balance!I$50,AS309*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF309:BI309,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!C392","v":"X2D"},{"$f":"+PremisaCosto!E392","v":"Et"},{"$f":"+PremisaCosto!B392","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*F310),IF($C310=\"Ep\",F310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*G310),IF($C310=\"Ep\",G310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*H310),IF($C310=\"Ep\",H310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*I310),IF($C310=\"Ep\",I310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*J310),IF($C310=\"Ep\",J310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B310)*K310),IF($C310=\"Ep\",K310,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH310:AK310,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*F310),IF($C310=\"Efp\",F310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*G310),IF($C310=\"Efp\",G310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*H310),IF($C310=\"Efp\",H310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*I310),IF($C310=\"Efp\",I310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*J310),IF($C310=\"Efp\",J310,\"\"))","v":0},{"$f":"IF($C310=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B310)*K310),IF($C310=\"Efp\",K310,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP310:AS310,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D310=\"BT\",AF310*Balance!D$45,IF($D310=\"MT\",AF310*Balance!D$46,AF310*Balance!D$47))","v":0},{"$f":"IF($D310=\"BT\",AG310*Balance!E$45,IF($D310=\"MT\",AG310*Balance!E$46,AG310*Balance!E$47))","v":0},{"$f":"IF($D310=\"BT\",AH310*Balance!F$45,IF($D310=\"MT\",AH310*Balance!F$46,AH310*Balance!F$47))","v":0},{"$f":"IF($D310=\"BT\",AI310*Balance!G$45,IF($D310=\"MT\",AI310*Balance!G$46,AI310*Balance!G$47))","v":0},{"$f":"IF($D310=\"BT\",AJ310*Balance!H$45,IF($D310=\"MT\",AJ310*Balance!H$46,AJ310*Balance!H$47))","v":0},{"$f":"IF($D310=\"BT\",AK310*Balance!I$45,IF($D310=\"MT\",AK310*Balance!I$46,AK310*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX310:BA310,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D310=\"BT\",AN310*Balance!D$49,IF($D310=\"MT\",AN310*Balance!D$50,AN310*Balance!D$51))","v":0},{"$f":"IF($D310=\"BT\",AO310*Balance!E$49,IF($D310=\"MT\",AO310*Balance!E$50,AO310*Balance!E$51))","v":0},{"$f":"IF($D310=\"BT\",AP310*Balance!F$49,IF($D310=\"MT\",AP310*Balance!F$50,AP310*Balance!F$51))","v":0},{"$f":"IF($D310=\"BT\",AQ310*Balance!G$49,IF($D310=\"MT\",AQ310*Balance!G$50,AQ310*Balance!G$51))","v":0},{"$f":"IF($D310=\"BT\",AR310*Balance!H$49,IF($D310=\"MT\",AR310*Balance!H$50,AR310*Balance!H$51))","v":0},{"$f":"IF($D310=\"BT\",AS310*Balance!I$49,IF($D310=\"MT\",AS310*Balance!I$50,AS310*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF310:BI310,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C393","v":"X2D"},{"$f":"+PremisaCosto!E393","v":"Et"},{"$f":"+PremisaCosto!B393","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*F311),IF($C311=\"Ep\",F311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*G311),IF($C311=\"Ep\",G311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*H311),IF($C311=\"Ep\",H311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*I311),IF($C311=\"Ep\",I311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*J311),IF($C311=\"Ep\",J311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B311)*K311),IF($C311=\"Ep\",K311,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH311:AK311,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*F311),IF($C311=\"Efp\",F311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*G311),IF($C311=\"Efp\",G311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*H311),IF($C311=\"Efp\",H311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*I311),IF($C311=\"Efp\",I311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*J311),IF($C311=\"Efp\",J311,\"\"))","v":0},{"$f":"IF($C311=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B311)*K311),IF($C311=\"Efp\",K311,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP311:AS311,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D311=\"BT\",AF311*Balance!D$45,IF($D311=\"MT\",AF311*Balance!D$46,AF311*Balance!D$47))","v":0},{"$f":"IF($D311=\"BT\",AG311*Balance!E$45,IF($D311=\"MT\",AG311*Balance!E$46,AG311*Balance!E$47))","v":0},{"$f":"IF($D311=\"BT\",AH311*Balance!F$45,IF($D311=\"MT\",AH311*Balance!F$46,AH311*Balance!F$47))","v":0},{"$f":"IF($D311=\"BT\",AI311*Balance!G$45,IF($D311=\"MT\",AI311*Balance!G$46,AI311*Balance!G$47))","v":0},{"$f":"IF($D311=\"BT\",AJ311*Balance!H$45,IF($D311=\"MT\",AJ311*Balance!H$46,AJ311*Balance!H$47))","v":0},{"$f":"IF($D311=\"BT\",AK311*Balance!I$45,IF($D311=\"MT\",AK311*Balance!I$46,AK311*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX311:BA311,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D311=\"BT\",AN311*Balance!D$49,IF($D311=\"MT\",AN311*Balance!D$50,AN311*Balance!D$51))","v":0},{"$f":"IF($D311=\"BT\",AO311*Balance!E$49,IF($D311=\"MT\",AO311*Balance!E$50,AO311*Balance!E$51))","v":0},{"$f":"IF($D311=\"BT\",AP311*Balance!F$49,IF($D311=\"MT\",AP311*Balance!F$50,AP311*Balance!F$51))","v":0},{"$f":"IF($D311=\"BT\",AQ311*Balance!G$49,IF($D311=\"MT\",AQ311*Balance!G$50,AQ311*Balance!G$51))","v":0},{"$f":"IF($D311=\"BT\",AR311*Balance!H$49,IF($D311=\"MT\",AR311*Balance!H$50,AR311*Balance!H$51))","v":0},{"$f":"IF($D311=\"BT\",AS311*Balance!I$49,IF($D311=\"MT\",AS311*Balance!I$50,AS311*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF311:BI311,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!C394","v":"X2D"},{"$f":"+PremisaCosto!E394","v":"Et"},{"$f":"+PremisaCosto!B394","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*F312),IF($C312=\"Ep\",F312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*G312),IF($C312=\"Ep\",G312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*H312),IF($C312=\"Ep\",H312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*I312),IF($C312=\"Ep\",I312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*J312),IF($C312=\"Ep\",J312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B312)*K312),IF($C312=\"Ep\",K312,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH312:AK312,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*F312),IF($C312=\"Efp\",F312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*G312),IF($C312=\"Efp\",G312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*H312),IF($C312=\"Efp\",H312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*I312),IF($C312=\"Efp\",I312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*J312),IF($C312=\"Efp\",J312,\"\"))","v":0},{"$f":"IF($C312=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B312)*K312),IF($C312=\"Efp\",K312,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP312:AS312,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D312=\"BT\",AF312*Balance!D$45,IF($D312=\"MT\",AF312*Balance!D$46,AF312*Balance!D$47))","v":0},{"$f":"IF($D312=\"BT\",AG312*Balance!E$45,IF($D312=\"MT\",AG312*Balance!E$46,AG312*Balance!E$47))","v":0},{"$f":"IF($D312=\"BT\",AH312*Balance!F$45,IF($D312=\"MT\",AH312*Balance!F$46,AH312*Balance!F$47))","v":0},{"$f":"IF($D312=\"BT\",AI312*Balance!G$45,IF($D312=\"MT\",AI312*Balance!G$46,AI312*Balance!G$47))","v":0},{"$f":"IF($D312=\"BT\",AJ312*Balance!H$45,IF($D312=\"MT\",AJ312*Balance!H$46,AJ312*Balance!H$47))","v":0},{"$f":"IF($D312=\"BT\",AK312*Balance!I$45,IF($D312=\"MT\",AK312*Balance!I$46,AK312*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX312:BA312,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D312=\"BT\",AN312*Balance!D$49,IF($D312=\"MT\",AN312*Balance!D$50,AN312*Balance!D$51))","v":0},{"$f":"IF($D312=\"BT\",AO312*Balance!E$49,IF($D312=\"MT\",AO312*Balance!E$50,AO312*Balance!E$51))","v":0},{"$f":"IF($D312=\"BT\",AP312*Balance!F$49,IF($D312=\"MT\",AP312*Balance!F$50,AP312*Balance!F$51))","v":0},{"$f":"IF($D312=\"BT\",AQ312*Balance!G$49,IF($D312=\"MT\",AQ312*Balance!G$50,AQ312*Balance!G$51))","v":0},{"$f":"IF($D312=\"BT\",AR312*Balance!H$49,IF($D312=\"MT\",AR312*Balance!H$50,AR312*Balance!H$51))","v":0},{"$f":"IF($D312=\"BT\",AS312*Balance!I$49,IF($D312=\"MT\",AS312*Balance!I$50,AS312*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF312:BI312,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!C395","v":0},{"$f":"+PremisaCosto!E395","v":0},{"$f":"+PremisaCosto!B395","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z313:AC313,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*F313),IF($C313=\"Ep\",F313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*G313),IF($C313=\"Ep\",G313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*H313),IF($C313=\"Ep\",H313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*I313),IF($C313=\"Ep\",I313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*J313),IF($C313=\"Ep\",J313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B313)*K313),IF($C313=\"Ep\",K313,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH313:AK313,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*F313),IF($C313=\"Efp\",F313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*G313),IF($C313=\"Efp\",G313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*H313),IF($C313=\"Efp\",H313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*I313),IF($C313=\"Efp\",I313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*J313),IF($C313=\"Efp\",J313,\"\"))","v":""},{"$f":"IF($C313=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B313)*K313),IF($C313=\"Efp\",K313,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP313:AS313,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX313:BA313,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF313:BI313,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!C396","v":"X2D"},{"$f":"+PremisaCosto!E396","v":"Et"},{"$f":"+PremisaCosto!B396","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*F314),IF($C314=\"Ep\",F314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*G314),IF($C314=\"Ep\",G314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*H314),IF($C314=\"Ep\",H314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*I314),IF($C314=\"Ep\",I314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*J314),IF($C314=\"Ep\",J314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B314)*K314),IF($C314=\"Ep\",K314,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH314:AK314,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*F314),IF($C314=\"Efp\",F314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*G314),IF($C314=\"Efp\",G314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*H314),IF($C314=\"Efp\",H314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*I314),IF($C314=\"Efp\",I314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*J314),IF($C314=\"Efp\",J314,\"\"))","v":0},{"$f":"IF($C314=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B314)*K314),IF($C314=\"Efp\",K314,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP314:AS314,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D314=\"BT\",AF314*Balance!D$45,IF($D314=\"MT\",AF314*Balance!D$46,AF314*Balance!D$47))","v":0},{"$f":"IF($D314=\"BT\",AG314*Balance!E$45,IF($D314=\"MT\",AG314*Balance!E$46,AG314*Balance!E$47))","v":0},{"$f":"IF($D314=\"BT\",AH314*Balance!F$45,IF($D314=\"MT\",AH314*Balance!F$46,AH314*Balance!F$47))","v":0},{"$f":"IF($D314=\"BT\",AI314*Balance!G$45,IF($D314=\"MT\",AI314*Balance!G$46,AI314*Balance!G$47))","v":0},{"$f":"IF($D314=\"BT\",AJ314*Balance!H$45,IF($D314=\"MT\",AJ314*Balance!H$46,AJ314*Balance!H$47))","v":0},{"$f":"IF($D314=\"BT\",AK314*Balance!I$45,IF($D314=\"MT\",AK314*Balance!I$46,AK314*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX314:BA314,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D314=\"BT\",AN314*Balance!D$49,IF($D314=\"MT\",AN314*Balance!D$50,AN314*Balance!D$51))","v":0},{"$f":"IF($D314=\"BT\",AO314*Balance!E$49,IF($D314=\"MT\",AO314*Balance!E$50,AO314*Balance!E$51))","v":0},{"$f":"IF($D314=\"BT\",AP314*Balance!F$49,IF($D314=\"MT\",AP314*Balance!F$50,AP314*Balance!F$51))","v":0},{"$f":"IF($D314=\"BT\",AQ314*Balance!G$49,IF($D314=\"MT\",AQ314*Balance!G$50,AQ314*Balance!G$51))","v":0},{"$f":"IF($D314=\"BT\",AR314*Balance!H$49,IF($D314=\"MT\",AR314*Balance!H$50,AR314*Balance!H$51))","v":0},{"$f":"IF($D314=\"BT\",AS314*Balance!I$49,IF($D314=\"MT\",AS314*Balance!I$50,AS314*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF314:BI314,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!C397","v":"X2D"},{"$f":"+PremisaCosto!E397","v":"Et"},{"$f":"+PremisaCosto!B397","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*F315),IF($C315=\"Ep\",F315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*G315),IF($C315=\"Ep\",G315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*H315),IF($C315=\"Ep\",H315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*I315),IF($C315=\"Ep\",I315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*J315),IF($C315=\"Ep\",J315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B315)*K315),IF($C315=\"Ep\",K315,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH315:AK315,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*F315),IF($C315=\"Efp\",F315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*G315),IF($C315=\"Efp\",G315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*H315),IF($C315=\"Efp\",H315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*I315),IF($C315=\"Efp\",I315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*J315),IF($C315=\"Efp\",J315,\"\"))","v":0},{"$f":"IF($C315=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B315)*K315),IF($C315=\"Efp\",K315,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP315:AS315,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D315=\"BT\",AF315*Balance!D$45,IF($D315=\"MT\",AF315*Balance!D$46,AF315*Balance!D$47))","v":0},{"$f":"IF($D315=\"BT\",AG315*Balance!E$45,IF($D315=\"MT\",AG315*Balance!E$46,AG315*Balance!E$47))","v":0},{"$f":"IF($D315=\"BT\",AH315*Balance!F$45,IF($D315=\"MT\",AH315*Balance!F$46,AH315*Balance!F$47))","v":0},{"$f":"IF($D315=\"BT\",AI315*Balance!G$45,IF($D315=\"MT\",AI315*Balance!G$46,AI315*Balance!G$47))","v":0},{"$f":"IF($D315=\"BT\",AJ315*Balance!H$45,IF($D315=\"MT\",AJ315*Balance!H$46,AJ315*Balance!H$47))","v":0},{"$f":"IF($D315=\"BT\",AK315*Balance!I$45,IF($D315=\"MT\",AK315*Balance!I$46,AK315*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX315:BA315,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D315=\"BT\",AN315*Balance!D$49,IF($D315=\"MT\",AN315*Balance!D$50,AN315*Balance!D$51))","v":0},{"$f":"IF($D315=\"BT\",AO315*Balance!E$49,IF($D315=\"MT\",AO315*Balance!E$50,AO315*Balance!E$51))","v":0},{"$f":"IF($D315=\"BT\",AP315*Balance!F$49,IF($D315=\"MT\",AP315*Balance!F$50,AP315*Balance!F$51))","v":0},{"$f":"IF($D315=\"BT\",AQ315*Balance!G$49,IF($D315=\"MT\",AQ315*Balance!G$50,AQ315*Balance!G$51))","v":0},{"$f":"IF($D315=\"BT\",AR315*Balance!H$49,IF($D315=\"MT\",AR315*Balance!H$50,AR315*Balance!H$51))","v":0},{"$f":"IF($D315=\"BT\",AS315*Balance!I$49,IF($D315=\"MT\",AS315*Balance!I$50,AS315*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF315:BI315,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!C398","v":"X2D"},{"$f":"+PremisaCosto!E398","v":"Et"},{"$f":"+PremisaCosto!B398","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*F316),IF($C316=\"Ep\",F316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*G316),IF($C316=\"Ep\",G316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*H316),IF($C316=\"Ep\",H316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*I316),IF($C316=\"Ep\",I316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*J316),IF($C316=\"Ep\",J316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B316)*K316),IF($C316=\"Ep\",K316,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH316:AK316,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*F316),IF($C316=\"Efp\",F316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*G316),IF($C316=\"Efp\",G316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*H316),IF($C316=\"Efp\",H316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*I316),IF($C316=\"Efp\",I316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*J316),IF($C316=\"Efp\",J316,\"\"))","v":0},{"$f":"IF($C316=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B316)*K316),IF($C316=\"Efp\",K316,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP316:AS316,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D316=\"BT\",AF316*Balance!D$45,IF($D316=\"MT\",AF316*Balance!D$46,AF316*Balance!D$47))","v":0},{"$f":"IF($D316=\"BT\",AG316*Balance!E$45,IF($D316=\"MT\",AG316*Balance!E$46,AG316*Balance!E$47))","v":0},{"$f":"IF($D316=\"BT\",AH316*Balance!F$45,IF($D316=\"MT\",AH316*Balance!F$46,AH316*Balance!F$47))","v":0},{"$f":"IF($D316=\"BT\",AI316*Balance!G$45,IF($D316=\"MT\",AI316*Balance!G$46,AI316*Balance!G$47))","v":0},{"$f":"IF($D316=\"BT\",AJ316*Balance!H$45,IF($D316=\"MT\",AJ316*Balance!H$46,AJ316*Balance!H$47))","v":0},{"$f":"IF($D316=\"BT\",AK316*Balance!I$45,IF($D316=\"MT\",AK316*Balance!I$46,AK316*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX316:BA316,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D316=\"BT\",AN316*Balance!D$49,IF($D316=\"MT\",AN316*Balance!D$50,AN316*Balance!D$51))","v":0},{"$f":"IF($D316=\"BT\",AO316*Balance!E$49,IF($D316=\"MT\",AO316*Balance!E$50,AO316*Balance!E$51))","v":0},{"$f":"IF($D316=\"BT\",AP316*Balance!F$49,IF($D316=\"MT\",AP316*Balance!F$50,AP316*Balance!F$51))","v":0},{"$f":"IF($D316=\"BT\",AQ316*Balance!G$49,IF($D316=\"MT\",AQ316*Balance!G$50,AQ316*Balance!G$51))","v":0},{"$f":"IF($D316=\"BT\",AR316*Balance!H$49,IF($D316=\"MT\",AR316*Balance!H$50,AR316*Balance!H$51))","v":0},{"$f":"IF($D316=\"BT\",AS316*Balance!I$49,IF($D316=\"MT\",AS316*Balance!I$50,AS316*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF316:BI316,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!C399","v":"X2D"},{"$f":"+PremisaCosto!E399","v":"Et"},{"$f":"+PremisaCosto!B399","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*F317),IF($C317=\"Ep\",F317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*G317),IF($C317=\"Ep\",G317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*H317),IF($C317=\"Ep\",H317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*I317),IF($C317=\"Ep\",I317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*J317),IF($C317=\"Ep\",J317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B317)*K317),IF($C317=\"Ep\",K317,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH317:AK317,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*F317),IF($C317=\"Efp\",F317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*G317),IF($C317=\"Efp\",G317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*H317),IF($C317=\"Efp\",H317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*I317),IF($C317=\"Efp\",I317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*J317),IF($C317=\"Efp\",J317,\"\"))","v":0},{"$f":"IF($C317=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B317)*K317),IF($C317=\"Efp\",K317,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP317:AS317,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D317=\"BT\",AF317*Balance!D$45,IF($D317=\"MT\",AF317*Balance!D$46,AF317*Balance!D$47))","v":0},{"$f":"IF($D317=\"BT\",AG317*Balance!E$45,IF($D317=\"MT\",AG317*Balance!E$46,AG317*Balance!E$47))","v":0},{"$f":"IF($D317=\"BT\",AH317*Balance!F$45,IF($D317=\"MT\",AH317*Balance!F$46,AH317*Balance!F$47))","v":0},{"$f":"IF($D317=\"BT\",AI317*Balance!G$45,IF($D317=\"MT\",AI317*Balance!G$46,AI317*Balance!G$47))","v":0},{"$f":"IF($D317=\"BT\",AJ317*Balance!H$45,IF($D317=\"MT\",AJ317*Balance!H$46,AJ317*Balance!H$47))","v":0},{"$f":"IF($D317=\"BT\",AK317*Balance!I$45,IF($D317=\"MT\",AK317*Balance!I$46,AK317*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX317:BA317,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D317=\"BT\",AN317*Balance!D$49,IF($D317=\"MT\",AN317*Balance!D$50,AN317*Balance!D$51))","v":0},{"$f":"IF($D317=\"BT\",AO317*Balance!E$49,IF($D317=\"MT\",AO317*Balance!E$50,AO317*Balance!E$51))","v":0},{"$f":"IF($D317=\"BT\",AP317*Balance!F$49,IF($D317=\"MT\",AP317*Balance!F$50,AP317*Balance!F$51))","v":0},{"$f":"IF($D317=\"BT\",AQ317*Balance!G$49,IF($D317=\"MT\",AQ317*Balance!G$50,AQ317*Balance!G$51))","v":0},{"$f":"IF($D317=\"BT\",AR317*Balance!H$49,IF($D317=\"MT\",AR317*Balance!H$50,AR317*Balance!H$51))","v":0},{"$f":"IF($D317=\"BT\",AS317*Balance!I$49,IF($D317=\"MT\",AS317*Balance!I$50,AS317*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF317:BI317,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!C400","v":"X2D"},{"$f":"+PremisaCosto!E400","v":"Et"},{"$f":"+PremisaCosto!B400","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*F318),IF($C318=\"Ep\",F318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*G318),IF($C318=\"Ep\",G318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*H318),IF($C318=\"Ep\",H318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*I318),IF($C318=\"Ep\",I318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*J318),IF($C318=\"Ep\",J318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B318)*K318),IF($C318=\"Ep\",K318,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH318:AK318,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*F318),IF($C318=\"Efp\",F318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*G318),IF($C318=\"Efp\",G318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*H318),IF($C318=\"Efp\",H318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*I318),IF($C318=\"Efp\",I318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*J318),IF($C318=\"Efp\",J318,\"\"))","v":0},{"$f":"IF($C318=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B318)*K318),IF($C318=\"Efp\",K318,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP318:AS318,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D318=\"BT\",AF318*Balance!D$45,IF($D318=\"MT\",AF318*Balance!D$46,AF318*Balance!D$47))","v":0},{"$f":"IF($D318=\"BT\",AG318*Balance!E$45,IF($D318=\"MT\",AG318*Balance!E$46,AG318*Balance!E$47))","v":0},{"$f":"IF($D318=\"BT\",AH318*Balance!F$45,IF($D318=\"MT\",AH318*Balance!F$46,AH318*Balance!F$47))","v":0},{"$f":"IF($D318=\"BT\",AI318*Balance!G$45,IF($D318=\"MT\",AI318*Balance!G$46,AI318*Balance!G$47))","v":0},{"$f":"IF($D318=\"BT\",AJ318*Balance!H$45,IF($D318=\"MT\",AJ318*Balance!H$46,AJ318*Balance!H$47))","v":0},{"$f":"IF($D318=\"BT\",AK318*Balance!I$45,IF($D318=\"MT\",AK318*Balance!I$46,AK318*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX318:BA318,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D318=\"BT\",AN318*Balance!D$49,IF($D318=\"MT\",AN318*Balance!D$50,AN318*Balance!D$51))","v":0},{"$f":"IF($D318=\"BT\",AO318*Balance!E$49,IF($D318=\"MT\",AO318*Balance!E$50,AO318*Balance!E$51))","v":0},{"$f":"IF($D318=\"BT\",AP318*Balance!F$49,IF($D318=\"MT\",AP318*Balance!F$50,AP318*Balance!F$51))","v":0},{"$f":"IF($D318=\"BT\",AQ318*Balance!G$49,IF($D318=\"MT\",AQ318*Balance!G$50,AQ318*Balance!G$51))","v":0},{"$f":"IF($D318=\"BT\",AR318*Balance!H$49,IF($D318=\"MT\",AR318*Balance!H$50,AR318*Balance!H$51))","v":0},{"$f":"IF($D318=\"BT\",AS318*Balance!I$49,IF($D318=\"MT\",AS318*Balance!I$50,AS318*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF318:BI318,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!C401","v":"X2D"},{"$f":"+PremisaCosto!E401","v":"Et"},{"$f":"+PremisaCosto!B401","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*F319),IF($C319=\"Ep\",F319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*G319),IF($C319=\"Ep\",G319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*H319),IF($C319=\"Ep\",H319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*I319),IF($C319=\"Ep\",I319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*J319),IF($C319=\"Ep\",J319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B319)*K319),IF($C319=\"Ep\",K319,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH319:AK319,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*F319),IF($C319=\"Efp\",F319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*G319),IF($C319=\"Efp\",G319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*H319),IF($C319=\"Efp\",H319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*I319),IF($C319=\"Efp\",I319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*J319),IF($C319=\"Efp\",J319,\"\"))","v":0},{"$f":"IF($C319=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B319)*K319),IF($C319=\"Efp\",K319,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP319:AS319,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D319=\"BT\",AF319*Balance!D$45,IF($D319=\"MT\",AF319*Balance!D$46,AF319*Balance!D$47))","v":0},{"$f":"IF($D319=\"BT\",AG319*Balance!E$45,IF($D319=\"MT\",AG319*Balance!E$46,AG319*Balance!E$47))","v":0},{"$f":"IF($D319=\"BT\",AH319*Balance!F$45,IF($D319=\"MT\",AH319*Balance!F$46,AH319*Balance!F$47))","v":0},{"$f":"IF($D319=\"BT\",AI319*Balance!G$45,IF($D319=\"MT\",AI319*Balance!G$46,AI319*Balance!G$47))","v":0},{"$f":"IF($D319=\"BT\",AJ319*Balance!H$45,IF($D319=\"MT\",AJ319*Balance!H$46,AJ319*Balance!H$47))","v":0},{"$f":"IF($D319=\"BT\",AK319*Balance!I$45,IF($D319=\"MT\",AK319*Balance!I$46,AK319*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX319:BA319,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D319=\"BT\",AN319*Balance!D$49,IF($D319=\"MT\",AN319*Balance!D$50,AN319*Balance!D$51))","v":0},{"$f":"IF($D319=\"BT\",AO319*Balance!E$49,IF($D319=\"MT\",AO319*Balance!E$50,AO319*Balance!E$51))","v":0},{"$f":"IF($D319=\"BT\",AP319*Balance!F$49,IF($D319=\"MT\",AP319*Balance!F$50,AP319*Balance!F$51))","v":0},{"$f":"IF($D319=\"BT\",AQ319*Balance!G$49,IF($D319=\"MT\",AQ319*Balance!G$50,AQ319*Balance!G$51))","v":0},{"$f":"IF($D319=\"BT\",AR319*Balance!H$49,IF($D319=\"MT\",AR319*Balance!H$50,AR319*Balance!H$51))","v":0},{"$f":"IF($D319=\"BT\",AS319*Balance!I$49,IF($D319=\"MT\",AS319*Balance!I$50,AS319*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF319:BI319,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!C402","v":"X2D"},{"$f":"+PremisaCosto!E402","v":"Et"},{"$f":"+PremisaCosto!B402","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*F320),IF($C320=\"Ep\",F320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*G320),IF($C320=\"Ep\",G320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*H320),IF($C320=\"Ep\",H320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*I320),IF($C320=\"Ep\",I320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*J320),IF($C320=\"Ep\",J320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B320)*K320),IF($C320=\"Ep\",K320,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH320:AK320,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*F320),IF($C320=\"Efp\",F320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*G320),IF($C320=\"Efp\",G320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*H320),IF($C320=\"Efp\",H320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*I320),IF($C320=\"Efp\",I320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*J320),IF($C320=\"Efp\",J320,\"\"))","v":0},{"$f":"IF($C320=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B320)*K320),IF($C320=\"Efp\",K320,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP320:AS320,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D320=\"BT\",AF320*Balance!D$45,IF($D320=\"MT\",AF320*Balance!D$46,AF320*Balance!D$47))","v":0},{"$f":"IF($D320=\"BT\",AG320*Balance!E$45,IF($D320=\"MT\",AG320*Balance!E$46,AG320*Balance!E$47))","v":0},{"$f":"IF($D320=\"BT\",AH320*Balance!F$45,IF($D320=\"MT\",AH320*Balance!F$46,AH320*Balance!F$47))","v":0},{"$f":"IF($D320=\"BT\",AI320*Balance!G$45,IF($D320=\"MT\",AI320*Balance!G$46,AI320*Balance!G$47))","v":0},{"$f":"IF($D320=\"BT\",AJ320*Balance!H$45,IF($D320=\"MT\",AJ320*Balance!H$46,AJ320*Balance!H$47))","v":0},{"$f":"IF($D320=\"BT\",AK320*Balance!I$45,IF($D320=\"MT\",AK320*Balance!I$46,AK320*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX320:BA320,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D320=\"BT\",AN320*Balance!D$49,IF($D320=\"MT\",AN320*Balance!D$50,AN320*Balance!D$51))","v":0},{"$f":"IF($D320=\"BT\",AO320*Balance!E$49,IF($D320=\"MT\",AO320*Balance!E$50,AO320*Balance!E$51))","v":0},{"$f":"IF($D320=\"BT\",AP320*Balance!F$49,IF($D320=\"MT\",AP320*Balance!F$50,AP320*Balance!F$51))","v":0},{"$f":"IF($D320=\"BT\",AQ320*Balance!G$49,IF($D320=\"MT\",AQ320*Balance!G$50,AQ320*Balance!G$51))","v":0},{"$f":"IF($D320=\"BT\",AR320*Balance!H$49,IF($D320=\"MT\",AR320*Balance!H$50,AR320*Balance!H$51))","v":0},{"$f":"IF($D320=\"BT\",AS320*Balance!I$49,IF($D320=\"MT\",AS320*Balance!I$50,AS320*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF320:BI320,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!C403","v":"X2D"},{"$f":"+PremisaCosto!E403","v":"Et"},{"$f":"+PremisaCosto!B403","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*F321),IF($C321=\"Ep\",F321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*G321),IF($C321=\"Ep\",G321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*H321),IF($C321=\"Ep\",H321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*I321),IF($C321=\"Ep\",I321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*J321),IF($C321=\"Ep\",J321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B321)*K321),IF($C321=\"Ep\",K321,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH321:AK321,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*F321),IF($C321=\"Efp\",F321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*G321),IF($C321=\"Efp\",G321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*H321),IF($C321=\"Efp\",H321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*I321),IF($C321=\"Efp\",I321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*J321),IF($C321=\"Efp\",J321,\"\"))","v":0},{"$f":"IF($C321=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B321)*K321),IF($C321=\"Efp\",K321,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP321:AS321,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D321=\"BT\",AF321*Balance!D$45,IF($D321=\"MT\",AF321*Balance!D$46,AF321*Balance!D$47))","v":0},{"$f":"IF($D321=\"BT\",AG321*Balance!E$45,IF($D321=\"MT\",AG321*Balance!E$46,AG321*Balance!E$47))","v":0},{"$f":"IF($D321=\"BT\",AH321*Balance!F$45,IF($D321=\"MT\",AH321*Balance!F$46,AH321*Balance!F$47))","v":0},{"$f":"IF($D321=\"BT\",AI321*Balance!G$45,IF($D321=\"MT\",AI321*Balance!G$46,AI321*Balance!G$47))","v":0},{"$f":"IF($D321=\"BT\",AJ321*Balance!H$45,IF($D321=\"MT\",AJ321*Balance!H$46,AJ321*Balance!H$47))","v":0},{"$f":"IF($D321=\"BT\",AK321*Balance!I$45,IF($D321=\"MT\",AK321*Balance!I$46,AK321*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX321:BA321,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D321=\"BT\",AN321*Balance!D$49,IF($D321=\"MT\",AN321*Balance!D$50,AN321*Balance!D$51))","v":0},{"$f":"IF($D321=\"BT\",AO321*Balance!E$49,IF($D321=\"MT\",AO321*Balance!E$50,AO321*Balance!E$51))","v":0},{"$f":"IF($D321=\"BT\",AP321*Balance!F$49,IF($D321=\"MT\",AP321*Balance!F$50,AP321*Balance!F$51))","v":0},{"$f":"IF($D321=\"BT\",AQ321*Balance!G$49,IF($D321=\"MT\",AQ321*Balance!G$50,AQ321*Balance!G$51))","v":0},{"$f":"IF($D321=\"BT\",AR321*Balance!H$49,IF($D321=\"MT\",AR321*Balance!H$50,AR321*Balance!H$51))","v":0},{"$f":"IF($D321=\"BT\",AS321*Balance!I$49,IF($D321=\"MT\",AS321*Balance!I$50,AS321*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF321:BI321,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C404","v":"X2D"},{"$f":"+PremisaCosto!E404","v":"Et"},{"$f":"+PremisaCosto!B404","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*F322),IF($C322=\"Ep\",F322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*G322),IF($C322=\"Ep\",G322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*H322),IF($C322=\"Ep\",H322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*I322),IF($C322=\"Ep\",I322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*J322),IF($C322=\"Ep\",J322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B322)*K322),IF($C322=\"Ep\",K322,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH322:AK322,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*F322),IF($C322=\"Efp\",F322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*G322),IF($C322=\"Efp\",G322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*H322),IF($C322=\"Efp\",H322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*I322),IF($C322=\"Efp\",I322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*J322),IF($C322=\"Efp\",J322,\"\"))","v":0},{"$f":"IF($C322=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B322)*K322),IF($C322=\"Efp\",K322,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP322:AS322,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D322=\"BT\",AF322*Balance!D$45,IF($D322=\"MT\",AF322*Balance!D$46,AF322*Balance!D$47))","v":0},{"$f":"IF($D322=\"BT\",AG322*Balance!E$45,IF($D322=\"MT\",AG322*Balance!E$46,AG322*Balance!E$47))","v":0},{"$f":"IF($D322=\"BT\",AH322*Balance!F$45,IF($D322=\"MT\",AH322*Balance!F$46,AH322*Balance!F$47))","v":0},{"$f":"IF($D322=\"BT\",AI322*Balance!G$45,IF($D322=\"MT\",AI322*Balance!G$46,AI322*Balance!G$47))","v":0},{"$f":"IF($D322=\"BT\",AJ322*Balance!H$45,IF($D322=\"MT\",AJ322*Balance!H$46,AJ322*Balance!H$47))","v":0},{"$f":"IF($D322=\"BT\",AK322*Balance!I$45,IF($D322=\"MT\",AK322*Balance!I$46,AK322*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX322:BA322,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D322=\"BT\",AN322*Balance!D$49,IF($D322=\"MT\",AN322*Balance!D$50,AN322*Balance!D$51))","v":0},{"$f":"IF($D322=\"BT\",AO322*Balance!E$49,IF($D322=\"MT\",AO322*Balance!E$50,AO322*Balance!E$51))","v":0},{"$f":"IF($D322=\"BT\",AP322*Balance!F$49,IF($D322=\"MT\",AP322*Balance!F$50,AP322*Balance!F$51))","v":0},{"$f":"IF($D322=\"BT\",AQ322*Balance!G$49,IF($D322=\"MT\",AQ322*Balance!G$50,AQ322*Balance!G$51))","v":0},{"$f":"IF($D322=\"BT\",AR322*Balance!H$49,IF($D322=\"MT\",AR322*Balance!H$50,AR322*Balance!H$51))","v":0},{"$f":"IF($D322=\"BT\",AS322*Balance!I$49,IF($D322=\"MT\",AS322*Balance!I$50,AS322*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF322:BI322,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!C405","v":"X2D"},{"$f":"+PremisaCosto!E405","v":"Et"},{"$f":"+PremisaCosto!B405","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*F323),IF($C323=\"Ep\",F323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*G323),IF($C323=\"Ep\",G323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*H323),IF($C323=\"Ep\",H323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*I323),IF($C323=\"Ep\",I323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*J323),IF($C323=\"Ep\",J323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B323)*K323),IF($C323=\"Ep\",K323,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH323:AK323,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*F323),IF($C323=\"Efp\",F323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*G323),IF($C323=\"Efp\",G323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*H323),IF($C323=\"Efp\",H323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*I323),IF($C323=\"Efp\",I323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*J323),IF($C323=\"Efp\",J323,\"\"))","v":0},{"$f":"IF($C323=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B323)*K323),IF($C323=\"Efp\",K323,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP323:AS323,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D323=\"BT\",AF323*Balance!D$45,IF($D323=\"MT\",AF323*Balance!D$46,AF323*Balance!D$47))","v":0},{"$f":"IF($D323=\"BT\",AG323*Balance!E$45,IF($D323=\"MT\",AG323*Balance!E$46,AG323*Balance!E$47))","v":0},{"$f":"IF($D323=\"BT\",AH323*Balance!F$45,IF($D323=\"MT\",AH323*Balance!F$46,AH323*Balance!F$47))","v":0},{"$f":"IF($D323=\"BT\",AI323*Balance!G$45,IF($D323=\"MT\",AI323*Balance!G$46,AI323*Balance!G$47))","v":0},{"$f":"IF($D323=\"BT\",AJ323*Balance!H$45,IF($D323=\"MT\",AJ323*Balance!H$46,AJ323*Balance!H$47))","v":0},{"$f":"IF($D323=\"BT\",AK323*Balance!I$45,IF($D323=\"MT\",AK323*Balance!I$46,AK323*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX323:BA323,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D323=\"BT\",AN323*Balance!D$49,IF($D323=\"MT\",AN323*Balance!D$50,AN323*Balance!D$51))","v":0},{"$f":"IF($D323=\"BT\",AO323*Balance!E$49,IF($D323=\"MT\",AO323*Balance!E$50,AO323*Balance!E$51))","v":0},{"$f":"IF($D323=\"BT\",AP323*Balance!F$49,IF($D323=\"MT\",AP323*Balance!F$50,AP323*Balance!F$51))","v":0},{"$f":"IF($D323=\"BT\",AQ323*Balance!G$49,IF($D323=\"MT\",AQ323*Balance!G$50,AQ323*Balance!G$51))","v":0},{"$f":"IF($D323=\"BT\",AR323*Balance!H$49,IF($D323=\"MT\",AR323*Balance!H$50,AR323*Balance!H$51))","v":0},{"$f":"IF($D323=\"BT\",AS323*Balance!I$49,IF($D323=\"MT\",AS323*Balance!I$50,AS323*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF323:BI323,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!C406","v":0},{"$f":"+PremisaCosto!E406","v":0},{"$f":"+PremisaCosto!B406","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z324:AC324,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*F324),IF($C324=\"Ep\",F324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*G324),IF($C324=\"Ep\",G324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*H324),IF($C324=\"Ep\",H324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*I324),IF($C324=\"Ep\",I324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*J324),IF($C324=\"Ep\",J324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B324)*K324),IF($C324=\"Ep\",K324,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH324:AK324,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*F324),IF($C324=\"Efp\",F324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*G324),IF($C324=\"Efp\",G324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*H324),IF($C324=\"Efp\",H324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*I324),IF($C324=\"Efp\",I324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*J324),IF($C324=\"Efp\",J324,\"\"))","v":""},{"$f":"IF($C324=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B324)*K324),IF($C324=\"Efp\",K324,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP324:AS324,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX324:BA324,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF324:BI324,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!C407","v":0},{"$f":"+PremisaCosto!E407","v":0},{"$f":"+PremisaCosto!B407","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z325:AC325,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*F325),IF($C325=\"Ep\",F325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*G325),IF($C325=\"Ep\",G325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*H325),IF($C325=\"Ep\",H325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*I325),IF($C325=\"Ep\",I325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*J325),IF($C325=\"Ep\",J325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B325)*K325),IF($C325=\"Ep\",K325,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH325:AK325,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*F325),IF($C325=\"Efp\",F325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*G325),IF($C325=\"Efp\",G325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*H325),IF($C325=\"Efp\",H325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*I325),IF($C325=\"Efp\",I325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*J325),IF($C325=\"Efp\",J325,\"\"))","v":""},{"$f":"IF($C325=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B325)*K325),IF($C325=\"Efp\",K325,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP325:AS325,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX325:BA325,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF325:BI325,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!C408","v":"X3D"},{"$f":"+PremisaCosto!E408","v":"Et"},{"$f":"+PremisaCosto!B408","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*F326),IF($C326=\"Ep\",F326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*G326),IF($C326=\"Ep\",G326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*H326),IF($C326=\"Ep\",H326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*I326),IF($C326=\"Ep\",I326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*J326),IF($C326=\"Ep\",J326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B326)*K326),IF($C326=\"Ep\",K326,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH326:AK326,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*F326),IF($C326=\"Efp\",F326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*G326),IF($C326=\"Efp\",G326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*H326),IF($C326=\"Efp\",H326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*I326),IF($C326=\"Efp\",I326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*J326),IF($C326=\"Efp\",J326,\"\"))","v":0},{"$f":"IF($C326=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B326)*K326),IF($C326=\"Efp\",K326,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP326:AS326,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D326=\"BT\",AF326*Balance!D$45,IF($D326=\"MT\",AF326*Balance!D$46,AF326*Balance!D$47))","v":0},{"$f":"IF($D326=\"BT\",AG326*Balance!E$45,IF($D326=\"MT\",AG326*Balance!E$46,AG326*Balance!E$47))","v":0},{"$f":"IF($D326=\"BT\",AH326*Balance!F$45,IF($D326=\"MT\",AH326*Balance!F$46,AH326*Balance!F$47))","v":0},{"$f":"IF($D326=\"BT\",AI326*Balance!G$45,IF($D326=\"MT\",AI326*Balance!G$46,AI326*Balance!G$47))","v":0},{"$f":"IF($D326=\"BT\",AJ326*Balance!H$45,IF($D326=\"MT\",AJ326*Balance!H$46,AJ326*Balance!H$47))","v":0},{"$f":"IF($D326=\"BT\",AK326*Balance!I$45,IF($D326=\"MT\",AK326*Balance!I$46,AK326*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX326:BA326,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D326=\"BT\",AN326*Balance!D$49,IF($D326=\"MT\",AN326*Balance!D$50,AN326*Balance!D$51))","v":0},{"$f":"IF($D326=\"BT\",AO326*Balance!E$49,IF($D326=\"MT\",AO326*Balance!E$50,AO326*Balance!E$51))","v":0},{"$f":"IF($D326=\"BT\",AP326*Balance!F$49,IF($D326=\"MT\",AP326*Balance!F$50,AP326*Balance!F$51))","v":0},{"$f":"IF($D326=\"BT\",AQ326*Balance!G$49,IF($D326=\"MT\",AQ326*Balance!G$50,AQ326*Balance!G$51))","v":0},{"$f":"IF($D326=\"BT\",AR326*Balance!H$49,IF($D326=\"MT\",AR326*Balance!H$50,AR326*Balance!H$51))","v":0},{"$f":"IF($D326=\"BT\",AS326*Balance!I$49,IF($D326=\"MT\",AS326*Balance!I$50,AS326*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF326:BI326,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!C409","v":"X3D"},{"$f":"+PremisaCosto!E409","v":"Et"},{"$f":"+PremisaCosto!B409","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*F327),IF($C327=\"Ep\",F327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*G327),IF($C327=\"Ep\",G327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*H327),IF($C327=\"Ep\",H327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*I327),IF($C327=\"Ep\",I327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*J327),IF($C327=\"Ep\",J327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B327)*K327),IF($C327=\"Ep\",K327,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH327:AK327,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*F327),IF($C327=\"Efp\",F327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*G327),IF($C327=\"Efp\",G327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*H327),IF($C327=\"Efp\",H327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*I327),IF($C327=\"Efp\",I327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*J327),IF($C327=\"Efp\",J327,\"\"))","v":0},{"$f":"IF($C327=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B327)*K327),IF($C327=\"Efp\",K327,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP327:AS327,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D327=\"BT\",AF327*Balance!D$45,IF($D327=\"MT\",AF327*Balance!D$46,AF327*Balance!D$47))","v":0},{"$f":"IF($D327=\"BT\",AG327*Balance!E$45,IF($D327=\"MT\",AG327*Balance!E$46,AG327*Balance!E$47))","v":0},{"$f":"IF($D327=\"BT\",AH327*Balance!F$45,IF($D327=\"MT\",AH327*Balance!F$46,AH327*Balance!F$47))","v":0},{"$f":"IF($D327=\"BT\",AI327*Balance!G$45,IF($D327=\"MT\",AI327*Balance!G$46,AI327*Balance!G$47))","v":0},{"$f":"IF($D327=\"BT\",AJ327*Balance!H$45,IF($D327=\"MT\",AJ327*Balance!H$46,AJ327*Balance!H$47))","v":0},{"$f":"IF($D327=\"BT\",AK327*Balance!I$45,IF($D327=\"MT\",AK327*Balance!I$46,AK327*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX327:BA327,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D327=\"BT\",AN327*Balance!D$49,IF($D327=\"MT\",AN327*Balance!D$50,AN327*Balance!D$51))","v":0},{"$f":"IF($D327=\"BT\",AO327*Balance!E$49,IF($D327=\"MT\",AO327*Balance!E$50,AO327*Balance!E$51))","v":0},{"$f":"IF($D327=\"BT\",AP327*Balance!F$49,IF($D327=\"MT\",AP327*Balance!F$50,AP327*Balance!F$51))","v":0},{"$f":"IF($D327=\"BT\",AQ327*Balance!G$49,IF($D327=\"MT\",AQ327*Balance!G$50,AQ327*Balance!G$51))","v":0},{"$f":"IF($D327=\"BT\",AR327*Balance!H$49,IF($D327=\"MT\",AR327*Balance!H$50,AR327*Balance!H$51))","v":0},{"$f":"IF($D327=\"BT\",AS327*Balance!I$49,IF($D327=\"MT\",AS327*Balance!I$50,AS327*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF327:BI327,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!C410","v":"X3D"},{"$f":"+PremisaCosto!E410","v":"Et"},{"$f":"+PremisaCosto!B410","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*F328),IF($C328=\"Ep\",F328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*G328),IF($C328=\"Ep\",G328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*H328),IF($C328=\"Ep\",H328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*I328),IF($C328=\"Ep\",I328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*J328),IF($C328=\"Ep\",J328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B328)*K328),IF($C328=\"Ep\",K328,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH328:AK328,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*F328),IF($C328=\"Efp\",F328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*G328),IF($C328=\"Efp\",G328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*H328),IF($C328=\"Efp\",H328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*I328),IF($C328=\"Efp\",I328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*J328),IF($C328=\"Efp\",J328,\"\"))","v":0},{"$f":"IF($C328=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B328)*K328),IF($C328=\"Efp\",K328,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP328:AS328,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D328=\"BT\",AF328*Balance!D$45,IF($D328=\"MT\",AF328*Balance!D$46,AF328*Balance!D$47))","v":0},{"$f":"IF($D328=\"BT\",AG328*Balance!E$45,IF($D328=\"MT\",AG328*Balance!E$46,AG328*Balance!E$47))","v":0},{"$f":"IF($D328=\"BT\",AH328*Balance!F$45,IF($D328=\"MT\",AH328*Balance!F$46,AH328*Balance!F$47))","v":0},{"$f":"IF($D328=\"BT\",AI328*Balance!G$45,IF($D328=\"MT\",AI328*Balance!G$46,AI328*Balance!G$47))","v":0},{"$f":"IF($D328=\"BT\",AJ328*Balance!H$45,IF($D328=\"MT\",AJ328*Balance!H$46,AJ328*Balance!H$47))","v":0},{"$f":"IF($D328=\"BT\",AK328*Balance!I$45,IF($D328=\"MT\",AK328*Balance!I$46,AK328*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX328:BA328,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D328=\"BT\",AN328*Balance!D$49,IF($D328=\"MT\",AN328*Balance!D$50,AN328*Balance!D$51))","v":0},{"$f":"IF($D328=\"BT\",AO328*Balance!E$49,IF($D328=\"MT\",AO328*Balance!E$50,AO328*Balance!E$51))","v":0},{"$f":"IF($D328=\"BT\",AP328*Balance!F$49,IF($D328=\"MT\",AP328*Balance!F$50,AP328*Balance!F$51))","v":0},{"$f":"IF($D328=\"BT\",AQ328*Balance!G$49,IF($D328=\"MT\",AQ328*Balance!G$50,AQ328*Balance!G$51))","v":0},{"$f":"IF($D328=\"BT\",AR328*Balance!H$49,IF($D328=\"MT\",AR328*Balance!H$50,AR328*Balance!H$51))","v":0},{"$f":"IF($D328=\"BT\",AS328*Balance!I$49,IF($D328=\"MT\",AS328*Balance!I$50,AS328*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF328:BI328,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!C411","v":"X3D"},{"$f":"+PremisaCosto!E411","v":"Et"},{"$f":"+PremisaCosto!B411","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*F329),IF($C329=\"Ep\",F329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*G329),IF($C329=\"Ep\",G329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*H329),IF($C329=\"Ep\",H329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*I329),IF($C329=\"Ep\",I329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*J329),IF($C329=\"Ep\",J329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B329)*K329),IF($C329=\"Ep\",K329,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH329:AK329,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*F329),IF($C329=\"Efp\",F329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*G329),IF($C329=\"Efp\",G329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*H329),IF($C329=\"Efp\",H329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*I329),IF($C329=\"Efp\",I329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*J329),IF($C329=\"Efp\",J329,\"\"))","v":0},{"$f":"IF($C329=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B329)*K329),IF($C329=\"Efp\",K329,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP329:AS329,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D329=\"BT\",AF329*Balance!D$45,IF($D329=\"MT\",AF329*Balance!D$46,AF329*Balance!D$47))","v":0},{"$f":"IF($D329=\"BT\",AG329*Balance!E$45,IF($D329=\"MT\",AG329*Balance!E$46,AG329*Balance!E$47))","v":0},{"$f":"IF($D329=\"BT\",AH329*Balance!F$45,IF($D329=\"MT\",AH329*Balance!F$46,AH329*Balance!F$47))","v":0},{"$f":"IF($D329=\"BT\",AI329*Balance!G$45,IF($D329=\"MT\",AI329*Balance!G$46,AI329*Balance!G$47))","v":0},{"$f":"IF($D329=\"BT\",AJ329*Balance!H$45,IF($D329=\"MT\",AJ329*Balance!H$46,AJ329*Balance!H$47))","v":0},{"$f":"IF($D329=\"BT\",AK329*Balance!I$45,IF($D329=\"MT\",AK329*Balance!I$46,AK329*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX329:BA329,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D329=\"BT\",AN329*Balance!D$49,IF($D329=\"MT\",AN329*Balance!D$50,AN329*Balance!D$51))","v":0},{"$f":"IF($D329=\"BT\",AO329*Balance!E$49,IF($D329=\"MT\",AO329*Balance!E$50,AO329*Balance!E$51))","v":0},{"$f":"IF($D329=\"BT\",AP329*Balance!F$49,IF($D329=\"MT\",AP329*Balance!F$50,AP329*Balance!F$51))","v":0},{"$f":"IF($D329=\"BT\",AQ329*Balance!G$49,IF($D329=\"MT\",AQ329*Balance!G$50,AQ329*Balance!G$51))","v":0},{"$f":"IF($D329=\"BT\",AR329*Balance!H$49,IF($D329=\"MT\",AR329*Balance!H$50,AR329*Balance!H$51))","v":0},{"$f":"IF($D329=\"BT\",AS329*Balance!I$49,IF($D329=\"MT\",AS329*Balance!I$50,AS329*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF329:BI329,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!C412","v":"X3D"},{"$f":"+PremisaCosto!E412","v":"Et"},{"$f":"+PremisaCosto!B412","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*F330),IF($C330=\"Ep\",F330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*G330),IF($C330=\"Ep\",G330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*H330),IF($C330=\"Ep\",H330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*I330),IF($C330=\"Ep\",I330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*J330),IF($C330=\"Ep\",J330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B330)*K330),IF($C330=\"Ep\",K330,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH330:AK330,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*F330),IF($C330=\"Efp\",F330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*G330),IF($C330=\"Efp\",G330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*H330),IF($C330=\"Efp\",H330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*I330),IF($C330=\"Efp\",I330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*J330),IF($C330=\"Efp\",J330,\"\"))","v":0},{"$f":"IF($C330=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B330)*K330),IF($C330=\"Efp\",K330,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP330:AS330,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D330=\"BT\",AF330*Balance!D$45,IF($D330=\"MT\",AF330*Balance!D$46,AF330*Balance!D$47))","v":0},{"$f":"IF($D330=\"BT\",AG330*Balance!E$45,IF($D330=\"MT\",AG330*Balance!E$46,AG330*Balance!E$47))","v":0},{"$f":"IF($D330=\"BT\",AH330*Balance!F$45,IF($D330=\"MT\",AH330*Balance!F$46,AH330*Balance!F$47))","v":0},{"$f":"IF($D330=\"BT\",AI330*Balance!G$45,IF($D330=\"MT\",AI330*Balance!G$46,AI330*Balance!G$47))","v":0},{"$f":"IF($D330=\"BT\",AJ330*Balance!H$45,IF($D330=\"MT\",AJ330*Balance!H$46,AJ330*Balance!H$47))","v":0},{"$f":"IF($D330=\"BT\",AK330*Balance!I$45,IF($D330=\"MT\",AK330*Balance!I$46,AK330*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX330:BA330,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D330=\"BT\",AN330*Balance!D$49,IF($D330=\"MT\",AN330*Balance!D$50,AN330*Balance!D$51))","v":0},{"$f":"IF($D330=\"BT\",AO330*Balance!E$49,IF($D330=\"MT\",AO330*Balance!E$50,AO330*Balance!E$51))","v":0},{"$f":"IF($D330=\"BT\",AP330*Balance!F$49,IF($D330=\"MT\",AP330*Balance!F$50,AP330*Balance!F$51))","v":0},{"$f":"IF($D330=\"BT\",AQ330*Balance!G$49,IF($D330=\"MT\",AQ330*Balance!G$50,AQ330*Balance!G$51))","v":0},{"$f":"IF($D330=\"BT\",AR330*Balance!H$49,IF($D330=\"MT\",AR330*Balance!H$50,AR330*Balance!H$51))","v":0},{"$f":"IF($D330=\"BT\",AS330*Balance!I$49,IF($D330=\"MT\",AS330*Balance!I$50,AS330*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF330:BI330,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!C413","v":"X3D"},{"$f":"+PremisaCosto!E413","v":"Et"},{"$f":"+PremisaCosto!B413","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*F331),IF($C331=\"Ep\",F331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*G331),IF($C331=\"Ep\",G331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*H331),IF($C331=\"Ep\",H331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*I331),IF($C331=\"Ep\",I331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*J331),IF($C331=\"Ep\",J331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B331)*K331),IF($C331=\"Ep\",K331,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH331:AK331,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*F331),IF($C331=\"Efp\",F331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*G331),IF($C331=\"Efp\",G331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*H331),IF($C331=\"Efp\",H331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*I331),IF($C331=\"Efp\",I331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*J331),IF($C331=\"Efp\",J331,\"\"))","v":0},{"$f":"IF($C331=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B331)*K331),IF($C331=\"Efp\",K331,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP331:AS331,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D331=\"BT\",AF331*Balance!D$45,IF($D331=\"MT\",AF331*Balance!D$46,AF331*Balance!D$47))","v":0},{"$f":"IF($D331=\"BT\",AG331*Balance!E$45,IF($D331=\"MT\",AG331*Balance!E$46,AG331*Balance!E$47))","v":0},{"$f":"IF($D331=\"BT\",AH331*Balance!F$45,IF($D331=\"MT\",AH331*Balance!F$46,AH331*Balance!F$47))","v":0},{"$f":"IF($D331=\"BT\",AI331*Balance!G$45,IF($D331=\"MT\",AI331*Balance!G$46,AI331*Balance!G$47))","v":0},{"$f":"IF($D331=\"BT\",AJ331*Balance!H$45,IF($D331=\"MT\",AJ331*Balance!H$46,AJ331*Balance!H$47))","v":0},{"$f":"IF($D331=\"BT\",AK331*Balance!I$45,IF($D331=\"MT\",AK331*Balance!I$46,AK331*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX331:BA331,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D331=\"BT\",AN331*Balance!D$49,IF($D331=\"MT\",AN331*Balance!D$50,AN331*Balance!D$51))","v":0},{"$f":"IF($D331=\"BT\",AO331*Balance!E$49,IF($D331=\"MT\",AO331*Balance!E$50,AO331*Balance!E$51))","v":0},{"$f":"IF($D331=\"BT\",AP331*Balance!F$49,IF($D331=\"MT\",AP331*Balance!F$50,AP331*Balance!F$51))","v":0},{"$f":"IF($D331=\"BT\",AQ331*Balance!G$49,IF($D331=\"MT\",AQ331*Balance!G$50,AQ331*Balance!G$51))","v":0},{"$f":"IF($D331=\"BT\",AR331*Balance!H$49,IF($D331=\"MT\",AR331*Balance!H$50,AR331*Balance!H$51))","v":0},{"$f":"IF($D331=\"BT\",AS331*Balance!I$49,IF($D331=\"MT\",AS331*Balance!I$50,AS331*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF331:BI331,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!C414","v":"X3D"},{"$f":"+PremisaCosto!E414","v":"Et"},{"$f":"+PremisaCosto!B414","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*F332),IF($C332=\"Ep\",F332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*G332),IF($C332=\"Ep\",G332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*H332),IF($C332=\"Ep\",H332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*I332),IF($C332=\"Ep\",I332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*J332),IF($C332=\"Ep\",J332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B332)*K332),IF($C332=\"Ep\",K332,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH332:AK332,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*F332),IF($C332=\"Efp\",F332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*G332),IF($C332=\"Efp\",G332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*H332),IF($C332=\"Efp\",H332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*I332),IF($C332=\"Efp\",I332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*J332),IF($C332=\"Efp\",J332,\"\"))","v":0},{"$f":"IF($C332=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B332)*K332),IF($C332=\"Efp\",K332,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP332:AS332,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D332=\"BT\",AF332*Balance!D$45,IF($D332=\"MT\",AF332*Balance!D$46,AF332*Balance!D$47))","v":0},{"$f":"IF($D332=\"BT\",AG332*Balance!E$45,IF($D332=\"MT\",AG332*Balance!E$46,AG332*Balance!E$47))","v":0},{"$f":"IF($D332=\"BT\",AH332*Balance!F$45,IF($D332=\"MT\",AH332*Balance!F$46,AH332*Balance!F$47))","v":0},{"$f":"IF($D332=\"BT\",AI332*Balance!G$45,IF($D332=\"MT\",AI332*Balance!G$46,AI332*Balance!G$47))","v":0},{"$f":"IF($D332=\"BT\",AJ332*Balance!H$45,IF($D332=\"MT\",AJ332*Balance!H$46,AJ332*Balance!H$47))","v":0},{"$f":"IF($D332=\"BT\",AK332*Balance!I$45,IF($D332=\"MT\",AK332*Balance!I$46,AK332*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX332:BA332,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D332=\"BT\",AN332*Balance!D$49,IF($D332=\"MT\",AN332*Balance!D$50,AN332*Balance!D$51))","v":0},{"$f":"IF($D332=\"BT\",AO332*Balance!E$49,IF($D332=\"MT\",AO332*Balance!E$50,AO332*Balance!E$51))","v":0},{"$f":"IF($D332=\"BT\",AP332*Balance!F$49,IF($D332=\"MT\",AP332*Balance!F$50,AP332*Balance!F$51))","v":0},{"$f":"IF($D332=\"BT\",AQ332*Balance!G$49,IF($D332=\"MT\",AQ332*Balance!G$50,AQ332*Balance!G$51))","v":0},{"$f":"IF($D332=\"BT\",AR332*Balance!H$49,IF($D332=\"MT\",AR332*Balance!H$50,AR332*Balance!H$51))","v":0},{"$f":"IF($D332=\"BT\",AS332*Balance!I$49,IF($D332=\"MT\",AS332*Balance!I$50,AS332*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF332:BI332,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!C415","v":"X3D"},{"$f":"+PremisaCosto!E415","v":"Et"},{"$f":"+PremisaCosto!B415","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*F333),IF($C333=\"Ep\",F333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*G333),IF($C333=\"Ep\",G333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*H333),IF($C333=\"Ep\",H333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*I333),IF($C333=\"Ep\",I333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*J333),IF($C333=\"Ep\",J333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B333)*K333),IF($C333=\"Ep\",K333,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH333:AK333,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*F333),IF($C333=\"Efp\",F333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*G333),IF($C333=\"Efp\",G333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*H333),IF($C333=\"Efp\",H333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*I333),IF($C333=\"Efp\",I333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*J333),IF($C333=\"Efp\",J333,\"\"))","v":0},{"$f":"IF($C333=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B333)*K333),IF($C333=\"Efp\",K333,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP333:AS333,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D333=\"BT\",AF333*Balance!D$45,IF($D333=\"MT\",AF333*Balance!D$46,AF333*Balance!D$47))","v":0},{"$f":"IF($D333=\"BT\",AG333*Balance!E$45,IF($D333=\"MT\",AG333*Balance!E$46,AG333*Balance!E$47))","v":0},{"$f":"IF($D333=\"BT\",AH333*Balance!F$45,IF($D333=\"MT\",AH333*Balance!F$46,AH333*Balance!F$47))","v":0},{"$f":"IF($D333=\"BT\",AI333*Balance!G$45,IF($D333=\"MT\",AI333*Balance!G$46,AI333*Balance!G$47))","v":0},{"$f":"IF($D333=\"BT\",AJ333*Balance!H$45,IF($D333=\"MT\",AJ333*Balance!H$46,AJ333*Balance!H$47))","v":0},{"$f":"IF($D333=\"BT\",AK333*Balance!I$45,IF($D333=\"MT\",AK333*Balance!I$46,AK333*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX333:BA333,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D333=\"BT\",AN333*Balance!D$49,IF($D333=\"MT\",AN333*Balance!D$50,AN333*Balance!D$51))","v":0},{"$f":"IF($D333=\"BT\",AO333*Balance!E$49,IF($D333=\"MT\",AO333*Balance!E$50,AO333*Balance!E$51))","v":0},{"$f":"IF($D333=\"BT\",AP333*Balance!F$49,IF($D333=\"MT\",AP333*Balance!F$50,AP333*Balance!F$51))","v":0},{"$f":"IF($D333=\"BT\",AQ333*Balance!G$49,IF($D333=\"MT\",AQ333*Balance!G$50,AQ333*Balance!G$51))","v":0},{"$f":"IF($D333=\"BT\",AR333*Balance!H$49,IF($D333=\"MT\",AR333*Balance!H$50,AR333*Balance!H$51))","v":0},{"$f":"IF($D333=\"BT\",AS333*Balance!I$49,IF($D333=\"MT\",AS333*Balance!I$50,AS333*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF333:BI333,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C416","v":"X3D"},{"$f":"+PremisaCosto!E416","v":"Et"},{"$f":"+PremisaCosto!B416","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*F334),IF($C334=\"Ep\",F334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*G334),IF($C334=\"Ep\",G334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*H334),IF($C334=\"Ep\",H334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*I334),IF($C334=\"Ep\",I334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*J334),IF($C334=\"Ep\",J334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B334)*K334),IF($C334=\"Ep\",K334,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH334:AK334,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*F334),IF($C334=\"Efp\",F334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*G334),IF($C334=\"Efp\",G334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*H334),IF($C334=\"Efp\",H334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*I334),IF($C334=\"Efp\",I334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*J334),IF($C334=\"Efp\",J334,\"\"))","v":0},{"$f":"IF($C334=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B334)*K334),IF($C334=\"Efp\",K334,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP334:AS334,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D334=\"BT\",AF334*Balance!D$45,IF($D334=\"MT\",AF334*Balance!D$46,AF334*Balance!D$47))","v":0},{"$f":"IF($D334=\"BT\",AG334*Balance!E$45,IF($D334=\"MT\",AG334*Balance!E$46,AG334*Balance!E$47))","v":0},{"$f":"IF($D334=\"BT\",AH334*Balance!F$45,IF($D334=\"MT\",AH334*Balance!F$46,AH334*Balance!F$47))","v":0},{"$f":"IF($D334=\"BT\",AI334*Balance!G$45,IF($D334=\"MT\",AI334*Balance!G$46,AI334*Balance!G$47))","v":0},{"$f":"IF($D334=\"BT\",AJ334*Balance!H$45,IF($D334=\"MT\",AJ334*Balance!H$46,AJ334*Balance!H$47))","v":0},{"$f":"IF($D334=\"BT\",AK334*Balance!I$45,IF($D334=\"MT\",AK334*Balance!I$46,AK334*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX334:BA334,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D334=\"BT\",AN334*Balance!D$49,IF($D334=\"MT\",AN334*Balance!D$50,AN334*Balance!D$51))","v":0},{"$f":"IF($D334=\"BT\",AO334*Balance!E$49,IF($D334=\"MT\",AO334*Balance!E$50,AO334*Balance!E$51))","v":0},{"$f":"IF($D334=\"BT\",AP334*Balance!F$49,IF($D334=\"MT\",AP334*Balance!F$50,AP334*Balance!F$51))","v":0},{"$f":"IF($D334=\"BT\",AQ334*Balance!G$49,IF($D334=\"MT\",AQ334*Balance!G$50,AQ334*Balance!G$51))","v":0},{"$f":"IF($D334=\"BT\",AR334*Balance!H$49,IF($D334=\"MT\",AR334*Balance!H$50,AR334*Balance!H$51))","v":0},{"$f":"IF($D334=\"BT\",AS334*Balance!I$49,IF($D334=\"MT\",AS334*Balance!I$50,AS334*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF334:BI334,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!C417","v":"X3D"},{"$f":"+PremisaCosto!E417","v":"Et"},{"$f":"+PremisaCosto!B417","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*F335),IF($C335=\"Ep\",F335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*G335),IF($C335=\"Ep\",G335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*H335),IF($C335=\"Ep\",H335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*I335),IF($C335=\"Ep\",I335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*J335),IF($C335=\"Ep\",J335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B335)*K335),IF($C335=\"Ep\",K335,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH335:AK335,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*F335),IF($C335=\"Efp\",F335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*G335),IF($C335=\"Efp\",G335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*H335),IF($C335=\"Efp\",H335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*I335),IF($C335=\"Efp\",I335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*J335),IF($C335=\"Efp\",J335,\"\"))","v":0},{"$f":"IF($C335=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B335)*K335),IF($C335=\"Efp\",K335,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP335:AS335,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D335=\"BT\",AF335*Balance!D$45,IF($D335=\"MT\",AF335*Balance!D$46,AF335*Balance!D$47))","v":0},{"$f":"IF($D335=\"BT\",AG335*Balance!E$45,IF($D335=\"MT\",AG335*Balance!E$46,AG335*Balance!E$47))","v":0},{"$f":"IF($D335=\"BT\",AH335*Balance!F$45,IF($D335=\"MT\",AH335*Balance!F$46,AH335*Balance!F$47))","v":0},{"$f":"IF($D335=\"BT\",AI335*Balance!G$45,IF($D335=\"MT\",AI335*Balance!G$46,AI335*Balance!G$47))","v":0},{"$f":"IF($D335=\"BT\",AJ335*Balance!H$45,IF($D335=\"MT\",AJ335*Balance!H$46,AJ335*Balance!H$47))","v":0},{"$f":"IF($D335=\"BT\",AK335*Balance!I$45,IF($D335=\"MT\",AK335*Balance!I$46,AK335*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX335:BA335,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D335=\"BT\",AN335*Balance!D$49,IF($D335=\"MT\",AN335*Balance!D$50,AN335*Balance!D$51))","v":0},{"$f":"IF($D335=\"BT\",AO335*Balance!E$49,IF($D335=\"MT\",AO335*Balance!E$50,AO335*Balance!E$51))","v":0},{"$f":"IF($D335=\"BT\",AP335*Balance!F$49,IF($D335=\"MT\",AP335*Balance!F$50,AP335*Balance!F$51))","v":0},{"$f":"IF($D335=\"BT\",AQ335*Balance!G$49,IF($D335=\"MT\",AQ335*Balance!G$50,AQ335*Balance!G$51))","v":0},{"$f":"IF($D335=\"BT\",AR335*Balance!H$49,IF($D335=\"MT\",AR335*Balance!H$50,AR335*Balance!H$51))","v":0},{"$f":"IF($D335=\"BT\",AS335*Balance!I$49,IF($D335=\"MT\",AS335*Balance!I$50,AS335*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF335:BI335,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C418","v":0},{"$f":"+PremisaCosto!E418","v":0},{"$f":"+PremisaCosto!B418","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z336:AC336,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*F336),IF($C336=\"Ep\",F336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*G336),IF($C336=\"Ep\",G336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*H336),IF($C336=\"Ep\",H336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*I336),IF($C336=\"Ep\",I336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*J336),IF($C336=\"Ep\",J336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B336)*K336),IF($C336=\"Ep\",K336,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH336:AK336,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*F336),IF($C336=\"Efp\",F336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*G336),IF($C336=\"Efp\",G336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*H336),IF($C336=\"Efp\",H336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*I336),IF($C336=\"Efp\",I336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*J336),IF($C336=\"Efp\",J336,\"\"))","v":""},{"$f":"IF($C336=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B336)*K336),IF($C336=\"Efp\",K336,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP336:AS336,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX336:BA336,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF336:BI336,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!C419","v":"X3D"},{"$f":"+PremisaCosto!E419","v":"Et"},{"$f":"+PremisaCosto!B419","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*F337),IF($C337=\"Ep\",F337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*G337),IF($C337=\"Ep\",G337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*H337),IF($C337=\"Ep\",H337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*I337),IF($C337=\"Ep\",I337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*J337),IF($C337=\"Ep\",J337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B337)*K337),IF($C337=\"Ep\",K337,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH337:AK337,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*F337),IF($C337=\"Efp\",F337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*G337),IF($C337=\"Efp\",G337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*H337),IF($C337=\"Efp\",H337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*I337),IF($C337=\"Efp\",I337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*J337),IF($C337=\"Efp\",J337,\"\"))","v":0},{"$f":"IF($C337=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B337)*K337),IF($C337=\"Efp\",K337,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP337:AS337,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D337=\"BT\",AF337*Balance!D$45,IF($D337=\"MT\",AF337*Balance!D$46,AF337*Balance!D$47))","v":0},{"$f":"IF($D337=\"BT\",AG337*Balance!E$45,IF($D337=\"MT\",AG337*Balance!E$46,AG337*Balance!E$47))","v":0},{"$f":"IF($D337=\"BT\",AH337*Balance!F$45,IF($D337=\"MT\",AH337*Balance!F$46,AH337*Balance!F$47))","v":0},{"$f":"IF($D337=\"BT\",AI337*Balance!G$45,IF($D337=\"MT\",AI337*Balance!G$46,AI337*Balance!G$47))","v":0},{"$f":"IF($D337=\"BT\",AJ337*Balance!H$45,IF($D337=\"MT\",AJ337*Balance!H$46,AJ337*Balance!H$47))","v":0},{"$f":"IF($D337=\"BT\",AK337*Balance!I$45,IF($D337=\"MT\",AK337*Balance!I$46,AK337*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX337:BA337,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D337=\"BT\",AN337*Balance!D$49,IF($D337=\"MT\",AN337*Balance!D$50,AN337*Balance!D$51))","v":0},{"$f":"IF($D337=\"BT\",AO337*Balance!E$49,IF($D337=\"MT\",AO337*Balance!E$50,AO337*Balance!E$51))","v":0},{"$f":"IF($D337=\"BT\",AP337*Balance!F$49,IF($D337=\"MT\",AP337*Balance!F$50,AP337*Balance!F$51))","v":0},{"$f":"IF($D337=\"BT\",AQ337*Balance!G$49,IF($D337=\"MT\",AQ337*Balance!G$50,AQ337*Balance!G$51))","v":0},{"$f":"IF($D337=\"BT\",AR337*Balance!H$49,IF($D337=\"MT\",AR337*Balance!H$50,AR337*Balance!H$51))","v":0},{"$f":"IF($D337=\"BT\",AS337*Balance!I$49,IF($D337=\"MT\",AS337*Balance!I$50,AS337*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF337:BI337,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!C420","v":"X3D"},{"$f":"+PremisaCosto!E420","v":"Et"},{"$f":"+PremisaCosto!B420","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*F338),IF($C338=\"Ep\",F338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*G338),IF($C338=\"Ep\",G338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*H338),IF($C338=\"Ep\",H338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*I338),IF($C338=\"Ep\",I338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*J338),IF($C338=\"Ep\",J338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B338)*K338),IF($C338=\"Ep\",K338,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH338:AK338,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*F338),IF($C338=\"Efp\",F338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*G338),IF($C338=\"Efp\",G338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*H338),IF($C338=\"Efp\",H338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*I338),IF($C338=\"Efp\",I338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*J338),IF($C338=\"Efp\",J338,\"\"))","v":0},{"$f":"IF($C338=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B338)*K338),IF($C338=\"Efp\",K338,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP338:AS338,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D338=\"BT\",AF338*Balance!D$45,IF($D338=\"MT\",AF338*Balance!D$46,AF338*Balance!D$47))","v":0},{"$f":"IF($D338=\"BT\",AG338*Balance!E$45,IF($D338=\"MT\",AG338*Balance!E$46,AG338*Balance!E$47))","v":0},{"$f":"IF($D338=\"BT\",AH338*Balance!F$45,IF($D338=\"MT\",AH338*Balance!F$46,AH338*Balance!F$47))","v":0},{"$f":"IF($D338=\"BT\",AI338*Balance!G$45,IF($D338=\"MT\",AI338*Balance!G$46,AI338*Balance!G$47))","v":0},{"$f":"IF($D338=\"BT\",AJ338*Balance!H$45,IF($D338=\"MT\",AJ338*Balance!H$46,AJ338*Balance!H$47))","v":0},{"$f":"IF($D338=\"BT\",AK338*Balance!I$45,IF($D338=\"MT\",AK338*Balance!I$46,AK338*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX338:BA338,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D338=\"BT\",AN338*Balance!D$49,IF($D338=\"MT\",AN338*Balance!D$50,AN338*Balance!D$51))","v":0},{"$f":"IF($D338=\"BT\",AO338*Balance!E$49,IF($D338=\"MT\",AO338*Balance!E$50,AO338*Balance!E$51))","v":0},{"$f":"IF($D338=\"BT\",AP338*Balance!F$49,IF($D338=\"MT\",AP338*Balance!F$50,AP338*Balance!F$51))","v":0},{"$f":"IF($D338=\"BT\",AQ338*Balance!G$49,IF($D338=\"MT\",AQ338*Balance!G$50,AQ338*Balance!G$51))","v":0},{"$f":"IF($D338=\"BT\",AR338*Balance!H$49,IF($D338=\"MT\",AR338*Balance!H$50,AR338*Balance!H$51))","v":0},{"$f":"IF($D338=\"BT\",AS338*Balance!I$49,IF($D338=\"MT\",AS338*Balance!I$50,AS338*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF338:BI338,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!C421","v":"X3D"},{"$f":"+PremisaCosto!E421","v":"Et"},{"$f":"+PremisaCosto!B421","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*F339),IF($C339=\"Ep\",F339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*G339),IF($C339=\"Ep\",G339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*H339),IF($C339=\"Ep\",H339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*I339),IF($C339=\"Ep\",I339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*J339),IF($C339=\"Ep\",J339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B339)*K339),IF($C339=\"Ep\",K339,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH339:AK339,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*F339),IF($C339=\"Efp\",F339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*G339),IF($C339=\"Efp\",G339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*H339),IF($C339=\"Efp\",H339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*I339),IF($C339=\"Efp\",I339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*J339),IF($C339=\"Efp\",J339,\"\"))","v":0},{"$f":"IF($C339=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B339)*K339),IF($C339=\"Efp\",K339,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP339:AS339,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D339=\"BT\",AF339*Balance!D$45,IF($D339=\"MT\",AF339*Balance!D$46,AF339*Balance!D$47))","v":0},{"$f":"IF($D339=\"BT\",AG339*Balance!E$45,IF($D339=\"MT\",AG339*Balance!E$46,AG339*Balance!E$47))","v":0},{"$f":"IF($D339=\"BT\",AH339*Balance!F$45,IF($D339=\"MT\",AH339*Balance!F$46,AH339*Balance!F$47))","v":0},{"$f":"IF($D339=\"BT\",AI339*Balance!G$45,IF($D339=\"MT\",AI339*Balance!G$46,AI339*Balance!G$47))","v":0},{"$f":"IF($D339=\"BT\",AJ339*Balance!H$45,IF($D339=\"MT\",AJ339*Balance!H$46,AJ339*Balance!H$47))","v":0},{"$f":"IF($D339=\"BT\",AK339*Balance!I$45,IF($D339=\"MT\",AK339*Balance!I$46,AK339*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX339:BA339,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D339=\"BT\",AN339*Balance!D$49,IF($D339=\"MT\",AN339*Balance!D$50,AN339*Balance!D$51))","v":0},{"$f":"IF($D339=\"BT\",AO339*Balance!E$49,IF($D339=\"MT\",AO339*Balance!E$50,AO339*Balance!E$51))","v":0},{"$f":"IF($D339=\"BT\",AP339*Balance!F$49,IF($D339=\"MT\",AP339*Balance!F$50,AP339*Balance!F$51))","v":0},{"$f":"IF($D339=\"BT\",AQ339*Balance!G$49,IF($D339=\"MT\",AQ339*Balance!G$50,AQ339*Balance!G$51))","v":0},{"$f":"IF($D339=\"BT\",AR339*Balance!H$49,IF($D339=\"MT\",AR339*Balance!H$50,AR339*Balance!H$51))","v":0},{"$f":"IF($D339=\"BT\",AS339*Balance!I$49,IF($D339=\"MT\",AS339*Balance!I$50,AS339*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF339:BI339,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!C422","v":"X3D"},{"$f":"+PremisaCosto!E422","v":"Et"},{"$f":"+PremisaCosto!B422","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*F340),IF($C340=\"Ep\",F340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*G340),IF($C340=\"Ep\",G340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*H340),IF($C340=\"Ep\",H340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*I340),IF($C340=\"Ep\",I340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*J340),IF($C340=\"Ep\",J340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B340)*K340),IF($C340=\"Ep\",K340,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH340:AK340,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*F340),IF($C340=\"Efp\",F340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*G340),IF($C340=\"Efp\",G340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*H340),IF($C340=\"Efp\",H340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*I340),IF($C340=\"Efp\",I340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*J340),IF($C340=\"Efp\",J340,\"\"))","v":0},{"$f":"IF($C340=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B340)*K340),IF($C340=\"Efp\",K340,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP340:AS340,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D340=\"BT\",AF340*Balance!D$45,IF($D340=\"MT\",AF340*Balance!D$46,AF340*Balance!D$47))","v":0},{"$f":"IF($D340=\"BT\",AG340*Balance!E$45,IF($D340=\"MT\",AG340*Balance!E$46,AG340*Balance!E$47))","v":0},{"$f":"IF($D340=\"BT\",AH340*Balance!F$45,IF($D340=\"MT\",AH340*Balance!F$46,AH340*Balance!F$47))","v":0},{"$f":"IF($D340=\"BT\",AI340*Balance!G$45,IF($D340=\"MT\",AI340*Balance!G$46,AI340*Balance!G$47))","v":0},{"$f":"IF($D340=\"BT\",AJ340*Balance!H$45,IF($D340=\"MT\",AJ340*Balance!H$46,AJ340*Balance!H$47))","v":0},{"$f":"IF($D340=\"BT\",AK340*Balance!I$45,IF($D340=\"MT\",AK340*Balance!I$46,AK340*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX340:BA340,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D340=\"BT\",AN340*Balance!D$49,IF($D340=\"MT\",AN340*Balance!D$50,AN340*Balance!D$51))","v":0},{"$f":"IF($D340=\"BT\",AO340*Balance!E$49,IF($D340=\"MT\",AO340*Balance!E$50,AO340*Balance!E$51))","v":0},{"$f":"IF($D340=\"BT\",AP340*Balance!F$49,IF($D340=\"MT\",AP340*Balance!F$50,AP340*Balance!F$51))","v":0},{"$f":"IF($D340=\"BT\",AQ340*Balance!G$49,IF($D340=\"MT\",AQ340*Balance!G$50,AQ340*Balance!G$51))","v":0},{"$f":"IF($D340=\"BT\",AR340*Balance!H$49,IF($D340=\"MT\",AR340*Balance!H$50,AR340*Balance!H$51))","v":0},{"$f":"IF($D340=\"BT\",AS340*Balance!I$49,IF($D340=\"MT\",AS340*Balance!I$50,AS340*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF340:BI340,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!C423","v":"X3D"},{"$f":"+PremisaCosto!E423","v":"Et"},{"$f":"+PremisaCosto!B423","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*F341),IF($C341=\"Ep\",F341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*G341),IF($C341=\"Ep\",G341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*H341),IF($C341=\"Ep\",H341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*I341),IF($C341=\"Ep\",I341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*J341),IF($C341=\"Ep\",J341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B341)*K341),IF($C341=\"Ep\",K341,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH341:AK341,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*F341),IF($C341=\"Efp\",F341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*G341),IF($C341=\"Efp\",G341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*H341),IF($C341=\"Efp\",H341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*I341),IF($C341=\"Efp\",I341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*J341),IF($C341=\"Efp\",J341,\"\"))","v":0},{"$f":"IF($C341=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B341)*K341),IF($C341=\"Efp\",K341,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP341:AS341,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D341=\"BT\",AF341*Balance!D$45,IF($D341=\"MT\",AF341*Balance!D$46,AF341*Balance!D$47))","v":0},{"$f":"IF($D341=\"BT\",AG341*Balance!E$45,IF($D341=\"MT\",AG341*Balance!E$46,AG341*Balance!E$47))","v":0},{"$f":"IF($D341=\"BT\",AH341*Balance!F$45,IF($D341=\"MT\",AH341*Balance!F$46,AH341*Balance!F$47))","v":0},{"$f":"IF($D341=\"BT\",AI341*Balance!G$45,IF($D341=\"MT\",AI341*Balance!G$46,AI341*Balance!G$47))","v":0},{"$f":"IF($D341=\"BT\",AJ341*Balance!H$45,IF($D341=\"MT\",AJ341*Balance!H$46,AJ341*Balance!H$47))","v":0},{"$f":"IF($D341=\"BT\",AK341*Balance!I$45,IF($D341=\"MT\",AK341*Balance!I$46,AK341*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX341:BA341,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D341=\"BT\",AN341*Balance!D$49,IF($D341=\"MT\",AN341*Balance!D$50,AN341*Balance!D$51))","v":0},{"$f":"IF($D341=\"BT\",AO341*Balance!E$49,IF($D341=\"MT\",AO341*Balance!E$50,AO341*Balance!E$51))","v":0},{"$f":"IF($D341=\"BT\",AP341*Balance!F$49,IF($D341=\"MT\",AP341*Balance!F$50,AP341*Balance!F$51))","v":0},{"$f":"IF($D341=\"BT\",AQ341*Balance!G$49,IF($D341=\"MT\",AQ341*Balance!G$50,AQ341*Balance!G$51))","v":0},{"$f":"IF($D341=\"BT\",AR341*Balance!H$49,IF($D341=\"MT\",AR341*Balance!H$50,AR341*Balance!H$51))","v":0},{"$f":"IF($D341=\"BT\",AS341*Balance!I$49,IF($D341=\"MT\",AS341*Balance!I$50,AS341*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF341:BI341,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!C424","v":"X3D"},{"$f":"+PremisaCosto!E424","v":"Et"},{"$f":"+PremisaCosto!B424","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*F342),IF($C342=\"Ep\",F342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*G342),IF($C342=\"Ep\",G342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*H342),IF($C342=\"Ep\",H342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*I342),IF($C342=\"Ep\",I342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*J342),IF($C342=\"Ep\",J342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B342)*K342),IF($C342=\"Ep\",K342,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH342:AK342,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*F342),IF($C342=\"Efp\",F342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*G342),IF($C342=\"Efp\",G342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*H342),IF($C342=\"Efp\",H342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*I342),IF($C342=\"Efp\",I342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*J342),IF($C342=\"Efp\",J342,\"\"))","v":0},{"$f":"IF($C342=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B342)*K342),IF($C342=\"Efp\",K342,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP342:AS342,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D342=\"BT\",AF342*Balance!D$45,IF($D342=\"MT\",AF342*Balance!D$46,AF342*Balance!D$47))","v":0},{"$f":"IF($D342=\"BT\",AG342*Balance!E$45,IF($D342=\"MT\",AG342*Balance!E$46,AG342*Balance!E$47))","v":0},{"$f":"IF($D342=\"BT\",AH342*Balance!F$45,IF($D342=\"MT\",AH342*Balance!F$46,AH342*Balance!F$47))","v":0},{"$f":"IF($D342=\"BT\",AI342*Balance!G$45,IF($D342=\"MT\",AI342*Balance!G$46,AI342*Balance!G$47))","v":0},{"$f":"IF($D342=\"BT\",AJ342*Balance!H$45,IF($D342=\"MT\",AJ342*Balance!H$46,AJ342*Balance!H$47))","v":0},{"$f":"IF($D342=\"BT\",AK342*Balance!I$45,IF($D342=\"MT\",AK342*Balance!I$46,AK342*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX342:BA342,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D342=\"BT\",AN342*Balance!D$49,IF($D342=\"MT\",AN342*Balance!D$50,AN342*Balance!D$51))","v":0},{"$f":"IF($D342=\"BT\",AO342*Balance!E$49,IF($D342=\"MT\",AO342*Balance!E$50,AO342*Balance!E$51))","v":0},{"$f":"IF($D342=\"BT\",AP342*Balance!F$49,IF($D342=\"MT\",AP342*Balance!F$50,AP342*Balance!F$51))","v":0},{"$f":"IF($D342=\"BT\",AQ342*Balance!G$49,IF($D342=\"MT\",AQ342*Balance!G$50,AQ342*Balance!G$51))","v":0},{"$f":"IF($D342=\"BT\",AR342*Balance!H$49,IF($D342=\"MT\",AR342*Balance!H$50,AR342*Balance!H$51))","v":0},{"$f":"IF($D342=\"BT\",AS342*Balance!I$49,IF($D342=\"MT\",AS342*Balance!I$50,AS342*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF342:BI342,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!C425","v":"X3D"},{"$f":"+PremisaCosto!E425","v":"Et"},{"$f":"+PremisaCosto!B425","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*F343),IF($C343=\"Ep\",F343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*G343),IF($C343=\"Ep\",G343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*H343),IF($C343=\"Ep\",H343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*I343),IF($C343=\"Ep\",I343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*J343),IF($C343=\"Ep\",J343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B343)*K343),IF($C343=\"Ep\",K343,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH343:AK343,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*F343),IF($C343=\"Efp\",F343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*G343),IF($C343=\"Efp\",G343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*H343),IF($C343=\"Efp\",H343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*I343),IF($C343=\"Efp\",I343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*J343),IF($C343=\"Efp\",J343,\"\"))","v":0},{"$f":"IF($C343=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B343)*K343),IF($C343=\"Efp\",K343,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP343:AS343,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D343=\"BT\",AF343*Balance!D$45,IF($D343=\"MT\",AF343*Balance!D$46,AF343*Balance!D$47))","v":0},{"$f":"IF($D343=\"BT\",AG343*Balance!E$45,IF($D343=\"MT\",AG343*Balance!E$46,AG343*Balance!E$47))","v":0},{"$f":"IF($D343=\"BT\",AH343*Balance!F$45,IF($D343=\"MT\",AH343*Balance!F$46,AH343*Balance!F$47))","v":0},{"$f":"IF($D343=\"BT\",AI343*Balance!G$45,IF($D343=\"MT\",AI343*Balance!G$46,AI343*Balance!G$47))","v":0},{"$f":"IF($D343=\"BT\",AJ343*Balance!H$45,IF($D343=\"MT\",AJ343*Balance!H$46,AJ343*Balance!H$47))","v":0},{"$f":"IF($D343=\"BT\",AK343*Balance!I$45,IF($D343=\"MT\",AK343*Balance!I$46,AK343*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX343:BA343,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D343=\"BT\",AN343*Balance!D$49,IF($D343=\"MT\",AN343*Balance!D$50,AN343*Balance!D$51))","v":0},{"$f":"IF($D343=\"BT\",AO343*Balance!E$49,IF($D343=\"MT\",AO343*Balance!E$50,AO343*Balance!E$51))","v":0},{"$f":"IF($D343=\"BT\",AP343*Balance!F$49,IF($D343=\"MT\",AP343*Balance!F$50,AP343*Balance!F$51))","v":0},{"$f":"IF($D343=\"BT\",AQ343*Balance!G$49,IF($D343=\"MT\",AQ343*Balance!G$50,AQ343*Balance!G$51))","v":0},{"$f":"IF($D343=\"BT\",AR343*Balance!H$49,IF($D343=\"MT\",AR343*Balance!H$50,AR343*Balance!H$51))","v":0},{"$f":"IF($D343=\"BT\",AS343*Balance!I$49,IF($D343=\"MT\",AS343*Balance!I$50,AS343*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF343:BI343,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!C426","v":"X3D"},{"$f":"+PremisaCosto!E426","v":"Et"},{"$f":"+PremisaCosto!B426","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*F344),IF($C344=\"Ep\",F344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*G344),IF($C344=\"Ep\",G344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*H344),IF($C344=\"Ep\",H344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*I344),IF($C344=\"Ep\",I344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*J344),IF($C344=\"Ep\",J344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B344)*K344),IF($C344=\"Ep\",K344,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH344:AK344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*F344),IF($C344=\"Efp\",F344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*G344),IF($C344=\"Efp\",G344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*H344),IF($C344=\"Efp\",H344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*I344),IF($C344=\"Efp\",I344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*J344),IF($C344=\"Efp\",J344,\"\"))","v":0},{"$f":"IF($C344=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B344)*K344),IF($C344=\"Efp\",K344,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP344:AS344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D344=\"BT\",AF344*Balance!D$45,IF($D344=\"MT\",AF344*Balance!D$46,AF344*Balance!D$47))","v":0},{"$f":"IF($D344=\"BT\",AG344*Balance!E$45,IF($D344=\"MT\",AG344*Balance!E$46,AG344*Balance!E$47))","v":0},{"$f":"IF($D344=\"BT\",AH344*Balance!F$45,IF($D344=\"MT\",AH344*Balance!F$46,AH344*Balance!F$47))","v":0},{"$f":"IF($D344=\"BT\",AI344*Balance!G$45,IF($D344=\"MT\",AI344*Balance!G$46,AI344*Balance!G$47))","v":0},{"$f":"IF($D344=\"BT\",AJ344*Balance!H$45,IF($D344=\"MT\",AJ344*Balance!H$46,AJ344*Balance!H$47))","v":0},{"$f":"IF($D344=\"BT\",AK344*Balance!I$45,IF($D344=\"MT\",AK344*Balance!I$46,AK344*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX344:BA344,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D344=\"BT\",AN344*Balance!D$49,IF($D344=\"MT\",AN344*Balance!D$50,AN344*Balance!D$51))","v":0},{"$f":"IF($D344=\"BT\",AO344*Balance!E$49,IF($D344=\"MT\",AO344*Balance!E$50,AO344*Balance!E$51))","v":0},{"$f":"IF($D344=\"BT\",AP344*Balance!F$49,IF($D344=\"MT\",AP344*Balance!F$50,AP344*Balance!F$51))","v":0},{"$f":"IF($D344=\"BT\",AQ344*Balance!G$49,IF($D344=\"MT\",AQ344*Balance!G$50,AQ344*Balance!G$51))","v":0},{"$f":"IF($D344=\"BT\",AR344*Balance!H$49,IF($D344=\"MT\",AR344*Balance!H$50,AR344*Balance!H$51))","v":0},{"$f":"IF($D344=\"BT\",AS344*Balance!I$49,IF($D344=\"MT\",AS344*Balance!I$50,AS344*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF344:BI344,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C427","v":"X3D"},{"$f":"+PremisaCosto!E427","v":"Et"},{"$f":"+PremisaCosto!B427","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*F345),IF($C345=\"Ep\",F345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*G345),IF($C345=\"Ep\",G345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*H345),IF($C345=\"Ep\",H345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*I345),IF($C345=\"Ep\",I345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*J345),IF($C345=\"Ep\",J345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B345)*K345),IF($C345=\"Ep\",K345,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH345:AK345,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*F345),IF($C345=\"Efp\",F345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*G345),IF($C345=\"Efp\",G345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*H345),IF($C345=\"Efp\",H345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*I345),IF($C345=\"Efp\",I345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*J345),IF($C345=\"Efp\",J345,\"\"))","v":0},{"$f":"IF($C345=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B345)*K345),IF($C345=\"Efp\",K345,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP345:AS345,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D345=\"BT\",AF345*Balance!D$45,IF($D345=\"MT\",AF345*Balance!D$46,AF345*Balance!D$47))","v":0},{"$f":"IF($D345=\"BT\",AG345*Balance!E$45,IF($D345=\"MT\",AG345*Balance!E$46,AG345*Balance!E$47))","v":0},{"$f":"IF($D345=\"BT\",AH345*Balance!F$45,IF($D345=\"MT\",AH345*Balance!F$46,AH345*Balance!F$47))","v":0},{"$f":"IF($D345=\"BT\",AI345*Balance!G$45,IF($D345=\"MT\",AI345*Balance!G$46,AI345*Balance!G$47))","v":0},{"$f":"IF($D345=\"BT\",AJ345*Balance!H$45,IF($D345=\"MT\",AJ345*Balance!H$46,AJ345*Balance!H$47))","v":0},{"$f":"IF($D345=\"BT\",AK345*Balance!I$45,IF($D345=\"MT\",AK345*Balance!I$46,AK345*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX345:BA345,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D345=\"BT\",AN345*Balance!D$49,IF($D345=\"MT\",AN345*Balance!D$50,AN345*Balance!D$51))","v":0},{"$f":"IF($D345=\"BT\",AO345*Balance!E$49,IF($D345=\"MT\",AO345*Balance!E$50,AO345*Balance!E$51))","v":0},{"$f":"IF($D345=\"BT\",AP345*Balance!F$49,IF($D345=\"MT\",AP345*Balance!F$50,AP345*Balance!F$51))","v":0},{"$f":"IF($D345=\"BT\",AQ345*Balance!G$49,IF($D345=\"MT\",AQ345*Balance!G$50,AQ345*Balance!G$51))","v":0},{"$f":"IF($D345=\"BT\",AR345*Balance!H$49,IF($D345=\"MT\",AR345*Balance!H$50,AR345*Balance!H$51))","v":0},{"$f":"IF($D345=\"BT\",AS345*Balance!I$49,IF($D345=\"MT\",AS345*Balance!I$50,AS345*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF345:BI345,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!C428","v":"X3D"},{"$f":"+PremisaCosto!E428","v":"Et"},{"$f":"+PremisaCosto!B428","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*F346),IF($C346=\"Ep\",F346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*G346),IF($C346=\"Ep\",G346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*H346),IF($C346=\"Ep\",H346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*I346),IF($C346=\"Ep\",I346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*J346),IF($C346=\"Ep\",J346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B346)*K346),IF($C346=\"Ep\",K346,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH346:AK346,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*F346),IF($C346=\"Efp\",F346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*G346),IF($C346=\"Efp\",G346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*H346),IF($C346=\"Efp\",H346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*I346),IF($C346=\"Efp\",I346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*J346),IF($C346=\"Efp\",J346,\"\"))","v":0},{"$f":"IF($C346=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B346)*K346),IF($C346=\"Efp\",K346,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP346:AS346,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D346=\"BT\",AF346*Balance!D$45,IF($D346=\"MT\",AF346*Balance!D$46,AF346*Balance!D$47))","v":0},{"$f":"IF($D346=\"BT\",AG346*Balance!E$45,IF($D346=\"MT\",AG346*Balance!E$46,AG346*Balance!E$47))","v":0},{"$f":"IF($D346=\"BT\",AH346*Balance!F$45,IF($D346=\"MT\",AH346*Balance!F$46,AH346*Balance!F$47))","v":0},{"$f":"IF($D346=\"BT\",AI346*Balance!G$45,IF($D346=\"MT\",AI346*Balance!G$46,AI346*Balance!G$47))","v":0},{"$f":"IF($D346=\"BT\",AJ346*Balance!H$45,IF($D346=\"MT\",AJ346*Balance!H$46,AJ346*Balance!H$47))","v":0},{"$f":"IF($D346=\"BT\",AK346*Balance!I$45,IF($D346=\"MT\",AK346*Balance!I$46,AK346*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX346:BA346,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D346=\"BT\",AN346*Balance!D$49,IF($D346=\"MT\",AN346*Balance!D$50,AN346*Balance!D$51))","v":0},{"$f":"IF($D346=\"BT\",AO346*Balance!E$49,IF($D346=\"MT\",AO346*Balance!E$50,AO346*Balance!E$51))","v":0},{"$f":"IF($D346=\"BT\",AP346*Balance!F$49,IF($D346=\"MT\",AP346*Balance!F$50,AP346*Balance!F$51))","v":0},{"$f":"IF($D346=\"BT\",AQ346*Balance!G$49,IF($D346=\"MT\",AQ346*Balance!G$50,AQ346*Balance!G$51))","v":0},{"$f":"IF($D346=\"BT\",AR346*Balance!H$49,IF($D346=\"MT\",AR346*Balance!H$50,AR346*Balance!H$51))","v":0},{"$f":"IF($D346=\"BT\",AS346*Balance!I$49,IF($D346=\"MT\",AS346*Balance!I$50,AS346*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF346:BI346,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C429","v":0},{"$f":"+PremisaCosto!E429","v":0},{"$f":"+PremisaCosto!B429","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z347:AC347,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*F347),IF($C347=\"Ep\",F347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*G347),IF($C347=\"Ep\",G347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*H347),IF($C347=\"Ep\",H347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*I347),IF($C347=\"Ep\",I347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*J347),IF($C347=\"Ep\",J347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B347)*K347),IF($C347=\"Ep\",K347,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH347:AK347,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*F347),IF($C347=\"Efp\",F347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*G347),IF($C347=\"Efp\",G347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*H347),IF($C347=\"Efp\",H347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*I347),IF($C347=\"Efp\",I347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*J347),IF($C347=\"Efp\",J347,\"\"))","v":""},{"$f":"IF($C347=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B347)*K347),IF($C347=\"Efp\",K347,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP347:AS347,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX347:BA347,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF347:BI347,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!C430","v":"X3D"},{"$f":"+PremisaCosto!E430","v":"Et"},{"$f":"+PremisaCosto!B430","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*F348),IF($C348=\"Ep\",F348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*G348),IF($C348=\"Ep\",G348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*H348),IF($C348=\"Ep\",H348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*I348),IF($C348=\"Ep\",I348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*J348),IF($C348=\"Ep\",J348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B348)*K348),IF($C348=\"Ep\",K348,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH348:AK348,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*F348),IF($C348=\"Efp\",F348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*G348),IF($C348=\"Efp\",G348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*H348),IF($C348=\"Efp\",H348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*I348),IF($C348=\"Efp\",I348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*J348),IF($C348=\"Efp\",J348,\"\"))","v":0},{"$f":"IF($C348=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B348)*K348),IF($C348=\"Efp\",K348,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP348:AS348,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D348=\"BT\",AF348*Balance!D$45,IF($D348=\"MT\",AF348*Balance!D$46,AF348*Balance!D$47))","v":0},{"$f":"IF($D348=\"BT\",AG348*Balance!E$45,IF($D348=\"MT\",AG348*Balance!E$46,AG348*Balance!E$47))","v":0},{"$f":"IF($D348=\"BT\",AH348*Balance!F$45,IF($D348=\"MT\",AH348*Balance!F$46,AH348*Balance!F$47))","v":0},{"$f":"IF($D348=\"BT\",AI348*Balance!G$45,IF($D348=\"MT\",AI348*Balance!G$46,AI348*Balance!G$47))","v":0},{"$f":"IF($D348=\"BT\",AJ348*Balance!H$45,IF($D348=\"MT\",AJ348*Balance!H$46,AJ348*Balance!H$47))","v":0},{"$f":"IF($D348=\"BT\",AK348*Balance!I$45,IF($D348=\"MT\",AK348*Balance!I$46,AK348*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX348:BA348,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D348=\"BT\",AN348*Balance!D$49,IF($D348=\"MT\",AN348*Balance!D$50,AN348*Balance!D$51))","v":0},{"$f":"IF($D348=\"BT\",AO348*Balance!E$49,IF($D348=\"MT\",AO348*Balance!E$50,AO348*Balance!E$51))","v":0},{"$f":"IF($D348=\"BT\",AP348*Balance!F$49,IF($D348=\"MT\",AP348*Balance!F$50,AP348*Balance!F$51))","v":0},{"$f":"IF($D348=\"BT\",AQ348*Balance!G$49,IF($D348=\"MT\",AQ348*Balance!G$50,AQ348*Balance!G$51))","v":0},{"$f":"IF($D348=\"BT\",AR348*Balance!H$49,IF($D348=\"MT\",AR348*Balance!H$50,AR348*Balance!H$51))","v":0},{"$f":"IF($D348=\"BT\",AS348*Balance!I$49,IF($D348=\"MT\",AS348*Balance!I$50,AS348*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF348:BI348,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!C431","v":"X3D"},{"$f":"+PremisaCosto!E431","v":"Et"},{"$f":"+PremisaCosto!B431","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*F349),IF($C349=\"Ep\",F349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*G349),IF($C349=\"Ep\",G349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*H349),IF($C349=\"Ep\",H349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*I349),IF($C349=\"Ep\",I349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*J349),IF($C349=\"Ep\",J349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B349)*K349),IF($C349=\"Ep\",K349,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH349:AK349,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*F349),IF($C349=\"Efp\",F349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*G349),IF($C349=\"Efp\",G349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*H349),IF($C349=\"Efp\",H349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*I349),IF($C349=\"Efp\",I349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*J349),IF($C349=\"Efp\",J349,\"\"))","v":0},{"$f":"IF($C349=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B349)*K349),IF($C349=\"Efp\",K349,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP349:AS349,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D349=\"BT\",AF349*Balance!D$45,IF($D349=\"MT\",AF349*Balance!D$46,AF349*Balance!D$47))","v":0},{"$f":"IF($D349=\"BT\",AG349*Balance!E$45,IF($D349=\"MT\",AG349*Balance!E$46,AG349*Balance!E$47))","v":0},{"$f":"IF($D349=\"BT\",AH349*Balance!F$45,IF($D349=\"MT\",AH349*Balance!F$46,AH349*Balance!F$47))","v":0},{"$f":"IF($D349=\"BT\",AI349*Balance!G$45,IF($D349=\"MT\",AI349*Balance!G$46,AI349*Balance!G$47))","v":0},{"$f":"IF($D349=\"BT\",AJ349*Balance!H$45,IF($D349=\"MT\",AJ349*Balance!H$46,AJ349*Balance!H$47))","v":0},{"$f":"IF($D349=\"BT\",AK349*Balance!I$45,IF($D349=\"MT\",AK349*Balance!I$46,AK349*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX349:BA349,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D349=\"BT\",AN349*Balance!D$49,IF($D349=\"MT\",AN349*Balance!D$50,AN349*Balance!D$51))","v":0},{"$f":"IF($D349=\"BT\",AO349*Balance!E$49,IF($D349=\"MT\",AO349*Balance!E$50,AO349*Balance!E$51))","v":0},{"$f":"IF($D349=\"BT\",AP349*Balance!F$49,IF($D349=\"MT\",AP349*Balance!F$50,AP349*Balance!F$51))","v":0},{"$f":"IF($D349=\"BT\",AQ349*Balance!G$49,IF($D349=\"MT\",AQ349*Balance!G$50,AQ349*Balance!G$51))","v":0},{"$f":"IF($D349=\"BT\",AR349*Balance!H$49,IF($D349=\"MT\",AR349*Balance!H$50,AR349*Balance!H$51))","v":0},{"$f":"IF($D349=\"BT\",AS349*Balance!I$49,IF($D349=\"MT\",AS349*Balance!I$50,AS349*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF349:BI349,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!C432","v":"X3D"},{"$f":"+PremisaCosto!E432","v":"Et"},{"$f":"+PremisaCosto!B432","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*F350),IF($C350=\"Ep\",F350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*G350),IF($C350=\"Ep\",G350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*H350),IF($C350=\"Ep\",H350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*I350),IF($C350=\"Ep\",I350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*J350),IF($C350=\"Ep\",J350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B350)*K350),IF($C350=\"Ep\",K350,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH350:AK350,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*F350),IF($C350=\"Efp\",F350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*G350),IF($C350=\"Efp\",G350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*H350),IF($C350=\"Efp\",H350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*I350),IF($C350=\"Efp\",I350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*J350),IF($C350=\"Efp\",J350,\"\"))","v":0},{"$f":"IF($C350=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B350)*K350),IF($C350=\"Efp\",K350,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP350:AS350,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D350=\"BT\",AF350*Balance!D$45,IF($D350=\"MT\",AF350*Balance!D$46,AF350*Balance!D$47))","v":0},{"$f":"IF($D350=\"BT\",AG350*Balance!E$45,IF($D350=\"MT\",AG350*Balance!E$46,AG350*Balance!E$47))","v":0},{"$f":"IF($D350=\"BT\",AH350*Balance!F$45,IF($D350=\"MT\",AH350*Balance!F$46,AH350*Balance!F$47))","v":0},{"$f":"IF($D350=\"BT\",AI350*Balance!G$45,IF($D350=\"MT\",AI350*Balance!G$46,AI350*Balance!G$47))","v":0},{"$f":"IF($D350=\"BT\",AJ350*Balance!H$45,IF($D350=\"MT\",AJ350*Balance!H$46,AJ350*Balance!H$47))","v":0},{"$f":"IF($D350=\"BT\",AK350*Balance!I$45,IF($D350=\"MT\",AK350*Balance!I$46,AK350*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX350:BA350,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D350=\"BT\",AN350*Balance!D$49,IF($D350=\"MT\",AN350*Balance!D$50,AN350*Balance!D$51))","v":0},{"$f":"IF($D350=\"BT\",AO350*Balance!E$49,IF($D350=\"MT\",AO350*Balance!E$50,AO350*Balance!E$51))","v":0},{"$f":"IF($D350=\"BT\",AP350*Balance!F$49,IF($D350=\"MT\",AP350*Balance!F$50,AP350*Balance!F$51))","v":0},{"$f":"IF($D350=\"BT\",AQ350*Balance!G$49,IF($D350=\"MT\",AQ350*Balance!G$50,AQ350*Balance!G$51))","v":0},{"$f":"IF($D350=\"BT\",AR350*Balance!H$49,IF($D350=\"MT\",AR350*Balance!H$50,AR350*Balance!H$51))","v":0},{"$f":"IF($D350=\"BT\",AS350*Balance!I$49,IF($D350=\"MT\",AS350*Balance!I$50,AS350*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF350:BI350,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!C433","v":"X3D"},{"$f":"+PremisaCosto!E433","v":"Et"},{"$f":"+PremisaCosto!B433","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*F351),IF($C351=\"Ep\",F351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*G351),IF($C351=\"Ep\",G351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*H351),IF($C351=\"Ep\",H351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*I351),IF($C351=\"Ep\",I351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*J351),IF($C351=\"Ep\",J351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B351)*K351),IF($C351=\"Ep\",K351,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH351:AK351,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*F351),IF($C351=\"Efp\",F351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*G351),IF($C351=\"Efp\",G351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*H351),IF($C351=\"Efp\",H351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*I351),IF($C351=\"Efp\",I351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*J351),IF($C351=\"Efp\",J351,\"\"))","v":0},{"$f":"IF($C351=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B351)*K351),IF($C351=\"Efp\",K351,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP351:AS351,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D351=\"BT\",AF351*Balance!D$45,IF($D351=\"MT\",AF351*Balance!D$46,AF351*Balance!D$47))","v":0},{"$f":"IF($D351=\"BT\",AG351*Balance!E$45,IF($D351=\"MT\",AG351*Balance!E$46,AG351*Balance!E$47))","v":0},{"$f":"IF($D351=\"BT\",AH351*Balance!F$45,IF($D351=\"MT\",AH351*Balance!F$46,AH351*Balance!F$47))","v":0},{"$f":"IF($D351=\"BT\",AI351*Balance!G$45,IF($D351=\"MT\",AI351*Balance!G$46,AI351*Balance!G$47))","v":0},{"$f":"IF($D351=\"BT\",AJ351*Balance!H$45,IF($D351=\"MT\",AJ351*Balance!H$46,AJ351*Balance!H$47))","v":0},{"$f":"IF($D351=\"BT\",AK351*Balance!I$45,IF($D351=\"MT\",AK351*Balance!I$46,AK351*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX351:BA351,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D351=\"BT\",AN351*Balance!D$49,IF($D351=\"MT\",AN351*Balance!D$50,AN351*Balance!D$51))","v":0},{"$f":"IF($D351=\"BT\",AO351*Balance!E$49,IF($D351=\"MT\",AO351*Balance!E$50,AO351*Balance!E$51))","v":0},{"$f":"IF($D351=\"BT\",AP351*Balance!F$49,IF($D351=\"MT\",AP351*Balance!F$50,AP351*Balance!F$51))","v":0},{"$f":"IF($D351=\"BT\",AQ351*Balance!G$49,IF($D351=\"MT\",AQ351*Balance!G$50,AQ351*Balance!G$51))","v":0},{"$f":"IF($D351=\"BT\",AR351*Balance!H$49,IF($D351=\"MT\",AR351*Balance!H$50,AR351*Balance!H$51))","v":0},{"$f":"IF($D351=\"BT\",AS351*Balance!I$49,IF($D351=\"MT\",AS351*Balance!I$50,AS351*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF351:BI351,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!C434","v":"X3D"},{"$f":"+PremisaCosto!E434","v":"Et"},{"$f":"+PremisaCosto!B434","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*F352),IF($C352=\"Ep\",F352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*G352),IF($C352=\"Ep\",G352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*H352),IF($C352=\"Ep\",H352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*I352),IF($C352=\"Ep\",I352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*J352),IF($C352=\"Ep\",J352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B352)*K352),IF($C352=\"Ep\",K352,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH352:AK352,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*F352),IF($C352=\"Efp\",F352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*G352),IF($C352=\"Efp\",G352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*H352),IF($C352=\"Efp\",H352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*I352),IF($C352=\"Efp\",I352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*J352),IF($C352=\"Efp\",J352,\"\"))","v":0},{"$f":"IF($C352=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B352)*K352),IF($C352=\"Efp\",K352,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP352:AS352,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D352=\"BT\",AF352*Balance!D$45,IF($D352=\"MT\",AF352*Balance!D$46,AF352*Balance!D$47))","v":0},{"$f":"IF($D352=\"BT\",AG352*Balance!E$45,IF($D352=\"MT\",AG352*Balance!E$46,AG352*Balance!E$47))","v":0},{"$f":"IF($D352=\"BT\",AH352*Balance!F$45,IF($D352=\"MT\",AH352*Balance!F$46,AH352*Balance!F$47))","v":0},{"$f":"IF($D352=\"BT\",AI352*Balance!G$45,IF($D352=\"MT\",AI352*Balance!G$46,AI352*Balance!G$47))","v":0},{"$f":"IF($D352=\"BT\",AJ352*Balance!H$45,IF($D352=\"MT\",AJ352*Balance!H$46,AJ352*Balance!H$47))","v":0},{"$f":"IF($D352=\"BT\",AK352*Balance!I$45,IF($D352=\"MT\",AK352*Balance!I$46,AK352*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX352:BA352,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D352=\"BT\",AN352*Balance!D$49,IF($D352=\"MT\",AN352*Balance!D$50,AN352*Balance!D$51))","v":0},{"$f":"IF($D352=\"BT\",AO352*Balance!E$49,IF($D352=\"MT\",AO352*Balance!E$50,AO352*Balance!E$51))","v":0},{"$f":"IF($D352=\"BT\",AP352*Balance!F$49,IF($D352=\"MT\",AP352*Balance!F$50,AP352*Balance!F$51))","v":0},{"$f":"IF($D352=\"BT\",AQ352*Balance!G$49,IF($D352=\"MT\",AQ352*Balance!G$50,AQ352*Balance!G$51))","v":0},{"$f":"IF($D352=\"BT\",AR352*Balance!H$49,IF($D352=\"MT\",AR352*Balance!H$50,AR352*Balance!H$51))","v":0},{"$f":"IF($D352=\"BT\",AS352*Balance!I$49,IF($D352=\"MT\",AS352*Balance!I$50,AS352*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF352:BI352,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!C435","v":"X3D"},{"$f":"+PremisaCosto!E435","v":"Et"},{"$f":"+PremisaCosto!B435","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*F353),IF($C353=\"Ep\",F353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*G353),IF($C353=\"Ep\",G353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*H353),IF($C353=\"Ep\",H353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*I353),IF($C353=\"Ep\",I353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*J353),IF($C353=\"Ep\",J353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B353)*K353),IF($C353=\"Ep\",K353,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH353:AK353,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*F353),IF($C353=\"Efp\",F353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*G353),IF($C353=\"Efp\",G353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*H353),IF($C353=\"Efp\",H353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*I353),IF($C353=\"Efp\",I353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*J353),IF($C353=\"Efp\",J353,\"\"))","v":0},{"$f":"IF($C353=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B353)*K353),IF($C353=\"Efp\",K353,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP353:AS353,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D353=\"BT\",AF353*Balance!D$45,IF($D353=\"MT\",AF353*Balance!D$46,AF353*Balance!D$47))","v":0},{"$f":"IF($D353=\"BT\",AG353*Balance!E$45,IF($D353=\"MT\",AG353*Balance!E$46,AG353*Balance!E$47))","v":0},{"$f":"IF($D353=\"BT\",AH353*Balance!F$45,IF($D353=\"MT\",AH353*Balance!F$46,AH353*Balance!F$47))","v":0},{"$f":"IF($D353=\"BT\",AI353*Balance!G$45,IF($D353=\"MT\",AI353*Balance!G$46,AI353*Balance!G$47))","v":0},{"$f":"IF($D353=\"BT\",AJ353*Balance!H$45,IF($D353=\"MT\",AJ353*Balance!H$46,AJ353*Balance!H$47))","v":0},{"$f":"IF($D353=\"BT\",AK353*Balance!I$45,IF($D353=\"MT\",AK353*Balance!I$46,AK353*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX353:BA353,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D353=\"BT\",AN353*Balance!D$49,IF($D353=\"MT\",AN353*Balance!D$50,AN353*Balance!D$51))","v":0},{"$f":"IF($D353=\"BT\",AO353*Balance!E$49,IF($D353=\"MT\",AO353*Balance!E$50,AO353*Balance!E$51))","v":0},{"$f":"IF($D353=\"BT\",AP353*Balance!F$49,IF($D353=\"MT\",AP353*Balance!F$50,AP353*Balance!F$51))","v":0},{"$f":"IF($D353=\"BT\",AQ353*Balance!G$49,IF($D353=\"MT\",AQ353*Balance!G$50,AQ353*Balance!G$51))","v":0},{"$f":"IF($D353=\"BT\",AR353*Balance!H$49,IF($D353=\"MT\",AR353*Balance!H$50,AR353*Balance!H$51))","v":0},{"$f":"IF($D353=\"BT\",AS353*Balance!I$49,IF($D353=\"MT\",AS353*Balance!I$50,AS353*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF353:BI353,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!C436","v":"X3D"},{"$f":"+PremisaCosto!E436","v":"Et"},{"$f":"+PremisaCosto!B436","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*F354),IF($C354=\"Ep\",F354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*G354),IF($C354=\"Ep\",G354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*H354),IF($C354=\"Ep\",H354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*I354),IF($C354=\"Ep\",I354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*J354),IF($C354=\"Ep\",J354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B354)*K354),IF($C354=\"Ep\",K354,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH354:AK354,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*F354),IF($C354=\"Efp\",F354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*G354),IF($C354=\"Efp\",G354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*H354),IF($C354=\"Efp\",H354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*I354),IF($C354=\"Efp\",I354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*J354),IF($C354=\"Efp\",J354,\"\"))","v":0},{"$f":"IF($C354=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B354)*K354),IF($C354=\"Efp\",K354,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP354:AS354,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D354=\"BT\",AF354*Balance!D$45,IF($D354=\"MT\",AF354*Balance!D$46,AF354*Balance!D$47))","v":0},{"$f":"IF($D354=\"BT\",AG354*Balance!E$45,IF($D354=\"MT\",AG354*Balance!E$46,AG354*Balance!E$47))","v":0},{"$f":"IF($D354=\"BT\",AH354*Balance!F$45,IF($D354=\"MT\",AH354*Balance!F$46,AH354*Balance!F$47))","v":0},{"$f":"IF($D354=\"BT\",AI354*Balance!G$45,IF($D354=\"MT\",AI354*Balance!G$46,AI354*Balance!G$47))","v":0},{"$f":"IF($D354=\"BT\",AJ354*Balance!H$45,IF($D354=\"MT\",AJ354*Balance!H$46,AJ354*Balance!H$47))","v":0},{"$f":"IF($D354=\"BT\",AK354*Balance!I$45,IF($D354=\"MT\",AK354*Balance!I$46,AK354*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX354:BA354,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D354=\"BT\",AN354*Balance!D$49,IF($D354=\"MT\",AN354*Balance!D$50,AN354*Balance!D$51))","v":0},{"$f":"IF($D354=\"BT\",AO354*Balance!E$49,IF($D354=\"MT\",AO354*Balance!E$50,AO354*Balance!E$51))","v":0},{"$f":"IF($D354=\"BT\",AP354*Balance!F$49,IF($D354=\"MT\",AP354*Balance!F$50,AP354*Balance!F$51))","v":0},{"$f":"IF($D354=\"BT\",AQ354*Balance!G$49,IF($D354=\"MT\",AQ354*Balance!G$50,AQ354*Balance!G$51))","v":0},{"$f":"IF($D354=\"BT\",AR354*Balance!H$49,IF($D354=\"MT\",AR354*Balance!H$50,AR354*Balance!H$51))","v":0},{"$f":"IF($D354=\"BT\",AS354*Balance!I$49,IF($D354=\"MT\",AS354*Balance!I$50,AS354*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF354:BI354,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!C437","v":"X3D"},{"$f":"+PremisaCosto!E437","v":"Et"},{"$f":"+PremisaCosto!B437","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*F355),IF($C355=\"Ep\",F355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*G355),IF($C355=\"Ep\",G355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*H355),IF($C355=\"Ep\",H355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*I355),IF($C355=\"Ep\",I355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*J355),IF($C355=\"Ep\",J355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B355)*K355),IF($C355=\"Ep\",K355,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH355:AK355,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*F355),IF($C355=\"Efp\",F355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*G355),IF($C355=\"Efp\",G355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*H355),IF($C355=\"Efp\",H355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*I355),IF($C355=\"Efp\",I355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*J355),IF($C355=\"Efp\",J355,\"\"))","v":0},{"$f":"IF($C355=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B355)*K355),IF($C355=\"Efp\",K355,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP355:AS355,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D355=\"BT\",AF355*Balance!D$45,IF($D355=\"MT\",AF355*Balance!D$46,AF355*Balance!D$47))","v":0},{"$f":"IF($D355=\"BT\",AG355*Balance!E$45,IF($D355=\"MT\",AG355*Balance!E$46,AG355*Balance!E$47))","v":0},{"$f":"IF($D355=\"BT\",AH355*Balance!F$45,IF($D355=\"MT\",AH355*Balance!F$46,AH355*Balance!F$47))","v":0},{"$f":"IF($D355=\"BT\",AI355*Balance!G$45,IF($D355=\"MT\",AI355*Balance!G$46,AI355*Balance!G$47))","v":0},{"$f":"IF($D355=\"BT\",AJ355*Balance!H$45,IF($D355=\"MT\",AJ355*Balance!H$46,AJ355*Balance!H$47))","v":0},{"$f":"IF($D355=\"BT\",AK355*Balance!I$45,IF($D355=\"MT\",AK355*Balance!I$46,AK355*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX355:BA355,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D355=\"BT\",AN355*Balance!D$49,IF($D355=\"MT\",AN355*Balance!D$50,AN355*Balance!D$51))","v":0},{"$f":"IF($D355=\"BT\",AO355*Balance!E$49,IF($D355=\"MT\",AO355*Balance!E$50,AO355*Balance!E$51))","v":0},{"$f":"IF($D355=\"BT\",AP355*Balance!F$49,IF($D355=\"MT\",AP355*Balance!F$50,AP355*Balance!F$51))","v":0},{"$f":"IF($D355=\"BT\",AQ355*Balance!G$49,IF($D355=\"MT\",AQ355*Balance!G$50,AQ355*Balance!G$51))","v":0},{"$f":"IF($D355=\"BT\",AR355*Balance!H$49,IF($D355=\"MT\",AR355*Balance!H$50,AR355*Balance!H$51))","v":0},{"$f":"IF($D355=\"BT\",AS355*Balance!I$49,IF($D355=\"MT\",AS355*Balance!I$50,AS355*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF355:BI355,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C438","v":"X3D"},{"$f":"+PremisaCosto!E438","v":"Et"},{"$f":"+PremisaCosto!B438","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*F356),IF($C356=\"Ep\",F356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*G356),IF($C356=\"Ep\",G356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*H356),IF($C356=\"Ep\",H356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*I356),IF($C356=\"Ep\",I356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*J356),IF($C356=\"Ep\",J356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B356)*K356),IF($C356=\"Ep\",K356,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH356:AK356,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*F356),IF($C356=\"Efp\",F356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*G356),IF($C356=\"Efp\",G356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*H356),IF($C356=\"Efp\",H356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*I356),IF($C356=\"Efp\",I356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*J356),IF($C356=\"Efp\",J356,\"\"))","v":0},{"$f":"IF($C356=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B356)*K356),IF($C356=\"Efp\",K356,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP356:AS356,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D356=\"BT\",AF356*Balance!D$45,IF($D356=\"MT\",AF356*Balance!D$46,AF356*Balance!D$47))","v":0},{"$f":"IF($D356=\"BT\",AG356*Balance!E$45,IF($D356=\"MT\",AG356*Balance!E$46,AG356*Balance!E$47))","v":0},{"$f":"IF($D356=\"BT\",AH356*Balance!F$45,IF($D356=\"MT\",AH356*Balance!F$46,AH356*Balance!F$47))","v":0},{"$f":"IF($D356=\"BT\",AI356*Balance!G$45,IF($D356=\"MT\",AI356*Balance!G$46,AI356*Balance!G$47))","v":0},{"$f":"IF($D356=\"BT\",AJ356*Balance!H$45,IF($D356=\"MT\",AJ356*Balance!H$46,AJ356*Balance!H$47))","v":0},{"$f":"IF($D356=\"BT\",AK356*Balance!I$45,IF($D356=\"MT\",AK356*Balance!I$46,AK356*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX356:BA356,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D356=\"BT\",AN356*Balance!D$49,IF($D356=\"MT\",AN356*Balance!D$50,AN356*Balance!D$51))","v":0},{"$f":"IF($D356=\"BT\",AO356*Balance!E$49,IF($D356=\"MT\",AO356*Balance!E$50,AO356*Balance!E$51))","v":0},{"$f":"IF($D356=\"BT\",AP356*Balance!F$49,IF($D356=\"MT\",AP356*Balance!F$50,AP356*Balance!F$51))","v":0},{"$f":"IF($D356=\"BT\",AQ356*Balance!G$49,IF($D356=\"MT\",AQ356*Balance!G$50,AQ356*Balance!G$51))","v":0},{"$f":"IF($D356=\"BT\",AR356*Balance!H$49,IF($D356=\"MT\",AR356*Balance!H$50,AR356*Balance!H$51))","v":0},{"$f":"IF($D356=\"BT\",AS356*Balance!I$49,IF($D356=\"MT\",AS356*Balance!I$50,AS356*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF356:BI356,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!C439","v":"X3D"},{"$f":"+PremisaCosto!E439","v":"Et"},{"$f":"+PremisaCosto!B439","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*F357),IF($C357=\"Ep\",F357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*G357),IF($C357=\"Ep\",G357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*H357),IF($C357=\"Ep\",H357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*I357),IF($C357=\"Ep\",I357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*J357),IF($C357=\"Ep\",J357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B357)*K357),IF($C357=\"Ep\",K357,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH357:AK357,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*F357),IF($C357=\"Efp\",F357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*G357),IF($C357=\"Efp\",G357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*H357),IF($C357=\"Efp\",H357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*I357),IF($C357=\"Efp\",I357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*J357),IF($C357=\"Efp\",J357,\"\"))","v":0},{"$f":"IF($C357=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B357)*K357),IF($C357=\"Efp\",K357,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP357:AS357,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D357=\"BT\",AF357*Balance!D$45,IF($D357=\"MT\",AF357*Balance!D$46,AF357*Balance!D$47))","v":0},{"$f":"IF($D357=\"BT\",AG357*Balance!E$45,IF($D357=\"MT\",AG357*Balance!E$46,AG357*Balance!E$47))","v":0},{"$f":"IF($D357=\"BT\",AH357*Balance!F$45,IF($D357=\"MT\",AH357*Balance!F$46,AH357*Balance!F$47))","v":0},{"$f":"IF($D357=\"BT\",AI357*Balance!G$45,IF($D357=\"MT\",AI357*Balance!G$46,AI357*Balance!G$47))","v":0},{"$f":"IF($D357=\"BT\",AJ357*Balance!H$45,IF($D357=\"MT\",AJ357*Balance!H$46,AJ357*Balance!H$47))","v":0},{"$f":"IF($D357=\"BT\",AK357*Balance!I$45,IF($D357=\"MT\",AK357*Balance!I$46,AK357*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX357:BA357,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D357=\"BT\",AN357*Balance!D$49,IF($D357=\"MT\",AN357*Balance!D$50,AN357*Balance!D$51))","v":0},{"$f":"IF($D357=\"BT\",AO357*Balance!E$49,IF($D357=\"MT\",AO357*Balance!E$50,AO357*Balance!E$51))","v":0},{"$f":"IF($D357=\"BT\",AP357*Balance!F$49,IF($D357=\"MT\",AP357*Balance!F$50,AP357*Balance!F$51))","v":0},{"$f":"IF($D357=\"BT\",AQ357*Balance!G$49,IF($D357=\"MT\",AQ357*Balance!G$50,AQ357*Balance!G$51))","v":0},{"$f":"IF($D357=\"BT\",AR357*Balance!H$49,IF($D357=\"MT\",AR357*Balance!H$50,AR357*Balance!H$51))","v":0},{"$f":"IF($D357=\"BT\",AS357*Balance!I$49,IF($D357=\"MT\",AS357*Balance!I$50,AS357*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF357:BI357,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!C440","v":0},{"$f":"+PremisaCosto!E440","v":0},{"$f":"+PremisaCosto!B440","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z358:AC358,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*F358),IF($C358=\"Ep\",F358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*G358),IF($C358=\"Ep\",G358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*H358),IF($C358=\"Ep\",H358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*I358),IF($C358=\"Ep\",I358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*J358),IF($C358=\"Ep\",J358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B358)*K358),IF($C358=\"Ep\",K358,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH358:AK358,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*F358),IF($C358=\"Efp\",F358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*G358),IF($C358=\"Efp\",G358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*H358),IF($C358=\"Efp\",H358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*I358),IF($C358=\"Efp\",I358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*J358),IF($C358=\"Efp\",J358,\"\"))","v":""},{"$f":"IF($C358=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B358)*K358),IF($C358=\"Efp\",K358,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP358:AS358,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX358:BA358,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF358:BI358,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!C441","v":"X3D"},{"$f":"+PremisaCosto!E441","v":"Et"},{"$f":"+PremisaCosto!B441","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*F359),IF($C359=\"Ep\",F359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*G359),IF($C359=\"Ep\",G359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*H359),IF($C359=\"Ep\",H359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*I359),IF($C359=\"Ep\",I359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*J359),IF($C359=\"Ep\",J359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B359)*K359),IF($C359=\"Ep\",K359,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH359:AK359,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*F359),IF($C359=\"Efp\",F359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*G359),IF($C359=\"Efp\",G359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*H359),IF($C359=\"Efp\",H359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*I359),IF($C359=\"Efp\",I359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*J359),IF($C359=\"Efp\",J359,\"\"))","v":0},{"$f":"IF($C359=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B359)*K359),IF($C359=\"Efp\",K359,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP359:AS359,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D359=\"BT\",AF359*Balance!D$45,IF($D359=\"MT\",AF359*Balance!D$46,AF359*Balance!D$47))","v":0},{"$f":"IF($D359=\"BT\",AG359*Balance!E$45,IF($D359=\"MT\",AG359*Balance!E$46,AG359*Balance!E$47))","v":0},{"$f":"IF($D359=\"BT\",AH359*Balance!F$45,IF($D359=\"MT\",AH359*Balance!F$46,AH359*Balance!F$47))","v":0},{"$f":"IF($D359=\"BT\",AI359*Balance!G$45,IF($D359=\"MT\",AI359*Balance!G$46,AI359*Balance!G$47))","v":0},{"$f":"IF($D359=\"BT\",AJ359*Balance!H$45,IF($D359=\"MT\",AJ359*Balance!H$46,AJ359*Balance!H$47))","v":0},{"$f":"IF($D359=\"BT\",AK359*Balance!I$45,IF($D359=\"MT\",AK359*Balance!I$46,AK359*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX359:BA359,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D359=\"BT\",AN359*Balance!D$49,IF($D359=\"MT\",AN359*Balance!D$50,AN359*Balance!D$51))","v":0},{"$f":"IF($D359=\"BT\",AO359*Balance!E$49,IF($D359=\"MT\",AO359*Balance!E$50,AO359*Balance!E$51))","v":0},{"$f":"IF($D359=\"BT\",AP359*Balance!F$49,IF($D359=\"MT\",AP359*Balance!F$50,AP359*Balance!F$51))","v":0},{"$f":"IF($D359=\"BT\",AQ359*Balance!G$49,IF($D359=\"MT\",AQ359*Balance!G$50,AQ359*Balance!G$51))","v":0},{"$f":"IF($D359=\"BT\",AR359*Balance!H$49,IF($D359=\"MT\",AR359*Balance!H$50,AR359*Balance!H$51))","v":0},{"$f":"IF($D359=\"BT\",AS359*Balance!I$49,IF($D359=\"MT\",AS359*Balance!I$50,AS359*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF359:BI359,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!C442","v":"X3D"},{"$f":"+PremisaCosto!E442","v":"Et"},{"$f":"+PremisaCosto!B442","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*F360),IF($C360=\"Ep\",F360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*G360),IF($C360=\"Ep\",G360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*H360),IF($C360=\"Ep\",H360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*I360),IF($C360=\"Ep\",I360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*J360),IF($C360=\"Ep\",J360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B360)*K360),IF($C360=\"Ep\",K360,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH360:AK360,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*F360),IF($C360=\"Efp\",F360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*G360),IF($C360=\"Efp\",G360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*H360),IF($C360=\"Efp\",H360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*I360),IF($C360=\"Efp\",I360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*J360),IF($C360=\"Efp\",J360,\"\"))","v":0},{"$f":"IF($C360=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B360)*K360),IF($C360=\"Efp\",K360,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP360:AS360,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D360=\"BT\",AF360*Balance!D$45,IF($D360=\"MT\",AF360*Balance!D$46,AF360*Balance!D$47))","v":0},{"$f":"IF($D360=\"BT\",AG360*Balance!E$45,IF($D360=\"MT\",AG360*Balance!E$46,AG360*Balance!E$47))","v":0},{"$f":"IF($D360=\"BT\",AH360*Balance!F$45,IF($D360=\"MT\",AH360*Balance!F$46,AH360*Balance!F$47))","v":0},{"$f":"IF($D360=\"BT\",AI360*Balance!G$45,IF($D360=\"MT\",AI360*Balance!G$46,AI360*Balance!G$47))","v":0},{"$f":"IF($D360=\"BT\",AJ360*Balance!H$45,IF($D360=\"MT\",AJ360*Balance!H$46,AJ360*Balance!H$47))","v":0},{"$f":"IF($D360=\"BT\",AK360*Balance!I$45,IF($D360=\"MT\",AK360*Balance!I$46,AK360*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX360:BA360,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D360=\"BT\",AN360*Balance!D$49,IF($D360=\"MT\",AN360*Balance!D$50,AN360*Balance!D$51))","v":0},{"$f":"IF($D360=\"BT\",AO360*Balance!E$49,IF($D360=\"MT\",AO360*Balance!E$50,AO360*Balance!E$51))","v":0},{"$f":"IF($D360=\"BT\",AP360*Balance!F$49,IF($D360=\"MT\",AP360*Balance!F$50,AP360*Balance!F$51))","v":0},{"$f":"IF($D360=\"BT\",AQ360*Balance!G$49,IF($D360=\"MT\",AQ360*Balance!G$50,AQ360*Balance!G$51))","v":0},{"$f":"IF($D360=\"BT\",AR360*Balance!H$49,IF($D360=\"MT\",AR360*Balance!H$50,AR360*Balance!H$51))","v":0},{"$f":"IF($D360=\"BT\",AS360*Balance!I$49,IF($D360=\"MT\",AS360*Balance!I$50,AS360*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF360:BI360,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!C443","v":"X3D"},{"$f":"+PremisaCosto!E443","v":"Et"},{"$f":"+PremisaCosto!B443","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*F361),IF($C361=\"Ep\",F361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*G361),IF($C361=\"Ep\",G361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*H361),IF($C361=\"Ep\",H361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*I361),IF($C361=\"Ep\",I361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*J361),IF($C361=\"Ep\",J361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B361)*K361),IF($C361=\"Ep\",K361,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH361:AK361,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*F361),IF($C361=\"Efp\",F361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*G361),IF($C361=\"Efp\",G361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*H361),IF($C361=\"Efp\",H361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*I361),IF($C361=\"Efp\",I361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*J361),IF($C361=\"Efp\",J361,\"\"))","v":0},{"$f":"IF($C361=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B361)*K361),IF($C361=\"Efp\",K361,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP361:AS361,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D361=\"BT\",AF361*Balance!D$45,IF($D361=\"MT\",AF361*Balance!D$46,AF361*Balance!D$47))","v":0},{"$f":"IF($D361=\"BT\",AG361*Balance!E$45,IF($D361=\"MT\",AG361*Balance!E$46,AG361*Balance!E$47))","v":0},{"$f":"IF($D361=\"BT\",AH361*Balance!F$45,IF($D361=\"MT\",AH361*Balance!F$46,AH361*Balance!F$47))","v":0},{"$f":"IF($D361=\"BT\",AI361*Balance!G$45,IF($D361=\"MT\",AI361*Balance!G$46,AI361*Balance!G$47))","v":0},{"$f":"IF($D361=\"BT\",AJ361*Balance!H$45,IF($D361=\"MT\",AJ361*Balance!H$46,AJ361*Balance!H$47))","v":0},{"$f":"IF($D361=\"BT\",AK361*Balance!I$45,IF($D361=\"MT\",AK361*Balance!I$46,AK361*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX361:BA361,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D361=\"BT\",AN361*Balance!D$49,IF($D361=\"MT\",AN361*Balance!D$50,AN361*Balance!D$51))","v":0},{"$f":"IF($D361=\"BT\",AO361*Balance!E$49,IF($D361=\"MT\",AO361*Balance!E$50,AO361*Balance!E$51))","v":0},{"$f":"IF($D361=\"BT\",AP361*Balance!F$49,IF($D361=\"MT\",AP361*Balance!F$50,AP361*Balance!F$51))","v":0},{"$f":"IF($D361=\"BT\",AQ361*Balance!G$49,IF($D361=\"MT\",AQ361*Balance!G$50,AQ361*Balance!G$51))","v":0},{"$f":"IF($D361=\"BT\",AR361*Balance!H$49,IF($D361=\"MT\",AR361*Balance!H$50,AR361*Balance!H$51))","v":0},{"$f":"IF($D361=\"BT\",AS361*Balance!I$49,IF($D361=\"MT\",AS361*Balance!I$50,AS361*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF361:BI361,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!C444","v":"X3D"},{"$f":"+PremisaCosto!E444","v":"Et"},{"$f":"+PremisaCosto!B444","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*F362),IF($C362=\"Ep\",F362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*G362),IF($C362=\"Ep\",G362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*H362),IF($C362=\"Ep\",H362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*I362),IF($C362=\"Ep\",I362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*J362),IF($C362=\"Ep\",J362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B362)*K362),IF($C362=\"Ep\",K362,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH362:AK362,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*F362),IF($C362=\"Efp\",F362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*G362),IF($C362=\"Efp\",G362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*H362),IF($C362=\"Efp\",H362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*I362),IF($C362=\"Efp\",I362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*J362),IF($C362=\"Efp\",J362,\"\"))","v":0},{"$f":"IF($C362=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B362)*K362),IF($C362=\"Efp\",K362,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP362:AS362,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D362=\"BT\",AF362*Balance!D$45,IF($D362=\"MT\",AF362*Balance!D$46,AF362*Balance!D$47))","v":0},{"$f":"IF($D362=\"BT\",AG362*Balance!E$45,IF($D362=\"MT\",AG362*Balance!E$46,AG362*Balance!E$47))","v":0},{"$f":"IF($D362=\"BT\",AH362*Balance!F$45,IF($D362=\"MT\",AH362*Balance!F$46,AH362*Balance!F$47))","v":0},{"$f":"IF($D362=\"BT\",AI362*Balance!G$45,IF($D362=\"MT\",AI362*Balance!G$46,AI362*Balance!G$47))","v":0},{"$f":"IF($D362=\"BT\",AJ362*Balance!H$45,IF($D362=\"MT\",AJ362*Balance!H$46,AJ362*Balance!H$47))","v":0},{"$f":"IF($D362=\"BT\",AK362*Balance!I$45,IF($D362=\"MT\",AK362*Balance!I$46,AK362*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX362:BA362,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D362=\"BT\",AN362*Balance!D$49,IF($D362=\"MT\",AN362*Balance!D$50,AN362*Balance!D$51))","v":0},{"$f":"IF($D362=\"BT\",AO362*Balance!E$49,IF($D362=\"MT\",AO362*Balance!E$50,AO362*Balance!E$51))","v":0},{"$f":"IF($D362=\"BT\",AP362*Balance!F$49,IF($D362=\"MT\",AP362*Balance!F$50,AP362*Balance!F$51))","v":0},{"$f":"IF($D362=\"BT\",AQ362*Balance!G$49,IF($D362=\"MT\",AQ362*Balance!G$50,AQ362*Balance!G$51))","v":0},{"$f":"IF($D362=\"BT\",AR362*Balance!H$49,IF($D362=\"MT\",AR362*Balance!H$50,AR362*Balance!H$51))","v":0},{"$f":"IF($D362=\"BT\",AS362*Balance!I$49,IF($D362=\"MT\",AS362*Balance!I$50,AS362*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF362:BI362,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!C445","v":"X3D"},{"$f":"+PremisaCosto!E445","v":"Et"},{"$f":"+PremisaCosto!B445","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*F363),IF($C363=\"Ep\",F363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*G363),IF($C363=\"Ep\",G363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*H363),IF($C363=\"Ep\",H363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*I363),IF($C363=\"Ep\",I363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*J363),IF($C363=\"Ep\",J363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B363)*K363),IF($C363=\"Ep\",K363,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH363:AK363,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*F363),IF($C363=\"Efp\",F363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*G363),IF($C363=\"Efp\",G363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*H363),IF($C363=\"Efp\",H363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*I363),IF($C363=\"Efp\",I363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*J363),IF($C363=\"Efp\",J363,\"\"))","v":0},{"$f":"IF($C363=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B363)*K363),IF($C363=\"Efp\",K363,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP363:AS363,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D363=\"BT\",AF363*Balance!D$45,IF($D363=\"MT\",AF363*Balance!D$46,AF363*Balance!D$47))","v":0},{"$f":"IF($D363=\"BT\",AG363*Balance!E$45,IF($D363=\"MT\",AG363*Balance!E$46,AG363*Balance!E$47))","v":0},{"$f":"IF($D363=\"BT\",AH363*Balance!F$45,IF($D363=\"MT\",AH363*Balance!F$46,AH363*Balance!F$47))","v":0},{"$f":"IF($D363=\"BT\",AI363*Balance!G$45,IF($D363=\"MT\",AI363*Balance!G$46,AI363*Balance!G$47))","v":0},{"$f":"IF($D363=\"BT\",AJ363*Balance!H$45,IF($D363=\"MT\",AJ363*Balance!H$46,AJ363*Balance!H$47))","v":0},{"$f":"IF($D363=\"BT\",AK363*Balance!I$45,IF($D363=\"MT\",AK363*Balance!I$46,AK363*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX363:BA363,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D363=\"BT\",AN363*Balance!D$49,IF($D363=\"MT\",AN363*Balance!D$50,AN363*Balance!D$51))","v":0},{"$f":"IF($D363=\"BT\",AO363*Balance!E$49,IF($D363=\"MT\",AO363*Balance!E$50,AO363*Balance!E$51))","v":0},{"$f":"IF($D363=\"BT\",AP363*Balance!F$49,IF($D363=\"MT\",AP363*Balance!F$50,AP363*Balance!F$51))","v":0},{"$f":"IF($D363=\"BT\",AQ363*Balance!G$49,IF($D363=\"MT\",AQ363*Balance!G$50,AQ363*Balance!G$51))","v":0},{"$f":"IF($D363=\"BT\",AR363*Balance!H$49,IF($D363=\"MT\",AR363*Balance!H$50,AR363*Balance!H$51))","v":0},{"$f":"IF($D363=\"BT\",AS363*Balance!I$49,IF($D363=\"MT\",AS363*Balance!I$50,AS363*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF363:BI363,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!C446","v":"X3D"},{"$f":"+PremisaCosto!E446","v":"Et"},{"$f":"+PremisaCosto!B446","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*F364),IF($C364=\"Ep\",F364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*G364),IF($C364=\"Ep\",G364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*H364),IF($C364=\"Ep\",H364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*I364),IF($C364=\"Ep\",I364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*J364),IF($C364=\"Ep\",J364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B364)*K364),IF($C364=\"Ep\",K364,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH364:AK364,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*F364),IF($C364=\"Efp\",F364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*G364),IF($C364=\"Efp\",G364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*H364),IF($C364=\"Efp\",H364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*I364),IF($C364=\"Efp\",I364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*J364),IF($C364=\"Efp\",J364,\"\"))","v":0},{"$f":"IF($C364=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B364)*K364),IF($C364=\"Efp\",K364,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP364:AS364,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D364=\"BT\",AF364*Balance!D$45,IF($D364=\"MT\",AF364*Balance!D$46,AF364*Balance!D$47))","v":0},{"$f":"IF($D364=\"BT\",AG364*Balance!E$45,IF($D364=\"MT\",AG364*Balance!E$46,AG364*Balance!E$47))","v":0},{"$f":"IF($D364=\"BT\",AH364*Balance!F$45,IF($D364=\"MT\",AH364*Balance!F$46,AH364*Balance!F$47))","v":0},{"$f":"IF($D364=\"BT\",AI364*Balance!G$45,IF($D364=\"MT\",AI364*Balance!G$46,AI364*Balance!G$47))","v":0},{"$f":"IF($D364=\"BT\",AJ364*Balance!H$45,IF($D364=\"MT\",AJ364*Balance!H$46,AJ364*Balance!H$47))","v":0},{"$f":"IF($D364=\"BT\",AK364*Balance!I$45,IF($D364=\"MT\",AK364*Balance!I$46,AK364*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX364:BA364,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D364=\"BT\",AN364*Balance!D$49,IF($D364=\"MT\",AN364*Balance!D$50,AN364*Balance!D$51))","v":0},{"$f":"IF($D364=\"BT\",AO364*Balance!E$49,IF($D364=\"MT\",AO364*Balance!E$50,AO364*Balance!E$51))","v":0},{"$f":"IF($D364=\"BT\",AP364*Balance!F$49,IF($D364=\"MT\",AP364*Balance!F$50,AP364*Balance!F$51))","v":0},{"$f":"IF($D364=\"BT\",AQ364*Balance!G$49,IF($D364=\"MT\",AQ364*Balance!G$50,AQ364*Balance!G$51))","v":0},{"$f":"IF($D364=\"BT\",AR364*Balance!H$49,IF($D364=\"MT\",AR364*Balance!H$50,AR364*Balance!H$51))","v":0},{"$f":"IF($D364=\"BT\",AS364*Balance!I$49,IF($D364=\"MT\",AS364*Balance!I$50,AS364*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF364:BI364,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!C447","v":"X3D"},{"$f":"+PremisaCosto!E447","v":"Et"},{"$f":"+PremisaCosto!B447","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*F365),IF($C365=\"Ep\",F365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*G365),IF($C365=\"Ep\",G365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*H365),IF($C365=\"Ep\",H365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*I365),IF($C365=\"Ep\",I365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*J365),IF($C365=\"Ep\",J365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B365)*K365),IF($C365=\"Ep\",K365,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH365:AK365,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*F365),IF($C365=\"Efp\",F365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*G365),IF($C365=\"Efp\",G365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*H365),IF($C365=\"Efp\",H365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*I365),IF($C365=\"Efp\",I365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*J365),IF($C365=\"Efp\",J365,\"\"))","v":0},{"$f":"IF($C365=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B365)*K365),IF($C365=\"Efp\",K365,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP365:AS365,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D365=\"BT\",AF365*Balance!D$45,IF($D365=\"MT\",AF365*Balance!D$46,AF365*Balance!D$47))","v":0},{"$f":"IF($D365=\"BT\",AG365*Balance!E$45,IF($D365=\"MT\",AG365*Balance!E$46,AG365*Balance!E$47))","v":0},{"$f":"IF($D365=\"BT\",AH365*Balance!F$45,IF($D365=\"MT\",AH365*Balance!F$46,AH365*Balance!F$47))","v":0},{"$f":"IF($D365=\"BT\",AI365*Balance!G$45,IF($D365=\"MT\",AI365*Balance!G$46,AI365*Balance!G$47))","v":0},{"$f":"IF($D365=\"BT\",AJ365*Balance!H$45,IF($D365=\"MT\",AJ365*Balance!H$46,AJ365*Balance!H$47))","v":0},{"$f":"IF($D365=\"BT\",AK365*Balance!I$45,IF($D365=\"MT\",AK365*Balance!I$46,AK365*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX365:BA365,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D365=\"BT\",AN365*Balance!D$49,IF($D365=\"MT\",AN365*Balance!D$50,AN365*Balance!D$51))","v":0},{"$f":"IF($D365=\"BT\",AO365*Balance!E$49,IF($D365=\"MT\",AO365*Balance!E$50,AO365*Balance!E$51))","v":0},{"$f":"IF($D365=\"BT\",AP365*Balance!F$49,IF($D365=\"MT\",AP365*Balance!F$50,AP365*Balance!F$51))","v":0},{"$f":"IF($D365=\"BT\",AQ365*Balance!G$49,IF($D365=\"MT\",AQ365*Balance!G$50,AQ365*Balance!G$51))","v":0},{"$f":"IF($D365=\"BT\",AR365*Balance!H$49,IF($D365=\"MT\",AR365*Balance!H$50,AR365*Balance!H$51))","v":0},{"$f":"IF($D365=\"BT\",AS365*Balance!I$49,IF($D365=\"MT\",AS365*Balance!I$50,AS365*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF365:BI365,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!C448","v":"X3D"},{"$f":"+PremisaCosto!E448","v":"Et"},{"$f":"+PremisaCosto!B448","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*F366),IF($C366=\"Ep\",F366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*G366),IF($C366=\"Ep\",G366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*H366),IF($C366=\"Ep\",H366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*I366),IF($C366=\"Ep\",I366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*J366),IF($C366=\"Ep\",J366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B366)*K366),IF($C366=\"Ep\",K366,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH366:AK366,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*F366),IF($C366=\"Efp\",F366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*G366),IF($C366=\"Efp\",G366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*H366),IF($C366=\"Efp\",H366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*I366),IF($C366=\"Efp\",I366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*J366),IF($C366=\"Efp\",J366,\"\"))","v":0},{"$f":"IF($C366=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B366)*K366),IF($C366=\"Efp\",K366,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP366:AS366,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D366=\"BT\",AF366*Balance!D$45,IF($D366=\"MT\",AF366*Balance!D$46,AF366*Balance!D$47))","v":0},{"$f":"IF($D366=\"BT\",AG366*Balance!E$45,IF($D366=\"MT\",AG366*Balance!E$46,AG366*Balance!E$47))","v":0},{"$f":"IF($D366=\"BT\",AH366*Balance!F$45,IF($D366=\"MT\",AH366*Balance!F$46,AH366*Balance!F$47))","v":0},{"$f":"IF($D366=\"BT\",AI366*Balance!G$45,IF($D366=\"MT\",AI366*Balance!G$46,AI366*Balance!G$47))","v":0},{"$f":"IF($D366=\"BT\",AJ366*Balance!H$45,IF($D366=\"MT\",AJ366*Balance!H$46,AJ366*Balance!H$47))","v":0},{"$f":"IF($D366=\"BT\",AK366*Balance!I$45,IF($D366=\"MT\",AK366*Balance!I$46,AK366*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX366:BA366,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D366=\"BT\",AN366*Balance!D$49,IF($D366=\"MT\",AN366*Balance!D$50,AN366*Balance!D$51))","v":0},{"$f":"IF($D366=\"BT\",AO366*Balance!E$49,IF($D366=\"MT\",AO366*Balance!E$50,AO366*Balance!E$51))","v":0},{"$f":"IF($D366=\"BT\",AP366*Balance!F$49,IF($D366=\"MT\",AP366*Balance!F$50,AP366*Balance!F$51))","v":0},{"$f":"IF($D366=\"BT\",AQ366*Balance!G$49,IF($D366=\"MT\",AQ366*Balance!G$50,AQ366*Balance!G$51))","v":0},{"$f":"IF($D366=\"BT\",AR366*Balance!H$49,IF($D366=\"MT\",AR366*Balance!H$50,AR366*Balance!H$51))","v":0},{"$f":"IF($D366=\"BT\",AS366*Balance!I$49,IF($D366=\"MT\",AS366*Balance!I$50,AS366*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF366:BI366,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C449","v":"X3D"},{"$f":"+PremisaCosto!E449","v":"Et"},{"$f":"+PremisaCosto!B449","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*F367),IF($C367=\"Ep\",F367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*G367),IF($C367=\"Ep\",G367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*H367),IF($C367=\"Ep\",H367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*I367),IF($C367=\"Ep\",I367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*J367),IF($C367=\"Ep\",J367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B367)*K367),IF($C367=\"Ep\",K367,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH367:AK367,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*F367),IF($C367=\"Efp\",F367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*G367),IF($C367=\"Efp\",G367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*H367),IF($C367=\"Efp\",H367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*I367),IF($C367=\"Efp\",I367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*J367),IF($C367=\"Efp\",J367,\"\"))","v":0},{"$f":"IF($C367=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B367)*K367),IF($C367=\"Efp\",K367,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP367:AS367,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D367=\"BT\",AF367*Balance!D$45,IF($D367=\"MT\",AF367*Balance!D$46,AF367*Balance!D$47))","v":0},{"$f":"IF($D367=\"BT\",AG367*Balance!E$45,IF($D367=\"MT\",AG367*Balance!E$46,AG367*Balance!E$47))","v":0},{"$f":"IF($D367=\"BT\",AH367*Balance!F$45,IF($D367=\"MT\",AH367*Balance!F$46,AH367*Balance!F$47))","v":0},{"$f":"IF($D367=\"BT\",AI367*Balance!G$45,IF($D367=\"MT\",AI367*Balance!G$46,AI367*Balance!G$47))","v":0},{"$f":"IF($D367=\"BT\",AJ367*Balance!H$45,IF($D367=\"MT\",AJ367*Balance!H$46,AJ367*Balance!H$47))","v":0},{"$f":"IF($D367=\"BT\",AK367*Balance!I$45,IF($D367=\"MT\",AK367*Balance!I$46,AK367*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX367:BA367,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D367=\"BT\",AN367*Balance!D$49,IF($D367=\"MT\",AN367*Balance!D$50,AN367*Balance!D$51))","v":0},{"$f":"IF($D367=\"BT\",AO367*Balance!E$49,IF($D367=\"MT\",AO367*Balance!E$50,AO367*Balance!E$51))","v":0},{"$f":"IF($D367=\"BT\",AP367*Balance!F$49,IF($D367=\"MT\",AP367*Balance!F$50,AP367*Balance!F$51))","v":0},{"$f":"IF($D367=\"BT\",AQ367*Balance!G$49,IF($D367=\"MT\",AQ367*Balance!G$50,AQ367*Balance!G$51))","v":0},{"$f":"IF($D367=\"BT\",AR367*Balance!H$49,IF($D367=\"MT\",AR367*Balance!H$50,AR367*Balance!H$51))","v":0},{"$f":"IF($D367=\"BT\",AS367*Balance!I$49,IF($D367=\"MT\",AS367*Balance!I$50,AS367*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF367:BI367,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!C450","v":"X3D"},{"$f":"+PremisaCosto!E450","v":"Et"},{"$f":"+PremisaCosto!B450","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*F368),IF($C368=\"Ep\",F368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*G368),IF($C368=\"Ep\",G368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*H368),IF($C368=\"Ep\",H368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*I368),IF($C368=\"Ep\",I368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*J368),IF($C368=\"Ep\",J368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B368)*K368),IF($C368=\"Ep\",K368,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH368:AK368,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*F368),IF($C368=\"Efp\",F368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*G368),IF($C368=\"Efp\",G368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*H368),IF($C368=\"Efp\",H368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*I368),IF($C368=\"Efp\",I368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*J368),IF($C368=\"Efp\",J368,\"\"))","v":0},{"$f":"IF($C368=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B368)*K368),IF($C368=\"Efp\",K368,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP368:AS368,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D368=\"BT\",AF368*Balance!D$45,IF($D368=\"MT\",AF368*Balance!D$46,AF368*Balance!D$47))","v":0},{"$f":"IF($D368=\"BT\",AG368*Balance!E$45,IF($D368=\"MT\",AG368*Balance!E$46,AG368*Balance!E$47))","v":0},{"$f":"IF($D368=\"BT\",AH368*Balance!F$45,IF($D368=\"MT\",AH368*Balance!F$46,AH368*Balance!F$47))","v":0},{"$f":"IF($D368=\"BT\",AI368*Balance!G$45,IF($D368=\"MT\",AI368*Balance!G$46,AI368*Balance!G$47))","v":0},{"$f":"IF($D368=\"BT\",AJ368*Balance!H$45,IF($D368=\"MT\",AJ368*Balance!H$46,AJ368*Balance!H$47))","v":0},{"$f":"IF($D368=\"BT\",AK368*Balance!I$45,IF($D368=\"MT\",AK368*Balance!I$46,AK368*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX368:BA368,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D368=\"BT\",AN368*Balance!D$49,IF($D368=\"MT\",AN368*Balance!D$50,AN368*Balance!D$51))","v":0},{"$f":"IF($D368=\"BT\",AO368*Balance!E$49,IF($D368=\"MT\",AO368*Balance!E$50,AO368*Balance!E$51))","v":0},{"$f":"IF($D368=\"BT\",AP368*Balance!F$49,IF($D368=\"MT\",AP368*Balance!F$50,AP368*Balance!F$51))","v":0},{"$f":"IF($D368=\"BT\",AQ368*Balance!G$49,IF($D368=\"MT\",AQ368*Balance!G$50,AQ368*Balance!G$51))","v":0},{"$f":"IF($D368=\"BT\",AR368*Balance!H$49,IF($D368=\"MT\",AR368*Balance!H$50,AR368*Balance!H$51))","v":0},{"$f":"IF($D368=\"BT\",AS368*Balance!I$49,IF($D368=\"MT\",AS368*Balance!I$50,AS368*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF368:BI368,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!C451","v":0},{"$f":"+PremisaCosto!E451","v":0},{"$f":"+PremisaCosto!B451","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z369:AC369,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*F369),IF($C369=\"Ep\",F369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*G369),IF($C369=\"Ep\",G369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*H369),IF($C369=\"Ep\",H369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*I369),IF($C369=\"Ep\",I369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*J369),IF($C369=\"Ep\",J369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B369)*K369),IF($C369=\"Ep\",K369,\"\"))","v":""},{"$f":"+SUMPRODUCT(AH369:AK369,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*F369),IF($C369=\"Efp\",F369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*G369),IF($C369=\"Efp\",G369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*H369),IF($C369=\"Efp\",H369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*I369),IF($C369=\"Efp\",I369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*J369),IF($C369=\"Efp\",J369,\"\"))","v":""},{"$f":"IF($C369=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B369)*K369),IF($C369=\"Efp\",K369,\"\"))","v":""},{"$f":"+SUMPRODUCT(AP369:AS369,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(AX369:BA369,PremisaCosto!$F$84:$I$84)","v":0},null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(BF369:BI369,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!C452","v":"X3D"},{"$f":"+PremisaCosto!E452","v":"Et"},{"$f":"+PremisaCosto!B452","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*F370),IF($C370=\"Ep\",F370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*G370),IF($C370=\"Ep\",G370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*H370),IF($C370=\"Ep\",H370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*I370),IF($C370=\"Ep\",I370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*J370),IF($C370=\"Ep\",J370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B370)*K370),IF($C370=\"Ep\",K370,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH370:AK370,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*F370),IF($C370=\"Efp\",F370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*G370),IF($C370=\"Efp\",G370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*H370),IF($C370=\"Efp\",H370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*I370),IF($C370=\"Efp\",I370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*J370),IF($C370=\"Efp\",J370,\"\"))","v":0},{"$f":"IF($C370=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B370)*K370),IF($C370=\"Efp\",K370,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP370:AS370,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D370=\"BT\",AF370*Balance!D$45,IF($D370=\"MT\",AF370*Balance!D$46,AF370*Balance!D$47))","v":0},{"$f":"IF($D370=\"BT\",AG370*Balance!E$45,IF($D370=\"MT\",AG370*Balance!E$46,AG370*Balance!E$47))","v":0},{"$f":"IF($D370=\"BT\",AH370*Balance!F$45,IF($D370=\"MT\",AH370*Balance!F$46,AH370*Balance!F$47))","v":0},{"$f":"IF($D370=\"BT\",AI370*Balance!G$45,IF($D370=\"MT\",AI370*Balance!G$46,AI370*Balance!G$47))","v":0},{"$f":"IF($D370=\"BT\",AJ370*Balance!H$45,IF($D370=\"MT\",AJ370*Balance!H$46,AJ370*Balance!H$47))","v":0},{"$f":"IF($D370=\"BT\",AK370*Balance!I$45,IF($D370=\"MT\",AK370*Balance!I$46,AK370*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX370:BA370,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D370=\"BT\",AN370*Balance!D$49,IF($D370=\"MT\",AN370*Balance!D$50,AN370*Balance!D$51))","v":0},{"$f":"IF($D370=\"BT\",AO370*Balance!E$49,IF($D370=\"MT\",AO370*Balance!E$50,AO370*Balance!E$51))","v":0},{"$f":"IF($D370=\"BT\",AP370*Balance!F$49,IF($D370=\"MT\",AP370*Balance!F$50,AP370*Balance!F$51))","v":0},{"$f":"IF($D370=\"BT\",AQ370*Balance!G$49,IF($D370=\"MT\",AQ370*Balance!G$50,AQ370*Balance!G$51))","v":0},{"$f":"IF($D370=\"BT\",AR370*Balance!H$49,IF($D370=\"MT\",AR370*Balance!H$50,AR370*Balance!H$51))","v":0},{"$f":"IF($D370=\"BT\",AS370*Balance!I$49,IF($D370=\"MT\",AS370*Balance!I$50,AS370*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF370:BI370,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!C453","v":"X3D"},{"$f":"+PremisaCosto!E453","v":"Et"},{"$f":"+PremisaCosto!B453","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*F371),IF($C371=\"Ep\",F371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*G371),IF($C371=\"Ep\",G371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*H371),IF($C371=\"Ep\",H371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*I371),IF($C371=\"Ep\",I371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*J371),IF($C371=\"Ep\",J371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B371)*K371),IF($C371=\"Ep\",K371,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH371:AK371,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*F371),IF($C371=\"Efp\",F371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*G371),IF($C371=\"Efp\",G371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*H371),IF($C371=\"Efp\",H371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*I371),IF($C371=\"Efp\",I371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*J371),IF($C371=\"Efp\",J371,\"\"))","v":0},{"$f":"IF($C371=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B371)*K371),IF($C371=\"Efp\",K371,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP371:AS371,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D371=\"BT\",AF371*Balance!D$45,IF($D371=\"MT\",AF371*Balance!D$46,AF371*Balance!D$47))","v":0},{"$f":"IF($D371=\"BT\",AG371*Balance!E$45,IF($D371=\"MT\",AG371*Balance!E$46,AG371*Balance!E$47))","v":0},{"$f":"IF($D371=\"BT\",AH371*Balance!F$45,IF($D371=\"MT\",AH371*Balance!F$46,AH371*Balance!F$47))","v":0},{"$f":"IF($D371=\"BT\",AI371*Balance!G$45,IF($D371=\"MT\",AI371*Balance!G$46,AI371*Balance!G$47))","v":0},{"$f":"IF($D371=\"BT\",AJ371*Balance!H$45,IF($D371=\"MT\",AJ371*Balance!H$46,AJ371*Balance!H$47))","v":0},{"$f":"IF($D371=\"BT\",AK371*Balance!I$45,IF($D371=\"MT\",AK371*Balance!I$46,AK371*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX371:BA371,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D371=\"BT\",AN371*Balance!D$49,IF($D371=\"MT\",AN371*Balance!D$50,AN371*Balance!D$51))","v":0},{"$f":"IF($D371=\"BT\",AO371*Balance!E$49,IF($D371=\"MT\",AO371*Balance!E$50,AO371*Balance!E$51))","v":0},{"$f":"IF($D371=\"BT\",AP371*Balance!F$49,IF($D371=\"MT\",AP371*Balance!F$50,AP371*Balance!F$51))","v":0},{"$f":"IF($D371=\"BT\",AQ371*Balance!G$49,IF($D371=\"MT\",AQ371*Balance!G$50,AQ371*Balance!G$51))","v":0},{"$f":"IF($D371=\"BT\",AR371*Balance!H$49,IF($D371=\"MT\",AR371*Balance!H$50,AR371*Balance!H$51))","v":0},{"$f":"IF($D371=\"BT\",AS371*Balance!I$49,IF($D371=\"MT\",AS371*Balance!I$50,AS371*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF371:BI371,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!C454","v":"X3D"},{"$f":"+PremisaCosto!E454","v":"Et"},{"$f":"+PremisaCosto!B454","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*F372),IF($C372=\"Ep\",F372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*G372),IF($C372=\"Ep\",G372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*H372),IF($C372=\"Ep\",H372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*I372),IF($C372=\"Ep\",I372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*J372),IF($C372=\"Ep\",J372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B372)*K372),IF($C372=\"Ep\",K372,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH372:AK372,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*F372),IF($C372=\"Efp\",F372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*G372),IF($C372=\"Efp\",G372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*H372),IF($C372=\"Efp\",H372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*I372),IF($C372=\"Efp\",I372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*J372),IF($C372=\"Efp\",J372,\"\"))","v":0},{"$f":"IF($C372=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B372)*K372),IF($C372=\"Efp\",K372,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP372:AS372,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D372=\"BT\",AF372*Balance!D$45,IF($D372=\"MT\",AF372*Balance!D$46,AF372*Balance!D$47))","v":0},{"$f":"IF($D372=\"BT\",AG372*Balance!E$45,IF($D372=\"MT\",AG372*Balance!E$46,AG372*Balance!E$47))","v":0},{"$f":"IF($D372=\"BT\",AH372*Balance!F$45,IF($D372=\"MT\",AH372*Balance!F$46,AH372*Balance!F$47))","v":0},{"$f":"IF($D372=\"BT\",AI372*Balance!G$45,IF($D372=\"MT\",AI372*Balance!G$46,AI372*Balance!G$47))","v":0},{"$f":"IF($D372=\"BT\",AJ372*Balance!H$45,IF($D372=\"MT\",AJ372*Balance!H$46,AJ372*Balance!H$47))","v":0},{"$f":"IF($D372=\"BT\",AK372*Balance!I$45,IF($D372=\"MT\",AK372*Balance!I$46,AK372*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX372:BA372,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D372=\"BT\",AN372*Balance!D$49,IF($D372=\"MT\",AN372*Balance!D$50,AN372*Balance!D$51))","v":0},{"$f":"IF($D372=\"BT\",AO372*Balance!E$49,IF($D372=\"MT\",AO372*Balance!E$50,AO372*Balance!E$51))","v":0},{"$f":"IF($D372=\"BT\",AP372*Balance!F$49,IF($D372=\"MT\",AP372*Balance!F$50,AP372*Balance!F$51))","v":0},{"$f":"IF($D372=\"BT\",AQ372*Balance!G$49,IF($D372=\"MT\",AQ372*Balance!G$50,AQ372*Balance!G$51))","v":0},{"$f":"IF($D372=\"BT\",AR372*Balance!H$49,IF($D372=\"MT\",AR372*Balance!H$50,AR372*Balance!H$51))","v":0},{"$f":"IF($D372=\"BT\",AS372*Balance!I$49,IF($D372=\"MT\",AS372*Balance!I$50,AS372*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF372:BI372,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!C455","v":"X3D"},{"$f":"+PremisaCosto!E455","v":"Et"},{"$f":"+PremisaCosto!B455","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*F373),IF($C373=\"Ep\",F373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*G373),IF($C373=\"Ep\",G373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*H373),IF($C373=\"Ep\",H373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*I373),IF($C373=\"Ep\",I373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*J373),IF($C373=\"Ep\",J373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B373)*K373),IF($C373=\"Ep\",K373,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH373:AK373,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*F373),IF($C373=\"Efp\",F373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*G373),IF($C373=\"Efp\",G373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*H373),IF($C373=\"Efp\",H373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*I373),IF($C373=\"Efp\",I373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*J373),IF($C373=\"Efp\",J373,\"\"))","v":0},{"$f":"IF($C373=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B373)*K373),IF($C373=\"Efp\",K373,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP373:AS373,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D373=\"BT\",AF373*Balance!D$45,IF($D373=\"MT\",AF373*Balance!D$46,AF373*Balance!D$47))","v":0},{"$f":"IF($D373=\"BT\",AG373*Balance!E$45,IF($D373=\"MT\",AG373*Balance!E$46,AG373*Balance!E$47))","v":0},{"$f":"IF($D373=\"BT\",AH373*Balance!F$45,IF($D373=\"MT\",AH373*Balance!F$46,AH373*Balance!F$47))","v":0},{"$f":"IF($D373=\"BT\",AI373*Balance!G$45,IF($D373=\"MT\",AI373*Balance!G$46,AI373*Balance!G$47))","v":0},{"$f":"IF($D373=\"BT\",AJ373*Balance!H$45,IF($D373=\"MT\",AJ373*Balance!H$46,AJ373*Balance!H$47))","v":0},{"$f":"IF($D373=\"BT\",AK373*Balance!I$45,IF($D373=\"MT\",AK373*Balance!I$46,AK373*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX373:BA373,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D373=\"BT\",AN373*Balance!D$49,IF($D373=\"MT\",AN373*Balance!D$50,AN373*Balance!D$51))","v":0},{"$f":"IF($D373=\"BT\",AO373*Balance!E$49,IF($D373=\"MT\",AO373*Balance!E$50,AO373*Balance!E$51))","v":0},{"$f":"IF($D373=\"BT\",AP373*Balance!F$49,IF($D373=\"MT\",AP373*Balance!F$50,AP373*Balance!F$51))","v":0},{"$f":"IF($D373=\"BT\",AQ373*Balance!G$49,IF($D373=\"MT\",AQ373*Balance!G$50,AQ373*Balance!G$51))","v":0},{"$f":"IF($D373=\"BT\",AR373*Balance!H$49,IF($D373=\"MT\",AR373*Balance!H$50,AR373*Balance!H$51))","v":0},{"$f":"IF($D373=\"BT\",AS373*Balance!I$49,IF($D373=\"MT\",AS373*Balance!I$50,AS373*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF373:BI373,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!C456","v":"X3D"},{"$f":"+PremisaCosto!E456","v":"Et"},{"$f":"+PremisaCosto!B456","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*F374),IF($C374=\"Ep\",F374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*G374),IF($C374=\"Ep\",G374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*H374),IF($C374=\"Ep\",H374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*I374),IF($C374=\"Ep\",I374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*J374),IF($C374=\"Ep\",J374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B374)*K374),IF($C374=\"Ep\",K374,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH374:AK374,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*F374),IF($C374=\"Efp\",F374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*G374),IF($C374=\"Efp\",G374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*H374),IF($C374=\"Efp\",H374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*I374),IF($C374=\"Efp\",I374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*J374),IF($C374=\"Efp\",J374,\"\"))","v":0},{"$f":"IF($C374=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B374)*K374),IF($C374=\"Efp\",K374,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP374:AS374,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D374=\"BT\",AF374*Balance!D$45,IF($D374=\"MT\",AF374*Balance!D$46,AF374*Balance!D$47))","v":0},{"$f":"IF($D374=\"BT\",AG374*Balance!E$45,IF($D374=\"MT\",AG374*Balance!E$46,AG374*Balance!E$47))","v":0},{"$f":"IF($D374=\"BT\",AH374*Balance!F$45,IF($D374=\"MT\",AH374*Balance!F$46,AH374*Balance!F$47))","v":0},{"$f":"IF($D374=\"BT\",AI374*Balance!G$45,IF($D374=\"MT\",AI374*Balance!G$46,AI374*Balance!G$47))","v":0},{"$f":"IF($D374=\"BT\",AJ374*Balance!H$45,IF($D374=\"MT\",AJ374*Balance!H$46,AJ374*Balance!H$47))","v":0},{"$f":"IF($D374=\"BT\",AK374*Balance!I$45,IF($D374=\"MT\",AK374*Balance!I$46,AK374*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX374:BA374,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D374=\"BT\",AN374*Balance!D$49,IF($D374=\"MT\",AN374*Balance!D$50,AN374*Balance!D$51))","v":0},{"$f":"IF($D374=\"BT\",AO374*Balance!E$49,IF($D374=\"MT\",AO374*Balance!E$50,AO374*Balance!E$51))","v":0},{"$f":"IF($D374=\"BT\",AP374*Balance!F$49,IF($D374=\"MT\",AP374*Balance!F$50,AP374*Balance!F$51))","v":0},{"$f":"IF($D374=\"BT\",AQ374*Balance!G$49,IF($D374=\"MT\",AQ374*Balance!G$50,AQ374*Balance!G$51))","v":0},{"$f":"IF($D374=\"BT\",AR374*Balance!H$49,IF($D374=\"MT\",AR374*Balance!H$50,AR374*Balance!H$51))","v":0},{"$f":"IF($D374=\"BT\",AS374*Balance!I$49,IF($D374=\"MT\",AS374*Balance!I$50,AS374*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF374:BI374,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!C457","v":"X3D"},{"$f":"+PremisaCosto!E457","v":"Et"},{"$f":"+PremisaCosto!B457","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*F375),IF($C375=\"Ep\",F375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*G375),IF($C375=\"Ep\",G375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*H375),IF($C375=\"Ep\",H375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*I375),IF($C375=\"Ep\",I375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*J375),IF($C375=\"Ep\",J375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B375)*K375),IF($C375=\"Ep\",K375,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH375:AK375,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*F375),IF($C375=\"Efp\",F375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*G375),IF($C375=\"Efp\",G375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*H375),IF($C375=\"Efp\",H375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*I375),IF($C375=\"Efp\",I375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*J375),IF($C375=\"Efp\",J375,\"\"))","v":0},{"$f":"IF($C375=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B375)*K375),IF($C375=\"Efp\",K375,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP375:AS375,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D375=\"BT\",AF375*Balance!D$45,IF($D375=\"MT\",AF375*Balance!D$46,AF375*Balance!D$47))","v":0},{"$f":"IF($D375=\"BT\",AG375*Balance!E$45,IF($D375=\"MT\",AG375*Balance!E$46,AG375*Balance!E$47))","v":0},{"$f":"IF($D375=\"BT\",AH375*Balance!F$45,IF($D375=\"MT\",AH375*Balance!F$46,AH375*Balance!F$47))","v":0},{"$f":"IF($D375=\"BT\",AI375*Balance!G$45,IF($D375=\"MT\",AI375*Balance!G$46,AI375*Balance!G$47))","v":0},{"$f":"IF($D375=\"BT\",AJ375*Balance!H$45,IF($D375=\"MT\",AJ375*Balance!H$46,AJ375*Balance!H$47))","v":0},{"$f":"IF($D375=\"BT\",AK375*Balance!I$45,IF($D375=\"MT\",AK375*Balance!I$46,AK375*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX375:BA375,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D375=\"BT\",AN375*Balance!D$49,IF($D375=\"MT\",AN375*Balance!D$50,AN375*Balance!D$51))","v":0},{"$f":"IF($D375=\"BT\",AO375*Balance!E$49,IF($D375=\"MT\",AO375*Balance!E$50,AO375*Balance!E$51))","v":0},{"$f":"IF($D375=\"BT\",AP375*Balance!F$49,IF($D375=\"MT\",AP375*Balance!F$50,AP375*Balance!F$51))","v":0},{"$f":"IF($D375=\"BT\",AQ375*Balance!G$49,IF($D375=\"MT\",AQ375*Balance!G$50,AQ375*Balance!G$51))","v":0},{"$f":"IF($D375=\"BT\",AR375*Balance!H$49,IF($D375=\"MT\",AR375*Balance!H$50,AR375*Balance!H$51))","v":0},{"$f":"IF($D375=\"BT\",AS375*Balance!I$49,IF($D375=\"MT\",AS375*Balance!I$50,AS375*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF375:BI375,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!C458","v":"X3D"},{"$f":"+PremisaCosto!E458","v":"Et"},{"$f":"+PremisaCosto!B458","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*F376),IF($C376=\"Ep\",F376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*G376),IF($C376=\"Ep\",G376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*H376),IF($C376=\"Ep\",H376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*I376),IF($C376=\"Ep\",I376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*J376),IF($C376=\"Ep\",J376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B376)*K376),IF($C376=\"Ep\",K376,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH376:AK376,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*F376),IF($C376=\"Efp\",F376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*G376),IF($C376=\"Efp\",G376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*H376),IF($C376=\"Efp\",H376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*I376),IF($C376=\"Efp\",I376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*J376),IF($C376=\"Efp\",J376,\"\"))","v":0},{"$f":"IF($C376=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B376)*K376),IF($C376=\"Efp\",K376,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP376:AS376,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D376=\"BT\",AF376*Balance!D$45,IF($D376=\"MT\",AF376*Balance!D$46,AF376*Balance!D$47))","v":0},{"$f":"IF($D376=\"BT\",AG376*Balance!E$45,IF($D376=\"MT\",AG376*Balance!E$46,AG376*Balance!E$47))","v":0},{"$f":"IF($D376=\"BT\",AH376*Balance!F$45,IF($D376=\"MT\",AH376*Balance!F$46,AH376*Balance!F$47))","v":0},{"$f":"IF($D376=\"BT\",AI376*Balance!G$45,IF($D376=\"MT\",AI376*Balance!G$46,AI376*Balance!G$47))","v":0},{"$f":"IF($D376=\"BT\",AJ376*Balance!H$45,IF($D376=\"MT\",AJ376*Balance!H$46,AJ376*Balance!H$47))","v":0},{"$f":"IF($D376=\"BT\",AK376*Balance!I$45,IF($D376=\"MT\",AK376*Balance!I$46,AK376*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX376:BA376,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D376=\"BT\",AN376*Balance!D$49,IF($D376=\"MT\",AN376*Balance!D$50,AN376*Balance!D$51))","v":0},{"$f":"IF($D376=\"BT\",AO376*Balance!E$49,IF($D376=\"MT\",AO376*Balance!E$50,AO376*Balance!E$51))","v":0},{"$f":"IF($D376=\"BT\",AP376*Balance!F$49,IF($D376=\"MT\",AP376*Balance!F$50,AP376*Balance!F$51))","v":0},{"$f":"IF($D376=\"BT\",AQ376*Balance!G$49,IF($D376=\"MT\",AQ376*Balance!G$50,AQ376*Balance!G$51))","v":0},{"$f":"IF($D376=\"BT\",AR376*Balance!H$49,IF($D376=\"MT\",AR376*Balance!H$50,AR376*Balance!H$51))","v":0},{"$f":"IF($D376=\"BT\",AS376*Balance!I$49,IF($D376=\"MT\",AS376*Balance!I$50,AS376*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF376:BI376,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!C459","v":"X3D"},{"$f":"+PremisaCosto!E459","v":"Et"},{"$f":"+PremisaCosto!B459","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*F377),IF($C377=\"Ep\",F377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*G377),IF($C377=\"Ep\",G377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*H377),IF($C377=\"Ep\",H377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*I377),IF($C377=\"Ep\",I377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*J377),IF($C377=\"Ep\",J377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B377)*K377),IF($C377=\"Ep\",K377,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH377:AK377,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*F377),IF($C377=\"Efp\",F377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*G377),IF($C377=\"Efp\",G377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*H377),IF($C377=\"Efp\",H377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*I377),IF($C377=\"Efp\",I377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*J377),IF($C377=\"Efp\",J377,\"\"))","v":0},{"$f":"IF($C377=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B377)*K377),IF($C377=\"Efp\",K377,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP377:AS377,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D377=\"BT\",AF377*Balance!D$45,IF($D377=\"MT\",AF377*Balance!D$46,AF377*Balance!D$47))","v":0},{"$f":"IF($D377=\"BT\",AG377*Balance!E$45,IF($D377=\"MT\",AG377*Balance!E$46,AG377*Balance!E$47))","v":0},{"$f":"IF($D377=\"BT\",AH377*Balance!F$45,IF($D377=\"MT\",AH377*Balance!F$46,AH377*Balance!F$47))","v":0},{"$f":"IF($D377=\"BT\",AI377*Balance!G$45,IF($D377=\"MT\",AI377*Balance!G$46,AI377*Balance!G$47))","v":0},{"$f":"IF($D377=\"BT\",AJ377*Balance!H$45,IF($D377=\"MT\",AJ377*Balance!H$46,AJ377*Balance!H$47))","v":0},{"$f":"IF($D377=\"BT\",AK377*Balance!I$45,IF($D377=\"MT\",AK377*Balance!I$46,AK377*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX377:BA377,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D377=\"BT\",AN377*Balance!D$49,IF($D377=\"MT\",AN377*Balance!D$50,AN377*Balance!D$51))","v":0},{"$f":"IF($D377=\"BT\",AO377*Balance!E$49,IF($D377=\"MT\",AO377*Balance!E$50,AO377*Balance!E$51))","v":0},{"$f":"IF($D377=\"BT\",AP377*Balance!F$49,IF($D377=\"MT\",AP377*Balance!F$50,AP377*Balance!F$51))","v":0},{"$f":"IF($D377=\"BT\",AQ377*Balance!G$49,IF($D377=\"MT\",AQ377*Balance!G$50,AQ377*Balance!G$51))","v":0},{"$f":"IF($D377=\"BT\",AR377*Balance!H$49,IF($D377=\"MT\",AR377*Balance!H$50,AR377*Balance!H$51))","v":0},{"$f":"IF($D377=\"BT\",AS377*Balance!I$49,IF($D377=\"MT\",AS377*Balance!I$50,AS377*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF377:BI377,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C460","v":"X3D"},{"$f":"+PremisaCosto!E460","v":"Et"},{"$f":"+PremisaCosto!B460","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*F378),IF($C378=\"Ep\",F378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*G378),IF($C378=\"Ep\",G378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*H378),IF($C378=\"Ep\",H378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*I378),IF($C378=\"Ep\",I378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*J378),IF($C378=\"Ep\",J378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B378)*K378),IF($C378=\"Ep\",K378,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH378:AK378,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*F378),IF($C378=\"Efp\",F378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*G378),IF($C378=\"Efp\",G378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*H378),IF($C378=\"Efp\",H378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*I378),IF($C378=\"Efp\",I378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*J378),IF($C378=\"Efp\",J378,\"\"))","v":0},{"$f":"IF($C378=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B378)*K378),IF($C378=\"Efp\",K378,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP378:AS378,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D378=\"BT\",AF378*Balance!D$45,IF($D378=\"MT\",AF378*Balance!D$46,AF378*Balance!D$47))","v":0},{"$f":"IF($D378=\"BT\",AG378*Balance!E$45,IF($D378=\"MT\",AG378*Balance!E$46,AG378*Balance!E$47))","v":0},{"$f":"IF($D378=\"BT\",AH378*Balance!F$45,IF($D378=\"MT\",AH378*Balance!F$46,AH378*Balance!F$47))","v":0},{"$f":"IF($D378=\"BT\",AI378*Balance!G$45,IF($D378=\"MT\",AI378*Balance!G$46,AI378*Balance!G$47))","v":0},{"$f":"IF($D378=\"BT\",AJ378*Balance!H$45,IF($D378=\"MT\",AJ378*Balance!H$46,AJ378*Balance!H$47))","v":0},{"$f":"IF($D378=\"BT\",AK378*Balance!I$45,IF($D378=\"MT\",AK378*Balance!I$46,AK378*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX378:BA378,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D378=\"BT\",AN378*Balance!D$49,IF($D378=\"MT\",AN378*Balance!D$50,AN378*Balance!D$51))","v":0},{"$f":"IF($D378=\"BT\",AO378*Balance!E$49,IF($D378=\"MT\",AO378*Balance!E$50,AO378*Balance!E$51))","v":0},{"$f":"IF($D378=\"BT\",AP378*Balance!F$49,IF($D378=\"MT\",AP378*Balance!F$50,AP378*Balance!F$51))","v":0},{"$f":"IF($D378=\"BT\",AQ378*Balance!G$49,IF($D378=\"MT\",AQ378*Balance!G$50,AQ378*Balance!G$51))","v":0},{"$f":"IF($D378=\"BT\",AR378*Balance!H$49,IF($D378=\"MT\",AR378*Balance!H$50,AR378*Balance!H$51))","v":0},{"$f":"IF($D378=\"BT\",AS378*Balance!I$49,IF($D378=\"MT\",AS378*Balance!I$50,AS378*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF378:BI378,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!C461","v":"X3D"},{"$f":"+PremisaCosto!E461","v":"Et"},{"$f":"+PremisaCosto!B461","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*F379),IF($C379=\"Ep\",F379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*G379),IF($C379=\"Ep\",G379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*H379),IF($C379=\"Ep\",H379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*I379),IF($C379=\"Ep\",I379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*J379),IF($C379=\"Ep\",J379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$B$4:$B$13,Parametros!$A$4:$A$13,$B379)*K379),IF($C379=\"Ep\",K379,\"\"))","v":0},{"$f":"+SUMPRODUCT(AH379:AK379,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*F379),IF($C379=\"Efp\",F379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*G379),IF($C379=\"Efp\",G379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*H379),IF($C379=\"Efp\",H379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*I379),IF($C379=\"Efp\",I379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*J379),IF($C379=\"Efp\",J379,\"\"))","v":0},{"$f":"IF($C379=\"Et\",(SUMIFS(Parametros!$C$4:$C$13,Parametros!$A$4:$A$13,$B379)*K379),IF($C379=\"Efp\",K379,\"\"))","v":0},{"$f":"+SUMPRODUCT(AP379:AS379,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D379=\"BT\",AF379*Balance!D$45,IF($D379=\"MT\",AF379*Balance!D$46,AF379*Balance!D$47))","v":0},{"$f":"IF($D379=\"BT\",AG379*Balance!E$45,IF($D379=\"MT\",AG379*Balance!E$46,AG379*Balance!E$47))","v":0},{"$f":"IF($D379=\"BT\",AH379*Balance!F$45,IF($D379=\"MT\",AH379*Balance!F$46,AH379*Balance!F$47))","v":0},{"$f":"IF($D379=\"BT\",AI379*Balance!G$45,IF($D379=\"MT\",AI379*Balance!G$46,AI379*Balance!G$47))","v":0},{"$f":"IF($D379=\"BT\",AJ379*Balance!H$45,IF($D379=\"MT\",AJ379*Balance!H$46,AJ379*Balance!H$47))","v":0},{"$f":"IF($D379=\"BT\",AK379*Balance!I$45,IF($D379=\"MT\",AK379*Balance!I$46,AK379*Balance!I$47))","v":0},{"$f":"+SUMPRODUCT(AX379:BA379,PremisaCosto!$F$84:$I$84)","v":0},null,{"$f":"IF($D379=\"BT\",AN379*Balance!D$49,IF($D379=\"MT\",AN379*Balance!D$50,AN379*Balance!D$51))","v":0},{"$f":"IF($D379=\"BT\",AO379*Balance!E$49,IF($D379=\"MT\",AO379*Balance!E$50,AO379*Balance!E$51))","v":0},{"$f":"IF($D379=\"BT\",AP379*Balance!F$49,IF($D379=\"MT\",AP379*Balance!F$50,AP379*Balance!F$51))","v":0},{"$f":"IF($D379=\"BT\",AQ379*Balance!G$49,IF($D379=\"MT\",AQ379*Balance!G$50,AQ379*Balance!G$51))","v":0},{"$f":"IF($D379=\"BT\",AR379*Balance!H$49,IF($D379=\"MT\",AR379*Balance!H$50,AR379*Balance!H$51))","v":0},{"$f":"IF($D379=\"BT\",AS379*Balance!I$49,IF($D379=\"MT\",AS379*Balance!I$50,AS379*Balance!I$51))","v":0},{"$f":"+SUMPRODUCT(BF379:BI379,PremisaCosto!$F$84:$I$84)","v":0}]

{"sheet":"Clientes","index":22,"n_rows":379,"n_cols":30,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,6,7,10],[7,12,7,16],[7,1,7,2],[7,18,7,23],[7,25,7,29]]}
[{"$f":"+\"Clientes\"&\" - \"&PremisaCosto!A2","v":"Clientes - EDEMET"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,0,0,0,0,0]
[null,"Aux",null,null,null,null,"Clientes promedios Proyectados (Clientes/año)",null,null,null,null,null,"Consumo Propio (Clientes/año)",null,null,null,null,null,"Clientes para facturación (excluye Consumo Propio)",null,null,null,null,null,null,"Conexiones Nuevas"]
["Categorías","Categ.","Vble C",null,null,null,{"$f":"+PremisaCosto!E89","v":2022},{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"},null,{"$f":"+G9","v":2022},{"$f":"+H9","v":"2022/2023"},{"$f":"+I9","v":"2023/2024"},{"$f":"+J9","v":"2024/2025"},{"$f":"+K9","v":"2025/2026"},null,{"$f":"+M9","v":2022},{"$f":"+N9","v":"2022/2023"},{"$f":"+O9","v":"2023/2024"},{"$f":"+P9","v":"2024/2025"},{"$f":"+Q9","v":"2025/2026"},"VP",null,{"$f":"+T9","v":"2022/2023"},{"$f":"+U9","v":"2023/2024"},{"$f":"+V9","v":"2024/2025"},{"$f":"+W9","v":"2025/2026"},"VP"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,null,null,{"$f":"+SUM(G11,G15,G16,G20,G76,G80,G136,G192,G196,G209,G265,G268,G324)","v":601496.48970286641},{"$f":"+SUM(H11,H15,H16,H20,H76,H80,H136,H192,H196,H209,H265,H268,H324)","v":604532.34882679593},{"$f":"+SUM(I11,I15,I16,I20,I76,I80,I136,I192,I196,I209,I265,I268,I324)","v":625655.11774565605},{"$f":"+SUM(J11,J15,J16,J20,J76,J80,J136,J192,J196,J209,J265,J268,J324)","v":644739.85893118358},{"$f":"+SUM(K11,K15,K16,K20,K76,K80,K136,K192,K196,K209,K265,K268,K324)","v":662847.9726393827},null,{"$f":"+SUM(M11,M15,M16,M20,M76,M80,M136,M192,M196,M209,M265,M268,M324)","v":21.281204364124722},{"$f":"+SUM(N11,N15,N16,N20,N76,N80,N136,N192,N196,N209,N265,N268,N324)","v":21.005018088239442},{"$f":"+SUM(O11,O15,O16,O20,O76,O80,O136,O192,O196,O209,O265,O268,O324)","v":20.995675730916258},{"$f":"+SUM(P11,P15,P16,P20,P76,P80,P136,P192,P196,P209,P265,P268,P324)","v":21.003592646640818},{"$f":"+SUM(Q11,Q15,Q16,Q20,Q76,Q80,Q136,Q192,Q196,Q209,Q265,Q268,Q324)","v":20.996518742976701},null,{"$f":"+SUM(S11,S15,S16,S20,S76,S80,S136,S192,S196,S209,S265,S268,S324)","v":601475.20849850215},{"$f":"+SUM(T11,T15,T16,T20,T76,T80,T136,T192,T196,T209,T265,T268,T324)","v":604511.34380870766},{"$f":"+SUM(U11,U15,U16,U20,U76,U80,U136,U192,U196,U209,U265,U268,U324)","v":625634.12206992507},{"$f":"+SUM(V11,V15,V16,V20,V76,V80,V136,V192,V196,V209,V265,V268,V324)","v":644718.8553385369},{"$f":"+SUM(W11,W15,W16,W20,W76,W80,W136,W192,W196,W209,W265,W268,W324)","v":662826.97612063971},{"$f":"+SUMPRODUCT(T10:W10,PremisaCosto!$F$84:$I$84)","v":2148297.0633945642},null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":18118.613975362601},{"$f":"+SUM(AA11,AA15,AA16,AA20,AA76,AA80,AA136,AA192,AA196,AA209,AA265,AA268,AA324)","v":21122.768918860158},{"$f":"+SUM(AB11,AB15,AB16,AB20,AB76,AB80,AB136,AB192,AB196,AB209,AB265,AB268,AB324)","v":19084.741185527528},{"$f":"+SUM(AC11,AC15,AC16,AC20,AC76,AC80,AC136,AC192,AC196,AC209,AC265,AC268,AC324)","v":18108.113708199071},{"$f":"+SUMPRODUCT(Z10:AC10,PremisaCosto!$F$84:$I$84)","v":64976.830732705363}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},{"$f":"+PremisaCosto!D93","v":"ATH"},{"$f":"+PremisaCosto!G93","v":"C"},null,null,null,9.80447734686001E-6,9.7977020477282295E-6,1.004366684298578E-5,1.0297757715638881E-5,1.0557213391661943E-5,null,0,0,0,0,0,null,9.80447734686001E-6,9.7977020477282295E-6,1.004366684298578E-5,1.0297757715638881E-5,1.0557213391661943E-5,{"$f":"+SUMPRODUCT(T11:W11,PremisaCosto!$F$84:$I$84)","v":3.4472601586858472E-5},null,1.9999832776341826E-7,2.4596479525755068E-7,2.5409087265310111E-7,2.594556760230617E-7,{"$f":"+SUMPRODUCT(Z11:AC11,PremisaCosto!$F$84:$I$84)","v":8.0811489392768633E-7}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!D94","v":0},{"$f":"+PremisaCosto!G94","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T12:W12,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z12:AC12,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!D95","v":0},{"$f":"+PremisaCosto!G95","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T13:W13,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z13:AC13,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D96","v":0},{"$f":"+PremisaCosto!G96","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T14:W14,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z14:AC14,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!D97","v":"ATD"},{"$f":"+PremisaCosto!G97","v":"C"},null,null,null,2.3530699287491412,2.3514438295809188,2.410475210725854,2.4714568690758676,2.5337260892661746,null,0,0,0,0,0,null,2.3530699287491412,2.3514438295809188,2.410475210725854,2.4714568690758676,2.5337260892661746,{"$f":"+SUMPRODUCT(T15:W15,PremisaCosto!$F$84:$I$84)","v":8.2734077890916069},null,4.7999452305471646E-2,5.9031381144935224E-2,6.0981658350013568E-2,6.2269220190307006E-2,{"$f":"+SUMPRODUCT(Z15:AC15,PremisaCosto!$F$84:$I$84)","v":0.19394705611134583}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!D98","v":"MTH"},{"$f":"+PremisaCosto!G98","v":"C"},null,null,null,14.010277107004125,14.007644698905265,14.371442194440366,14.741671399525437,15.116900158914349,null,0,0,0,0,0,null,14.010277107004125,14.007644698905265,14.371442194440366,14.741671399525437,15.116900158914349,{"$f":"+SUMPRODUCT(T16:W16,PremisaCosto!$F$84:$I$84)","v":49.328646593947994},null,0.29773689768567557,0.36379749553510088,0.37022920508507084,0.37522875938891254,{"$f":"+SUMPRODUCT(Z16:AC16,PremisaCosto!$F$84:$I$84)","v":1.1862229823762067}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!D99","v":0},{"$f":"+PremisaCosto!G99","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T17:W17,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z17:AC17,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!D100","v":0},{"$f":"+PremisaCosto!G100","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T18:W18,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z18:AC18,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D101","v":0},{"$f":"+PremisaCosto!G101","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T19:W19,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z19:AC19,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!D102","v":0},{"$f":"+PremisaCosto!G102","v":0},null,null,null,718.13316262843898,717.70306654666422,735.8330911677491,754.50651118996041,773.54577542697768,null,0.35172405048350602,0.34715939549593006,0.34700499014825553,0.34713583658055019,0.34701892298830683,null,717.78143857795544,717.35590715116825,735.4860861776009,754.1593753533798,773.19875650398933,{"$f":"+SUMPRODUCT(T20:W20,PremisaCosto!$F$84:$I$84)","v":2524.4080781614698},null,14.758993658458621,18.130024621084885,18.673420022211303,19.039264237017278,{"$f":"+SUMPRODUCT(Z20:AC20,PremisaCosto!$F$84:$I$84)","v":59.47396464480213}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!D103","v":0},{"$f":"+PremisaCosto!G103","v":0},null,null,null,718.13316262843898,717.70306654666422,735.8330911677491,754.50651118996041,773.54577542697768,null,0.35172405048350602,0.34715939549593006,0.34700499014825553,0.34713583658055019,0.34701892298830683,null,717.78143857795544,717.35590715116825,735.4860861776009,754.1593753533798,773.19875650398933,{"$f":"+SUMPRODUCT(T21:W21,PremisaCosto!$F$84:$I$84)","v":2524.4080781614698},null,14.758993658458621,18.130024621084885,18.673420022211303,19.039264237017278,{"$f":"+SUMPRODUCT(Z21:AC21,PremisaCosto!$F$84:$I$84)","v":59.47396464480213}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!D104","v":"MTD"},{"$f":"+PremisaCosto!G104","v":"C"},null,null,null,658.12987944533597,657.74124889235088,674.36597329423989,691.48436102852588,708.93576015069027,null,0.35172405048350602,0.34715939549593006,0.34700499014825553,0.34713583658055019,0.34701892298830683,null,657.77815539485243,657.39408949685492,674.01896830409169,691.13722519194528,708.58874122770192,{"$f":"+SUMPRODUCT(T22:W22,PremisaCosto!$F$84:$I$84)","v":2313.4361795396339},null,13.535007624669106,16.624724401889011,17.118387734285989,17.451399122164389,{"$f":"+SUMPRODUCT(Z22:AC22,PremisaCosto!$F$84:$I$84)","v":54.528314713962786}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!D105","v":"MTD"},{"$f":"+PremisaCosto!G105","v":"C"},null,null,null,60.0032831831031,59.961817654313435,61.467117873509281,63.022150161434631,64.610015276287456,null,0,0,0,0,0,null,60.0032831831031,59.961817654313435,61.467117873509281,63.022150161434631,64.610015276287456,{"$f":"+SUMPRODUCT(T23:W23,PremisaCosto!$F$84:$I$84)","v":210.971898621836},null,1.2239860337895294,1.5053002191958456,1.55503228792535,1.5878651148528249,{"$f":"+SUMPRODUCT(Z23:AC23,PremisaCosto!$F$84:$I$84)","v":4.9456499308393189}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!D106","v":"MTD"},{"$f":"+PremisaCosto!G106","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T24:W24,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z24:AC24,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!D107","v":"MTD"},{"$f":"+PremisaCosto!G107","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T25:W25,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z25:AC25,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!D108","v":"MTD"},{"$f":"+PremisaCosto!G108","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T26:W26,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z26:AC26,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!D109","v":"MTD"},{"$f":"+PremisaCosto!G109","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T27:W27,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z27:AC27,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!D110","v":"MTD"},{"$f":"+PremisaCosto!G110","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T28:W28,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z28:AC28,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!D111","v":"MTD"},{"$f":"+PremisaCosto!G111","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T29:W29,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z29:AC29,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!D112","v":"MTD"},{"$f":"+PremisaCosto!G112","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T30:W30,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z30:AC30,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!D113","v":"MTD"},{"$f":"+PremisaCosto!G113","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T31:W31,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z31:AC31,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!D114","v":0},{"$f":"+PremisaCosto!G114","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T32:W32,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z32:AC32,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!D115","v":"MTD"},{"$f":"+PremisaCosto!G115","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T33:W33,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z33:AC33,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!D116","v":"MTD"},{"$f":"+PremisaCosto!G116","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T34:W34,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z34:AC34,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!D117","v":"MTD"},{"$f":"+PremisaCosto!G117","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T35:W35,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z35:AC35,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!D118","v":"MTD"},{"$f":"+PremisaCosto!G118","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T36:W36,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z36:AC36,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!D119","v":"MTD"},{"$f":"+PremisaCosto!G119","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T37:W37,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z37:AC37,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!D120","v":"MTD"},{"$f":"+PremisaCosto!G120","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T38:W38,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z38:AC38,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!D121","v":"MTD"},{"$f":"+PremisaCosto!G121","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T39:W39,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z39:AC39,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!D122","v":"MTD"},{"$f":"+PremisaCosto!G122","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T40:W40,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z40:AC40,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D123","v":"MTD"},{"$f":"+PremisaCosto!G123","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T41:W41,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z41:AC41,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!D124","v":"MTD"},{"$f":"+PremisaCosto!G124","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T42:W42,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z42:AC42,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!D125","v":0},{"$f":"+PremisaCosto!G125","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T43:W43,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z43:AC43,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!D126","v":"MTD"},{"$f":"+PremisaCosto!G126","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T44:W44,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z44:AC44,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!D127","v":"MTD"},{"$f":"+PremisaCosto!G127","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T45:W45,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z45:AC45,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!D128","v":"MTD"},{"$f":"+PremisaCosto!G128","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T46:W46,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z46:AC46,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!D129","v":"MTD"},{"$f":"+PremisaCosto!G129","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T47:W47,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z47:AC47,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!D130","v":"MTD"},{"$f":"+PremisaCosto!G130","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T48:W48,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z48:AC48,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!D131","v":"MTD"},{"$f":"+PremisaCosto!G131","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T49:W49,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z49:AC49,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!D132","v":"MTD"},{"$f":"+PremisaCosto!G132","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T50:W50,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z50:AC50,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!D133","v":"MTD"},{"$f":"+PremisaCosto!G133","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T51:W51,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z51:AC51,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D134","v":"MTD"},{"$f":"+PremisaCosto!G134","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T52:W52,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z52:AC52,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!D135","v":"MTD"},{"$f":"+PremisaCosto!G135","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T53:W53,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z53:AC53,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!D136","v":0},{"$f":"+PremisaCosto!G136","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T54:W54,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z54:AC54,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!D137","v":"MTD"},{"$f":"+PremisaCosto!G137","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T55:W55,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z55:AC55,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!D138","v":"MTD"},{"$f":"+PremisaCosto!G138","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T56:W56,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z56:AC56,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!D139","v":"MTD"},{"$f":"+PremisaCosto!G139","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T57:W57,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z57:AC57,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!D140","v":"MTD"},{"$f":"+PremisaCosto!G140","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T58:W58,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z58:AC58,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!D141","v":"MTD"},{"$f":"+PremisaCosto!G141","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T59:W59,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z59:AC59,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!D142","v":"MTD"},{"$f":"+PremisaCosto!G142","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T60:W60,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z60:AC60,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!D143","v":"MTD"},{"$f":"+PremisaCosto!G143","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T61:W61,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z61:AC61,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!D144","v":"MTD"},{"$f":"+PremisaCosto!G144","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T62:W62,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z62:AC62,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D145","v":"MTD"},{"$f":"+PremisaCosto!G145","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T63:W63,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z63:AC63,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!D146","v":"MTD"},{"$f":"+PremisaCosto!G146","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T64:W64,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z64:AC64,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!D147","v":0},{"$f":"+PremisaCosto!G147","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T65:W65,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z65:AC65,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!D148","v":"MTD"},{"$f":"+PremisaCosto!G148","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T66:W66,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z66:AC66,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!D149","v":"MTD"},{"$f":"+PremisaCosto!G149","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T67:W67,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z67:AC67,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!D150","v":"MTD"},{"$f":"+PremisaCosto!G150","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T68:W68,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z68:AC68,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!D151","v":"MTD"},{"$f":"+PremisaCosto!G151","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T69:W69,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z69:AC69,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!D152","v":"MTD"},{"$f":"+PremisaCosto!G152","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T70:W70,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z70:AC70,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!D153","v":"MTD"},{"$f":"+PremisaCosto!G153","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T71:W71,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z71:AC71,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!D154","v":"MTD"},{"$f":"+PremisaCosto!G154","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T72:W72,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z72:AC72,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!D155","v":"MTD"},{"$f":"+PremisaCosto!G155","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T73:W73,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z73:AC73,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D156","v":"MTD"},{"$f":"+PremisaCosto!G156","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T74:W74,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z74:AC74,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!D157","v":"MTD"},{"$f":"+PremisaCosto!G157","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T75:W75,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z75:AC75,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!D158","v":"BTH"},{"$f":"+PremisaCosto!G158","v":"C"},null,null,null,134.93799703853333,135.09852791638531,138.92731091589408,142.68144193800447,146.41340970612723,null,0,0,0,0,0,null,134.93799703853333,135.09852791638531,138.92731091589408,142.68144193800447,146.41340970612723,{"$f":"+SUMPRODUCT(T76:W76,PremisaCosto!$F$84:$I$84)","v":476.90625449474561},null,3.1826143047252913,3.8287829995087748,3.7541310221103856,3.7319677681227574,{"$f":"+SUMPRODUCT(Z76:AC76,PremisaCosto!$F$84:$I$84)","v":12.254339556062199}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!D159","v":0},{"$f":"+PremisaCosto!G159","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T77:W77,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z77:AC77,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!D160","v":0},{"$f":"+PremisaCosto!G160","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T78:W78,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z78:AC78,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D161","v":0},{"$f":"+PremisaCosto!G161","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T79:W79,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z79:AC79,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!D162","v":0},{"$f":"+PremisaCosto!G162","v":0},null,null,null,8730.1066706451456,8724.085171112747,8943.109276283798,9169.3431538634759,9400.3382503258963,null,1.9344822776592832,1.9093766752276153,1.9085274458154056,1.9092471011930261,1.9086040764356877,null,8728.1721883674873,8722.1757944375186,8941.2007488379822,9167.4339067622823,9398.4296462494603,{"$f":"+SUMPRODUCT(T80:W80,PremisaCosto!$F$84:$I$84)","v":30688.647192932309},null,178.09034451976004,219.02410517105091,226.23387757967794,230.99509646242041,{"$f":"+SUMPRODUCT(Z80:AC80,PremisaCosto!$F$84:$I$84)","v":719.54683687495299}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!D163","v":0},{"$f":"+PremisaCosto!G163","v":0},null,null,null,5901.6893196346664,5897.6055833967266,6045.6452952109166,6198.5660708424912,6354.7088412350149,null,1.5827582271757772,1.5622172797316853,1.5615224556671501,1.562111264612476,1.5615851534473808,null,5900.1065614074905,5896.0433661169945,6044.0837727552498,6197.003959577879,6353.1472560815673,{"$f":"+SUMPRODUCT(T81:W81,PremisaCosto!$F$84:$I$84)","v":20744.946430866003},null,120.36802315641489,148.03971181419001,152.92077563157454,156.14277039252374,{"$f":"+SUMPRODUCT(Z81:AC81,PremisaCosto!$F$84:$I$84)","v":486.35712094628627}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!D164","v":"BTD"},{"$f":"+PremisaCosto!G164","v":"C"},null,null,null,5834.626826665316,5830.5894342536703,5976.9467517052299,6128.1295500738297,6282.4976476909287,null,1.5827582271757772,1.5622172797316853,1.5615224556671501,1.562111264612476,1.5615851534473808,null,5833.0440684381401,5829.0272169739383,5975.3852292495631,6126.5674388092175,6280.9360625374811,{"$f":"+SUMPRODUCT(T82:W82,PremisaCosto!$F$84:$I$84)","v":20509.154308876896},null,119.00003876570918,146.35731745155954,151.18279836859983,154.36809761709901,{"$f":"+SUMPRODUCT(Z82:AC82,PremisaCosto!$F$84:$I$84)","v":480.8296298471131}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!D165","v":"BTD"},{"$f":"+PremisaCosto!G165","v":"C"},null,null,null,63.532888076226811,63.488983398684816,65.082830689598055,66.729335465048436,68.410604410186707,null,0,0,0,0,0,null,63.532888076226811,63.488983398684816,65.082830689598055,66.729335465048436,68.410604410186707,{"$f":"+SUMPRODUCT(T83:W83,PremisaCosto!$F$84:$I$84)","v":223.38201030547341},null,1.2959852122477429,1.5938472909132386,1.6465047754503814,1.681268945138271,{"$f":"+SUMPRODUCT(Z83:AC83,PremisaCosto!$F$84:$I$84)","v":5.2365705150063322}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!D166","v":"BTD"},{"$f":"+PremisaCosto!G166","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T84:W84,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z84:AC84,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!D167","v":"BTD"},{"$f":"+PremisaCosto!G167","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T85:W85,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z85:AC85,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!D168","v":"BTD"},{"$f":"+PremisaCosto!G168","v":"C"},null,null,null,1.1765349643745706,1.1757219147904594,1.205237605362927,1.2357284345379338,1.2668630446330873,null,0,0,0,0,0,null,1.1765349643745706,1.1757219147904594,1.205237605362927,1.2357284345379338,1.2668630446330873,{"$f":"+SUMPRODUCT(T86:W86,PremisaCosto!$F$84:$I$84)","v":4.1367038945458035},null,2.3999726152735823E-2,2.9515690572467612E-2,3.0490829175006784E-2,3.1134610095153503E-2,{"$f":"+SUMPRODUCT(Z86:AC86,PremisaCosto!$F$84:$I$84)","v":9.6973528055672914E-2}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!D169","v":"BTD"},{"$f":"+PremisaCosto!G169","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T87:W87,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z87:AC87,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!D170","v":"BTD"},{"$f":"+PremisaCosto!G170","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T88:W88,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z88:AC88,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!D171","v":"BTD"},{"$f":"+PremisaCosto!G171","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T89:W89,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z89:AC89,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!D172","v":"BTD"},{"$f":"+PremisaCosto!G172","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T90:W90,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z90:AC90,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!D173","v":"BTD"},{"$f":"+PremisaCosto!G173","v":"C"},null,null,null,2.3530699287491412,2.3514438295809188,2.410475210725854,2.4714568690758676,2.5337260892661746,null,0,0,0,0,0,null,2.3530699287491412,2.3514438295809188,2.410475210725854,2.4714568690758676,2.5337260892661746,{"$f":"+SUMPRODUCT(T91:W91,PremisaCosto!$F$84:$I$84)","v":8.2734077890916069},null,4.7999452305471646E-2,5.9031381144935224E-2,6.0981658350013568E-2,6.2269220190307006E-2,{"$f":"+SUMPRODUCT(Z91:AC91,PremisaCosto!$F$84:$I$84)","v":0.19394705611134583}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!D174","v":0},{"$f":"+PremisaCosto!G174","v":0},null,null,null,2148.4882840674682,2147.0133392457146,2200.9280542430238,2256.6131176729882,2313.4680256696402,null,0.35172405048350602,0.34715939549593006,0.34700499014825553,0.34713583658055019,0.34701892298830683,null,2148.1365600169847,2146.6661798502187,2200.5810492528753,2256.2659818364077,2313.1210067466518,{"$f":"+SUMPRODUCT(T92:W92,PremisaCosto!$F$84:$I$84)","v":7552.9977111594344},null,43.840739463210411,53.914714997309147,55.68506342996443,56.854907996651946,{"$f":"+SUMPRODUCT(Z92:AC92,PremisaCosto!$F$84:$I$84)","v":177.11647606677982}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!D175","v":"BTD"},{"$f":"+PremisaCosto!G175","v":"C"},null,null,null,2133.1933295305985,2131.7289543534384,2185.2599653733055,2240.5486480239947,2296.9988060894098,null,0.35172405048350602,0.34715939549593006,0.34700499014825553,0.34713583658055019,0.34701892298830683,null,2132.841605480115,2131.3817949579425,2184.912960383157,2240.2015121874142,2296.6517871664214,{"$f":"+SUMPRODUCT(T93:W93,PremisaCosto!$F$84:$I$84)","v":7499.2205605303379},null,43.528743023224251,53.531011019867037,55.288682650689225,56.450158065415053,{"$f":"+SUMPRODUCT(Z93:AC93,PremisaCosto!$F$84:$I$84)","v":175.85582020205544}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!D176","v":"BTD"},{"$f":"+PremisaCosto!G176","v":"C"},null,null,null,12.941884608120276,12.932941062695054,13.257613658992197,13.593012779917272,13.935493490963959,null,0,0,0,0,0,null,12.941884608120276,12.932941062695054,13.257613658992197,13.593012779917272,13.935493490963959,{"$f":"+SUMPRODUCT(T94:W94,PremisaCosto!$F$84:$I$84)","v":45.503742840003838},null,0.26399698768009472,0.32467259629714285,0.33539912092507507,0.34248071104668654,{"$f":"+SUMPRODUCT(Z94:AC94,PremisaCosto!$F$84:$I$84)","v":1.0667088086124006}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!D177","v":"BTD"},{"$f":"+PremisaCosto!G177","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T95:W95,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z95:AC95,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!D178","v":"BTD"},{"$f":"+PremisaCosto!G178","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T96:W96,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z96:AC96,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!D179","v":"BTD"},{"$f":"+PremisaCosto!G179","v":"C"},null,null,null,1.1765349643745706,1.1757219147904594,1.205237605362927,1.2357284345379338,1.2668630446330873,null,0,0,0,0,0,null,1.1765349643745706,1.1757219147904594,1.205237605362927,1.2357284345379338,1.2668630446330873,{"$f":"+SUMPRODUCT(T97:W97,PremisaCosto!$F$84:$I$84)","v":4.1367038945458035},null,2.3999726152735823E-2,2.9515690572467612E-2,3.0490829175006784E-2,3.1134610095153503E-2,{"$f":"+SUMPRODUCT(Z97:AC97,PremisaCosto!$F$84:$I$84)","v":9.6973528055672914E-2}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!D180","v":"BTD"},{"$f":"+PremisaCosto!G180","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T98:W98,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z98:AC98,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!D181","v":"BTD"},{"$f":"+PremisaCosto!G181","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T99:W99,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z99:AC99,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!D182","v":"BTD"},{"$f":"+PremisaCosto!G182","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T100:W100,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z100:AC100,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D183","v":"BTD"},{"$f":"+PremisaCosto!G183","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T101:W101,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z101:AC101,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!D184","v":"BTD"},{"$f":"+PremisaCosto!G184","v":"C"},null,null,null,1.1765349643745706,1.1757219147904594,1.205237605362927,1.2357284345379338,1.2668630446330873,null,0,0,0,0,0,null,1.1765349643745706,1.1757219147904594,1.205237605362927,1.2357284345379338,1.2668630446330873,{"$f":"+SUMPRODUCT(T102:W102,PremisaCosto!$F$84:$I$84)","v":4.1367038945458035},null,2.3999726152735823E-2,2.9515690572467612E-2,3.0490829175006784E-2,3.1134610095153503E-2,{"$f":"+SUMPRODUCT(Z102:AC102,PremisaCosto!$F$84:$I$84)","v":9.6973528055672914E-2}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!D185","v":0},{"$f":"+PremisaCosto!G185","v":0},null,null,null,398.73721045748874,398.46871083538554,408.48413914811755,418.82486949342984,429.3811157539339,null,0,0,0,0,0,null,398.73721045748874,398.46871083538554,408.48413914811755,418.82486949342984,429.3811157539339,{"$f":"+SUMPRODUCT(T103:W103,PremisaCosto!$F$84:$I$84)","v":1402.0308201104258},null,8.1456473496302806,10.015428312732013,10.340730345312295,10.556246260504054,{"$f":"+SUMPRODUCT(Z103:AC103,PremisaCosto!$F$84:$I$84)","v":32.896566656581207}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!D186","v":"BTD"},{"$f":"+PremisaCosto!G186","v":"C"},null,null,null,396.38414052873958,396.11726700580459,406.0736639373917,416.35341262435395,426.84738966466773,null,0,0,0,0,0,null,396.38414052873958,396.11726700580459,406.0736639373917,416.35341262435395,426.84738966466773,{"$f":"+SUMPRODUCT(T104:W104,PremisaCosto!$F$84:$I$84)","v":1393.7574123213342},null,8.0976478973248049,9.9563969315871077,10.27974868696225,10.49397704031378,{"$f":"+SUMPRODUCT(Z104:AC104,PremisaCosto!$F$84:$I$84)","v":32.70261960046988}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!D187","v":"BTD"},{"$f":"+PremisaCosto!G187","v":"C"},null,null,null,2.3530699287491412,2.3514438295809188,2.410475210725854,2.4714568690758676,2.5337260892661746,null,0,0,0,0,0,null,2.3530699287491412,2.3514438295809188,2.410475210725854,2.4714568690758676,2.5337260892661746,{"$f":"+SUMPRODUCT(T105:W105,PremisaCosto!$F$84:$I$84)","v":8.2734077890916069},null,4.7999452305471646E-2,5.9031381144935224E-2,6.0981658350013568E-2,6.2269220190307006E-2,{"$f":"+SUMPRODUCT(Z105:AC105,PremisaCosto!$F$84:$I$84)","v":0.19394705611134583}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!D188","v":"BTD"},{"$f":"+PremisaCosto!G188","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T106:W106,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z106:AC106,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!D189","v":"BTD"},{"$f":"+PremisaCosto!G189","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T107:W107,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z107:AC107,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!D190","v":"BTD"},{"$f":"+PremisaCosto!G190","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T108:W108,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z108:AC108,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!D191","v":"BTD"},{"$f":"+PremisaCosto!G191","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T109:W109,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z109:AC109,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!D192","v":"BTD"},{"$f":"+PremisaCosto!G192","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T110:W110,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z110:AC110,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!D193","v":"BTD"},{"$f":"+PremisaCosto!G193","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T111:W111,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z111:AC111,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D194","v":"BTD"},{"$f":"+PremisaCosto!G194","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T112:W112,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z112:AC112,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!D195","v":"BTD"},{"$f":"+PremisaCosto!G195","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T113:W113,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z113:AC113,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!D196","v":0},{"$f":"+PremisaCosto!G196","v":0},null,null,null,281.19185648552241,280.99753763491981,288.05178768173954,295.33909585456621,302.78026766730784,null,0,0,0,0,0,null,281.19185648552241,280.99753763491981,288.05178768173954,295.33909585456621,302.78026766730784,{"$f":"+SUMPRODUCT(T114:W114,PremisaCosto!$F$84:$I$84)","v":988.67223079644714},null,5.7359345505038846,7.0542500468197318,7.2873081728266698,7.4411718127416293,{"$f":"+SUMPRODUCT(Z114:AC114,PremisaCosto!$F$84:$I$84)","v":23.176673205305818}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!D197","v":"BTD"},{"$f":"+PremisaCosto!G197","v":"C"},null,null,null,276.48571662802414,276.29464997575798,283.23083726028784,290.39618211641448,297.7128154887755,null,0,0,0,0,0,null,276.48571662802414,276.29464997575798,283.23083726028784,290.39618211641448,297.7128154887755,{"$f":"+SUMPRODUCT(T115:W115,PremisaCosto!$F$84:$I$84)","v":972.12541521826392},null,5.6399356458928764,6.9361872845298649,7.1653448561266373,7.3166333723610251,{"$f":"+SUMPRODUCT(Z115:AC115,PremisaCosto!$F$84:$I$84)","v":22.788779093083068}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!D198","v":"BTD"},{"$f":"+PremisaCosto!G198","v":"C"},null,null,null,4.7061398574982825,4.7028876591618376,4.820950421451708,4.9429137381517352,5.0674521785323492,null,0,0,0,0,0,null,4.7061398574982825,4.7028876591618376,4.820950421451708,4.9429137381517352,5.0674521785323492,{"$f":"+SUMPRODUCT(T116:W116,PremisaCosto!$F$84:$I$84)","v":16.546815578183214},null,9.5998904610943292E-2,0.11806276228987045,0.12196331670002714,0.12453844038061401,{"$f":"+SUMPRODUCT(Z116:AC116,PremisaCosto!$F$84:$I$84)","v":0.38789411222269166}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!D199","v":"BTD"},{"$f":"+PremisaCosto!G199","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T117:W117,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z117:AC117,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!D200","v":"BTD"},{"$f":"+PremisaCosto!G200","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T118:W118,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z118:AC118,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!D201","v":"BTD"},{"$f":"+PremisaCosto!G201","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T119:W119,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z119:AC119,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!D202","v":"BTD"},{"$f":"+PremisaCosto!G202","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T120:W120,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z120:AC120,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!D203","v":"BTD"},{"$f":"+PremisaCosto!G203","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T121:W121,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z121:AC121,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!D204","v":"BTD"},{"$f":"+PremisaCosto!G204","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T122:W122,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z122:AC122,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D205","v":"BTD"},{"$f":"+PremisaCosto!G205","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T123:W123,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z123:AC123,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!D206","v":"BTD"},{"$f":"+PremisaCosto!G206","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T124:W124,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z124:AC124,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!D207","v":0},{"$f":"+PremisaCosto!G207","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T125:W125,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z125:AC125,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!D208","v":"BTD"},{"$f":"+PremisaCosto!G208","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T126:W126,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z126:AC126,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!D209","v":"BTD"},{"$f":"+PremisaCosto!G209","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T127:W127,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z127:AC127,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!D210","v":"BTD"},{"$f":"+PremisaCosto!G210","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T128:W128,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z128:AC128,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!D211","v":"BTD"},{"$f":"+PremisaCosto!G211","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T129:W129,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z129:AC129,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!D212","v":"BTD"},{"$f":"+PremisaCosto!G212","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T130:W130,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z130:AC130,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!D213","v":"BTD"},{"$f":"+PremisaCosto!G213","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T131:W131,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z131:AC131,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!D214","v":"BTD"},{"$f":"+PremisaCosto!G214","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T132:W132,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z132:AC132,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!D215","v":"BTD"},{"$f":"+PremisaCosto!G215","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T133:W133,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z133:AC133,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D216","v":"BTD"},{"$f":"+PremisaCosto!G216","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T134:W134,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z134:AC134,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!D217","v":"BTD"},{"$f":"+PremisaCosto!G217","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T135:W135,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z135:AC135,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!D218","v":0},{"$f":"+PremisaCosto!G218","v":0},null,null,null,582622.5370842932,585611.11609809089,606154.96176443191,624689.48589135124,642259.88730416459,null,18.993098726109324,18.74660735678022,18.738269468005797,18.745335175349709,18.739021841368569,null,582603.54398556706,585592.36949073407,606136.22349496395,624670.74055617594,642241.14828232327,{"$f":"+SUMPRODUCT(T136:W136,PremisaCosto!$F$84:$I$84)","v":2081358.3476990466},null,17631.399808868649,20543.845666341018,18534.524126919336,17570.401412813342,{"$f":"+SUMPRODUCT(Z136:AC136,PremisaCosto!$F$84:$I$84)","v":63152.104756883346}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!D219","v":0},{"$f":"+PremisaCosto!G219","v":0},null,null,null,424970.70003365906,427258.98178830073,442433.34388694237,456062.50321577105,468947.4635347171,null,7.0344810096701202,6.9431879099186009,6.9400998029651104,6.9427167316110037,6.9403784597661362,null,424963.66555264941,427252.03860039084,442426.4037871394,456055.56049903942,468940.52315625735,{"$f":"+SUMPRODUCT(T137:W137,PremisaCosto!$F$84:$I$84)","v":1519238.8117247149},null,13044.226630723279,15174.362098641635,13629.159328828682,12884.960318946047,{"$f":"+SUMPRODUCT(Z137:AC137,PremisaCosto!$F$84:$I$84)","v":46547.601327537574}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!D220","v":"BTS"},{"$f":"+PremisaCosto!G220","v":"C"},null,null,null,336618.32499022607,338385.66006535158,350326.21053727658,361076.01725503831,371253.4380111983,null,7.0344810096701202,6.9431879099186009,6.9400998029651104,6.9427167316110037,6.9403784597661362,null,336611.29050921643,338378.71687744168,350319.27043747361,361069.07453830668,371246.49763273855,{"$f":"+SUMPRODUCT(T138:W138,PremisaCosto!$F$84:$I$84)","v":1202941.8065161617},null,10255.683694619511,11940.550471925002,10749.806717761734,10177.420756159991,{"$f":"+SUMPRODUCT(Z138:AC138,PremisaCosto!$F$84:$I$84)","v":36668.486424118855}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!D221","v":"BTS"},{"$f":"+PremisaCosto!G221","v":"C"},null,null,null,132.94845097432648,132.85657637132192,136.19184940601076,139.63731310278652,143.15552404353886,null,0,0,0,0,0,null,132.94845097432648,132.85657637132192,136.19184940601076,139.63731310278652,143.15552404353886,{"$f":"+SUMPRODUCT(T139:W139,PremisaCosto!$F$84:$I$84)","v":467.44754008367585},null,2.7119690552591464,3.3352730346888393,3.4454636967757608,3.5182109407523399,{"$f":"+SUMPRODUCT(Z139:AC139,PremisaCosto!$F$84:$I$84)","v":10.958008670291026}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!D222","v":"BTS"},{"$f":"+PremisaCosto!G222","v":"C"},null,null,null,87673.464993372967,88191.356109324784,91401.974856482062,94260.162053480482,96947.498035053708,null,0,0,0,0,0,null,87673.464993372967,88191.356109324784,91401.974856482062,94260.162053480482,96947.498035053708,{"$f":"+SUMPRODUCT(T140:W140,PremisaCosto!$F$84:$I$84)","v":313875.73875255219},null,2768.7210147841834,3210.6187471572775,2858.1871969984204,2687.3359815732256,{"$f":"+SUMPRODUCT(Z140:AC140,PremisaCosto!$F$84:$I$84)","v":9807.4300725859757}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!D223","v":"BTS"},{"$f":"+PremisaCosto!G223","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T141:W141,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z141:AC141,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!D224","v":"BTS"},{"$f":"+PremisaCosto!G224","v":"C"},null,null,null,7.0592097862474237,7.0543314887427568,7.2314256321775625,7.4143706072276032,7.6011782677985238,null,0,0,0,0,0,null,7.0592097862474237,7.0543314887427568,7.2314256321775625,7.4143706072276032,7.6011782677985238,{"$f":"+SUMPRODUCT(T142:W142,PremisaCosto!$F$84:$I$84)","v":24.820223367274824},null,0.14399835691641538,0.17709414343480567,0.1829449750500407,0.18680766057092058,{"$f":"+SUMPRODUCT(Z142:AC142,PremisaCosto!$F$84:$I$84)","v":0.58184116833403754}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!D225","v":"BTS"},{"$f":"+PremisaCosto!G225","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T143:W143,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z143:AC143,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!D226","v":"BTS"},{"$f":"+PremisaCosto!G226","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T144:W144,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z144:AC144,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!D227","v":"BTS"},{"$f":"+PremisaCosto!G227","v":"C"},null,null,null,534.19624944192412,537.35181810510596,556.9142677240842,574.32930980408207,590.70333397519539,null,0,0,0,0,0,null,534.19624944192412,537.35181810510596,556.9142677240842,574.32930980408207,590.70333397519539,{"$f":"+SUMPRODUCT(T145:W145,PremisaCosto!$F$84:$I$84)","v":1912.4518769720789},null,16.869955002790789,19.562449618978235,17.415042079997875,16.374024171113319,{"$f":"+SUMPRODUCT(Z145:AC145,PremisaCosto!$F$84:$I$84)","v":59.75708688190295}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!D228","v":"BTS"},{"$f":"+PremisaCosto!G228","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T146:W146,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z146:AC146,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!D229","v":"BTS"},{"$f":"+PremisaCosto!G229","v":"C"},null,null,null,4.7061398574982825,4.7028876591618376,4.820950421451708,4.9429137381517352,5.0674521785323492,null,0,0,0,0,0,null,4.7061398574982825,4.7028876591618376,4.820950421451708,4.9429137381517352,5.0674521785323492,{"$f":"+SUMPRODUCT(T147:W147,PremisaCosto!$F$84:$I$84)","v":16.546815578183214},null,9.5998904610943292E-2,0.11806276228987045,0.12196331670002714,0.12453844038061401,{"$f":"+SUMPRODUCT(Z147:AC147,PremisaCosto!$F$84:$I$84)","v":0.38789411222269166}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!D230","v":0},{"$f":"+PremisaCosto!G230","v":0},null,null,null,113637.84134660395,114209.33196203392,118196.36342950058,121799.89253378715,125219.70352960842,null,1.9344822776592832,1.9093766752276153,1.9085274458154056,1.9092471011930261,1.9086040764356877,null,113635.90686432629,114207.42258535868,118194.45490205476,121797.98328668595,125217.79492553198,{"$f":"+SUMPRODUCT(T148:W148,PremisaCosto!$F$84:$I$84)","v":405854.53329971776},null,3419.5847380445484,3987.0314674666588,3603.529104286572,3419.8109958212735,{"$f":"+SUMPRODUCT(Z148:AC148,PremisaCosto!$F$84:$I$84)","v":12266.641382096794}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!D231","v":"BTS"},{"$f":"+PremisaCosto!G231","v":"C"},null,null,null,83647.933581374091,84043.04610211734,86933.193817833497,89559.824686089079,92060.886789252196,null,1.9344822776592832,1.9093766752276153,1.9085274458154056,1.9092471011930261,1.9086040764356877,null,83645.999099096429,84041.136725442106,86931.285290387677,89557.915438987882,92058.978185175758,{"$f":"+SUMPRODUCT(T149:W149,PremisaCosto!$F$84:$I$84)","v":298496.55394998449},null,2473.8168816732068,2890.1477157161571,2626.6308682555828,2501.0621031631163,{"$f":"+SUMPRODUCT(Z149:AC149,PremisaCosto!$F$84:$I$84)","v":8915.3277308552206}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!D232","v":"BTS"},{"$f":"+PremisaCosto!G232","v":"C"},null,null,null,105.88814679371136,105.81497233114136,108.47138448266344,111.21555910841406,114.01767401697786,null,0,0,0,0,0,null,105.88814679371136,105.81497233114136,108.47138448266344,111.21555910841406,114.01767401697786,{"$f":"+SUMPRODUCT(T150:W150,PremisaCosto!$F$84:$I$84)","v":372.30335050912242},null,2.1599753537462334,2.6564121515220762,2.7441746257506168,2.8021149085638086,{"$f":"+SUMPRODUCT(Z150:AC150,PremisaCosto!$F$84:$I$84)","v":8.7276175250105634}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!D233","v":"BTS"},{"$f":"+PremisaCosto!G233","v":"C"},null,null,null,25218.444686119848,25367.405647384425,26290.900159788482,27113.025127046036,27886.008446677708,null,0,0,0,0,0,null,25218.444686119848,25367.405647384425,26290.900159788482,27113.025127046036,27886.008446677708,{"$f":"+SUMPRODUCT(T151:W151,PremisaCosto!$F$84:$I$84)","v":90283.340008238505},null,796.3870955878956,923.49451240405688,822.12496725755409,772.9833196316722,{"$f":"+SUMPRODUCT(Z151:AC151,PremisaCosto!$F$84:$I$84)","v":2820.9900168751665}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!D234","v":"BTS"},{"$f":"+PremisaCosto!G234","v":"C"},null,null,null,4417.802982884712,4443.899535729226,4605.6809940781759,4749.7033920797585,4885.116571974866,null,0,0,0,0,0,null,4417.802982884712,4443.899535729226,4605.6809940781759,4749.7033920797585,4885.116571974866,{"$f":"+SUMPRODUCT(T152:W152,PremisaCosto!$F$84:$I$84)","v":15815.977022559093},null,139.51452787307971,161.78145834894985,144.02239800158259,135.41317989510753,{"$f":"+SUMPRODUCT(Z152:AC152,PremisaCosto!$F$84:$I$84)","v":494.19110851333761}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!D235","v":"BTS"},{"$f":"+PremisaCosto!G235","v":"C"},null,null,null,8.2357447506219952,8.2300534035332173,8.4366632375404897,8.6500990417655377,8.8680413124316111,null,0,0,0,0,0,null,8.2357447506219952,8.2300534035332173,8.4366632375404897,8.6500990417655377,8.8680413124316111,{"$f":"+SUMPRODUCT(T153:W153,PremisaCosto!$F$84:$I$84)","v":28.956927261820631},null,0.16799808306915232,0.2066098340072724,0.21343580422504793,0.21794227066607341,{"$f":"+SUMPRODUCT(Z153:AC153,PremisaCosto!$F$84:$I$84)","v":0.67881469638971059}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!D236","v":"BTS"},{"$f":"+PremisaCosto!G236","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T154:W154,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z154:AC154,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!D237","v":"BTS"},{"$f":"+PremisaCosto!G237","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T155:W155,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z155:AC155,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!D238","v":"BTS"},{"$f":"+PremisaCosto!G238","v":"C"},null,null,null,237.1831347522143,238.58420723866703,247.26993486949337,255.00221355301241,262.27228028498678,null,0,0,0,0,0,null,237.1831347522143,238.58420723866703,247.26993486949337,255.00221355301241,262.27228028498678,{"$f":"+SUMPRODUCT(T156:W156,PremisaCosto!$F$84:$I$84)","v":849.12863337560304},null,7.4902600212391235,8.6857276308263351,7.7322786835190414,7.2700667319743673,{"$f":"+SUMPRODUCT(Z156:AC156,PremisaCosto!$F$84:$I$84)","v":26.532146575564951}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D239","v":"BTS"},{"$f":"+PremisaCosto!G239","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T157:W157,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z157:AC157,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!D240","v":"BTS"},{"$f":"+PremisaCosto!G240","v":"C"},null,null,null,2.3530699287491412,2.3514438295809188,2.410475210725854,2.4714568690758676,2.5337260892661746,null,0,0,0,0,0,null,2.3530699287491412,2.3514438295809188,2.410475210725854,2.4714568690758676,2.5337260892661746,{"$f":"+SUMPRODUCT(T158:W158,PremisaCosto!$F$84:$I$84)","v":8.2734077890916069},null,4.7999452305471646E-2,5.9031381144935224E-2,6.0981658350013568E-2,6.2269220190307006E-2,{"$f":"+SUMPRODUCT(Z158:AC158,PremisaCosto!$F$84:$I$84)","v":0.19394705611134583}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!D241","v":0},{"$f":"+PremisaCosto!G241","v":0},null,null,null,44013.995704030167,44142.802347756275,45525.254447989013,46827.090141793116,48092.720239839146,null,10.024135438779922,9.8940427716340054,9.8896422192252835,9.8933713425456808,9.890039305166745,null,44003.971568591383,44132.908304984638,45515.364805769786,46817.196770450573,48082.830200533979,{"$f":"+SUMPRODUCT(T159:W159,PremisaCosto!$F$84:$I$84)","v":156265.00267461417},null,1167.5884401009316,1382.4521002327383,1301.8356938041034,1265.6300980460292,{"$f":"+SUMPRODUCT(Z159:AC159,PremisaCosto!$F$84:$I$84)","v":4337.8620472491275}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!D242","v":"BTS"},{"$f":"+PremisaCosto!G242","v":"C"},null,null,null,38167.893927349898,38263.230397155443,39433.455258934591,40545.782831326382,41632.895122560389,null,10.024135438779922,9.8940427716340054,9.8896422192252835,9.8933713425456808,9.890039305166745,null,38157.869791911115,38253.336354383806,39423.565616715365,40535.889459983839,41623.005083255222,{"$f":"+SUMPRODUCT(T160:W160,PremisaCosto!$F$84:$I$84)","v":135345.96136632457},null,984.77041647829901,1170.2248617791483,1112.3275723917905,1087.112291234007,{"$f":"+SUMPRODUCT(Z160:AC160,PremisaCosto!$F$84:$I$84)","v":3688.641755308287}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!D243","v":"BTS"},{"$f":"+PremisaCosto!G243","v":"C"},null,null,null,150.59647543994504,150.4924050931788,154.27041348645466,158.17323962085553,162.15846971303517,null,0,0,0,0,0,null,150.59647543994504,150.4924050931788,154.27041348645466,158.17323962085553,162.15846971303517,{"$f":"+SUMPRODUCT(T161:W161,PremisaCosto!$F$84:$I$84)","v":529.49809850186284},null,3.0719649475501853,3.7780083932758544,3.9028261344008683,3.9852300921796484,{"$f":"+SUMPRODUCT(Z161:AC161,PremisaCosto!$F$84:$I$84)","v":12.412611591126133}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!D244","v":"BTS"},{"$f":"+PremisaCosto!G244","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T162:W162,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z162:AC162,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!D245","v":"BTS"},{"$f":"+PremisaCosto!G245","v":"C"},null,null,null,5661.6281365164932,5695.0566048350729,5902.3602274796731,6086.916164933521,6260.4448462224864,null,0,0,0,0,0,null,5661.6281365164932,5695.0566048350729,5902.3602274796731,6086.916164933521,6260.4448462224864,{"$f":"+SUMPRODUCT(T163:W163,PremisaCosto!$F$84:$I$84)","v":20268.788592431294},null,178.76830275187058,207.30362264460018,184.55593745384795,173.52868128896534,{"$f":"+SUMPRODUCT(Z163:AC163,PremisaCosto!$F$84:$I$84)","v":633.26052548299128}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!D246","v":"BTS"},{"$f":"+PremisaCosto!G246","v":"C"},null,null,null,2.3530699287491412,2.3514438295809188,2.410475210725854,2.4714568690758676,2.5337260892661746,null,0,0,0,0,0,null,2.3530699287491412,2.3514438295809188,2.410475210725854,2.4714568690758676,2.5337260892661746,{"$f":"+SUMPRODUCT(T164:W164,PremisaCosto!$F$84:$I$84)","v":8.2734077890916069},null,4.7999452305471646E-2,5.9031381144935224E-2,6.0981658350013568E-2,6.2269220190307006E-2,{"$f":"+SUMPRODUCT(Z164:AC164,PremisaCosto!$F$84:$I$84)","v":0.19394705611134583}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!D247","v":"BTS"},{"$f":"+PremisaCosto!G247","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T165:W165,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z165:AC165,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!D248","v":"BTS"},{"$f":"+PremisaCosto!G248","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T166:W166,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z166:AC166,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!D249","v":"BTS"},{"$f":"+PremisaCosto!G249","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T167:W167,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z167:AC167,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D250","v":"BTS"},{"$f":"+PremisaCosto!G250","v":"C"},null,null,null,25.641419973212361,25.792887269045085,26.731884850756042,27.567806870595938,28.353760030809383,null,0,0,0,0,0,null,25.641419973212361,25.792887269045085,26.731884850756042,27.567806870595938,28.353760030809383,{"$f":"+SUMPRODUCT(T168:W168,PremisaCosto!$F$84:$I$84)","v":91.797690094659785},null,0.80975784013395469,0.93899758171095726,0.83592201983989511,0.7859531602134453,{"$f":"+SUMPRODUCT(Z168:AC168,PremisaCosto!$F$84:$I$84)","v":2.8683401703313423}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!D251","v":"BTS"},{"$f":"+PremisaCosto!G251","v":"C"},null,null,null,5.8826748218728531,5.8786095739522972,6.0261880268146353,6.1786421726896696,6.3343152231654365,null,0,0,0,0,0,null,5.8826748218728531,5.8786095739522972,6.0261880268146353,6.1786421726896696,6.3343152231654365,{"$f":"+SUMPRODUCT(T169:W169,PremisaCosto!$F$84:$I$84)","v":20.683519472729017},null,0.11999863076367934,0.14757845286233806,0.15245414587503436,0.15567305047576685,{"$f":"+SUMPRODUCT(Z169:AC169,PremisaCosto!$F$84:$I$84)","v":0.4848676402783646}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!D252","v":0},{"$f":"+PremisaCosto!G252","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T170:W170,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z170:AC170,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!D253","v":"BTS"},{"$f":"+PremisaCosto!G253","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T171:W171,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z171:AC171,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!D254","v":"BTS"},{"$f":"+PremisaCosto!G254","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T172:W172,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z172:AC172,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!D255","v":"BTS"},{"$f":"+PremisaCosto!G255","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T173:W173,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z173:AC173,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!D256","v":"BTS"},{"$f":"+PremisaCosto!G256","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T174:W174,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z174:AC174,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!D257","v":"BTS"},{"$f":"+PremisaCosto!G257","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T175:W175,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z175:AC175,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!D258","v":"BTS"},{"$f":"+PremisaCosto!G258","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T176:W176,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z176:AC176,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!D259","v":"BTS"},{"$f":"+PremisaCosto!G259","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T177:W177,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z177:AC177,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!D260","v":"BTS"},{"$f":"+PremisaCosto!G260","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T178:W178,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z178:AC178,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D261","v":"BTS"},{"$f":"+PremisaCosto!G261","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T179:W179,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z179:AC179,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!D262","v":"BTS"},{"$f":"+PremisaCosto!G262","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T180:W180,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z180:AC180,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!D263","v":0},{"$f":"+PremisaCosto!G263","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T181:W181,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z181:AC181,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!D264","v":"BTS"},{"$f":"+PremisaCosto!G264","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T182:W182,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z182:AC182,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!D265","v":"BTS"},{"$f":"+PremisaCosto!G265","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T183:W183,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z183:AC183,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!D266","v":"BTS"},{"$f":"+PremisaCosto!G266","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T184:W184,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z184:AC184,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!D267","v":"BTS"},{"$f":"+PremisaCosto!G267","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T185:W185,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z185:AC185,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!D268","v":"BTS"},{"$f":"+PremisaCosto!G268","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T186:W186,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z186:AC186,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!D269","v":"BTS"},{"$f":"+PremisaCosto!G269","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T187:W187,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z187:AC187,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!D270","v":"BTS"},{"$f":"+PremisaCosto!G270","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T188:W188,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z188:AC188,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!D271","v":"BTS"},{"$f":"+PremisaCosto!G271","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T189:W189,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z189:AC189,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D272","v":"BTS"},{"$f":"+PremisaCosto!G272","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T190:W190,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z190:AC190,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!D273","v":"BTS"},{"$f":"+PremisaCosto!G273","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T191:W191,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z191:AC191,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!D274","v":0},{"$f":"+PremisaCosto!G274","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T192:W192,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z192:AC192,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!D275","v":0},{"$f":"+PremisaCosto!G275","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T193:W193,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z193:AC193,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!D276","v":"MTD_GC"},{"$f":"+PremisaCosto!G276","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T194:W194,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z194:AC194,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!D277","v":"BTD_GC"},{"$f":"+PremisaCosto!G277","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T195:W195,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z195:AC195,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!D278","v":"BTSH"},{"$f":"+PremisaCosto!G278","v":"C"},null,null,null,58.26225370842932,58.561111609809096,60.615496176443195,62.468948589135138,64.225988730416461,null,1.8993098726109328E-3,1.8746607356780224E-3,1.8738269468005801E-3,1.8745335175349713E-3,1.873902184136857E-3,null,58.260354398556707,58.559236949073416,60.613622349496396,62.467074055617601,64.224114828232331,{"$f":"+SUMPRODUCT(T196:W196,PremisaCosto!$F$84:$I$84)","v":208.1358347699047},null,1.7631399808868693,2.0543845666340985,1.8534524126919436,1.7570401412813226,{"$f":"+SUMPRODUCT(Z196:AC196,PremisaCosto!$F$84:$I$84)","v":6.3152104756883354}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!D279","v":0},{"$f":"+PremisaCosto!G279","v":0},null,null,null,58.26225370842932,58.561111609809096,60.615496176443195,62.468948589135138,64.225988730416461,null,1.8993098726109328E-3,1.8746607356780224E-3,1.8738269468005801E-3,1.8745335175349713E-3,1.873902184136857E-3,null,58.260354398556707,58.559236949073416,60.613622349496396,62.467074055617601,64.224114828232331,{"$f":"+SUMPRODUCT(T197:W197,PremisaCosto!$F$84:$I$84)","v":208.1358347699047},null,1.7631399808868693,2.0543845666340985,1.8534524126919436,1.7570401412813226,{"$f":"+SUMPRODUCT(Z197:AC197,PremisaCosto!$F$84:$I$84)","v":6.3152104756883354}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!D280","v":0},{"$f":"+PremisaCosto!G280","v":0},null,null,null,11.652450741685866,11.71222232196182,12.123099235288638,12.493789717827028,12.845197746083294,null,3.7986197452218647E-4,3.7493214713560439E-4,3.7476538936011597E-4,3.7490670350699419E-4,3.7478043682737138E-4,null,11.652070879711344,11.711847389814684,12.122724469899278,12.49341481112352,12.844822965646467,{"$f":"+SUMPRODUCT(T198:W198,PremisaCosto!$F$84:$I$84)","v":41.627166953980939},null,0.3526279961773735,0.41087691332681864,0.37069048253838943,0.35140802825626594,{"$f":"+SUMPRODUCT(Z198:AC198,PremisaCosto!$F$84:$I$84)","v":1.2630420951376675}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!D281","v":0},{"$f":"+PremisaCosto!G281","v":0},null,null,null,23.304901483371733,23.424444643923639,24.246198470577276,24.987579435654055,25.690395492166587,null,7.5972394904437295E-4,7.4986429427120879E-4,7.4953077872023195E-4,7.4981340701398838E-4,7.4956087365474276E-4,null,23.304141759422688,23.423694779629368,24.245448939798557,24.98682962224704,25.689645931292933,{"$f":"+SUMPRODUCT(T199:W199,PremisaCosto!$F$84:$I$84)","v":83.254333907961879},null,0.70525599235474701,0.82175382665363728,0.74138096507677886,0.70281605651253187,{"$f":"+SUMPRODUCT(Z199:AC199,PremisaCosto!$F$84:$I$84)","v":2.526084190275335}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D282","v":0},{"$f":"+PremisaCosto!G282","v":0},null,null,null,23.304901483371733,23.424444643923639,24.246198470577276,24.987579435654055,25.690395492166587,null,7.5972394904437295E-4,7.4986429427120879E-4,7.4953077872023195E-4,7.4981340701398838E-4,7.4956087365474276E-4,null,23.304141759422688,23.423694779629368,24.245448939798557,24.98682962224704,25.689645931292933,{"$f":"+SUMPRODUCT(T200:W200,PremisaCosto!$F$84:$I$84)","v":83.254333907961879},null,0.70525599235474701,0.82175382665363728,0.74138096507677886,0.70281605651253187,{"$f":"+SUMPRODUCT(Z200:AC200,PremisaCosto!$F$84:$I$84)","v":2.526084190275335}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!D283","v":0},{"$f":"+PremisaCosto!G283","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T201:W201,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z201:AC201,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!D284","v":0},{"$f":"+PremisaCosto!G284","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T202:W202,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z202:AC202,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!D285","v":0},{"$f":"+PremisaCosto!G285","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T203:W203,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z203:AC203,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D286","v":0},{"$f":"+PremisaCosto!G286","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T204:W204,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z204:AC204,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!D287","v":0},{"$f":"+PremisaCosto!G287","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T205:W205,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z205:AC205,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!D288","v":0},{"$f":"+PremisaCosto!G288","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T206:W206,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z206:AC206,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!D289","v":0},{"$f":"+PremisaCosto!G289","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T207:W207,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z207:AC207,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!D290","v":0},{"$f":"+PremisaCosto!G290","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T208:W208,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z208:AC208,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!D291","v":0},{"$f":"+PremisaCosto!G291","v":0},null,null,null,9216.1491777124265,9269.4257531931707,9604.8888792313901,9904.1598456853662,10185.911274223219,null,0,0,0,0,0,null,9216.1491777124265,9269.4257531931707,9604.8888792313901,9904.1598456853662,10185.911274223219,{"$f":"+SUMPRODUCT(T209:W209,PremisaCosto!$F$84:$I$84)","v":32983.016246303392},null,289.0733374801348,335.46312603821934,299.27096645397614,281.75142853785292,{"$f":"+SUMPRODUCT(Z209:AC209,PremisaCosto!$F$84:$I$84)","v":1025.7554534239121}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!D292","v":0},{"$f":"+PremisaCosto!G292","v":0},null,null,null,9216.1491777124265,9269.4257531931707,9604.8888792313901,9904.1598456853662,10185.911274223219,null,0,0,0,0,0,null,9216.1491777124265,9269.4257531931707,9604.8888792313901,9904.1598456853662,10185.911274223219,{"$f":"+SUMPRODUCT(T210:W210,PremisaCosto!$F$84:$I$84)","v":32983.016246303392},null,289.0733374801348,335.46312603821934,299.27096645397614,281.75142853785292,{"$f":"+SUMPRODUCT(Z210:AC210,PremisaCosto!$F$84:$I$84)","v":1025.7554534239121}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!D293","v":"BTS Prepago"},{"$f":"+PremisaCosto!G293","v":"C"},null,null,null,7178.5735049598479,7219.813848534217,7480.6602555581794,7713.5053230672693,7932.8015895724839,null,0,0,0,0,0,null,7178.5735049598479,7219.813848534217,7480.6602555581794,7713.5053230672693,7932.8015895724839,{"$f":"+SUMPRODUCT(T211:W211,PremisaCosto!$F$84:$I$84)","v":25688.383564214604},null,224.7265549071999,260.84640702396246,232.84506750908986,219.29626650521459,{"$f":"+SUMPRODUCT(Z211:AC211,PremisaCosto!$F$84:$I$84)","v":797.82501281836687}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!D294","v":"BTS Prepago"},{"$f":"+PremisaCosto!G294","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T212:W212,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z212:AC212,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!D295","v":"BTS Prepago"},{"$f":"+PremisaCosto!G295","v":"C"},null,null,null,2025.2357038042214,2037.1990418642658,2111.3638669891438,2177.3874773018533,2239.4643982853604,null,0,0,0,0,0,null,2025.2357038042214,2037.1990418642658,2111.3638669891438,2177.3874773018533,2239.4643982853604,{"$f":"+SUMPRODUCT(T213:W213,PremisaCosto!$F$84:$I$84)","v":7250.4549163300126},null,63.95708548855464,74.164825124878007,66.023610312709479,62.07692098350708,{"$f":"+SUMPRODUCT(Z213:AC213,PremisaCosto!$F$84:$I$84)","v":226.55004791776943}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!D296","v":"BTS Prepago"},{"$f":"+PremisaCosto!G296","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T214:W214,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z214:AC214,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!D297","v":"BTS Prepago"},{"$f":"+PremisaCosto!G297","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T215:W215,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z215:AC215,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!D298","v":"BTS Prepago"},{"$f":"+PremisaCosto!G298","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T216:W216,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z216:AC216,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!D299","v":"BTS Prepago"},{"$f":"+PremisaCosto!G299","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T217:W217,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z217:AC217,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!D300","v":"BTS Prepago"},{"$f":"+PremisaCosto!G300","v":"C"},null,null,null,12.33996894835621,12.412862794688433,12.864756684067411,13.267045316243317,13.645286365375092,null,0,0,0,0,0,null,12.33996894835621,12.412862794688433,12.864756684067411,13.267045316243317,13.645286365375092,{"$f":"+SUMPRODUCT(T218:W218,PremisaCosto!$F$84:$I$84)","v":44.177765758774136},null,0.38969708438066419,0.45189388937897768,0.40228863217590671,0.37824104913177514,{"$f":"+SUMPRODUCT(Z218:AC218,PremisaCosto!$F$84:$I$84)","v":1.380392687775831}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!D301","v":"BTS Prepago"},{"$f":"+PremisaCosto!G301","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T219:W219,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z219:AC219,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!D302","v":"BTS Prepago"},{"$f":"+PremisaCosto!G302","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T220:W220,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z220:AC220,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!D303","v":0},{"$f":"+PremisaCosto!G303","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T221:W221,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z221:AC221,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!D304","v":"BTS Prepago"},{"$f":"+PremisaCosto!G304","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T222:W222,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z222:AC222,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!D305","v":"BTS Prepago"},{"$f":"+PremisaCosto!G305","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T223:W223,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z223:AC223,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!D306","v":"BTS Prepago"},{"$f":"+PremisaCosto!G306","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T224:W224,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z224:AC224,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!D307","v":"BTS Prepago"},{"$f":"+PremisaCosto!G307","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T225:W225,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z225:AC225,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!D308","v":"BTS Prepago"},{"$f":"+PremisaCosto!G308","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T226:W226,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z226:AC226,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!D309","v":"BTS Prepago"},{"$f":"+PremisaCosto!G309","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T227:W227,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z227:AC227,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!D310","v":"BTS Prepago"},{"$f":"+PremisaCosto!G310","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T228:W228,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z228:AC228,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!D311","v":"BTS Prepago"},{"$f":"+PremisaCosto!G311","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T229:W229,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z229:AC229,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D312","v":"BTS Prepago"},{"$f":"+PremisaCosto!G312","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T230:W230,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z230:AC230,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!D313","v":"BTS Prepago"},{"$f":"+PremisaCosto!G313","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T231:W231,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z231:AC231,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!D314","v":0},{"$f":"+PremisaCosto!G314","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T232:W232,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z232:AC232,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!D315","v":"BTS Prepago"},{"$f":"+PremisaCosto!G315","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T233:W233,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z233:AC233,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!D316","v":"BTS Prepago"},{"$f":"+PremisaCosto!G316","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T234:W234,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z234:AC234,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!D317","v":"BTS Prepago"},{"$f":"+PremisaCosto!G317","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T235:W235,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z235:AC235,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!D318","v":"BTS Prepago"},{"$f":"+PremisaCosto!G318","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T236:W236,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z236:AC236,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!D319","v":"BTS Prepago"},{"$f":"+PremisaCosto!G319","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T237:W237,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z237:AC237,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!D320","v":"BTS Prepago"},{"$f":"+PremisaCosto!G320","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T238:W238,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z238:AC238,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!D321","v":"BTS Prepago"},{"$f":"+PremisaCosto!G321","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T239:W239,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z239:AC239,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!D322","v":"BTS Prepago"},{"$f":"+PremisaCosto!G322","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T240:W240,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z240:AC240,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D323","v":"BTS Prepago"},{"$f":"+PremisaCosto!G323","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T241:W241,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z241:AC241,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!D324","v":"BTS Prepago"},{"$f":"+PremisaCosto!G324","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T242:W242,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z242:AC242,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!D325","v":0},{"$f":"+PremisaCosto!G325","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T243:W243,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z243:AC243,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!D326","v":"BTS Prepago"},{"$f":"+PremisaCosto!G326","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T244:W244,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z244:AC244,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!D327","v":"BTS Prepago"},{"$f":"+PremisaCosto!G327","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T245:W245,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z245:AC245,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!D328","v":"BTS Prepago"},{"$f":"+PremisaCosto!G328","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T246:W246,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z246:AC246,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!D329","v":"BTS Prepago"},{"$f":"+PremisaCosto!G329","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T247:W247,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z247:AC247,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!D330","v":"BTS Prepago"},{"$f":"+PremisaCosto!G330","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T248:W248,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z248:AC248,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!D331","v":"BTS Prepago"},{"$f":"+PremisaCosto!G331","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T249:W249,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z249:AC249,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!D332","v":"BTS Prepago"},{"$f":"+PremisaCosto!G332","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T250:W250,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z250:AC250,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!D333","v":"BTS Prepago"},{"$f":"+PremisaCosto!G333","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T251:W251,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z251:AC251,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D334","v":"BTS Prepago"},{"$f":"+PremisaCosto!G334","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T252:W252,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z252:AC252,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!D335","v":"BTS Prepago"},{"$f":"+PremisaCosto!G335","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T253:W253,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z253:AC253,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!D336","v":0},{"$f":"+PremisaCosto!G336","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T254:W254,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z254:AC254,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!D337","v":"BTS Prepago"},{"$f":"+PremisaCosto!G337","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T255:W255,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z255:AC255,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!D338","v":"BTS Prepago"},{"$f":"+PremisaCosto!G338","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T256:W256,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z256:AC256,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!D339","v":"BTS Prepago"},{"$f":"+PremisaCosto!G339","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T257:W257,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z257:AC257,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!D340","v":"BTS Prepago"},{"$f":"+PremisaCosto!G340","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T258:W258,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z258:AC258,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!D341","v":"BTS Prepago"},{"$f":"+PremisaCosto!G341","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T259:W259,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z259:AC259,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!D342","v":"BTS Prepago"},{"$f":"+PremisaCosto!G342","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T260:W260,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z260:AC260,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!D343","v":"BTS Prepago"},{"$f":"+PremisaCosto!G343","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T261:W261,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z261:AC261,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!D344","v":"BTS Prepago"},{"$f":"+PremisaCosto!G344","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T262:W262,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z262:AC262,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D345","v":"BTS Prepago"},{"$f":"+PremisaCosto!G345","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T263:W263,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z263:AC263,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!D346","v":"BTS Prepago"},{"$f":"+PremisaCosto!G346","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T264:W264,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z264:AC264,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!D347","v":"X2H"},{"$f":"+PremisaCosto!G347","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T265:W265,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z265:AC265,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!D348","v":0},{"$f":"+PremisaCosto!G348","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T266:W266,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z266:AC266,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!D349","v":0},{"$f":"+PremisaCosto!G349","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T267:W267,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z267:AC267,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!D350","v":0},{"$f":"+PremisaCosto!G350","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T268:W268,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z268:AC268,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!D351","v":0},{"$f":"+PremisaCosto!G351","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T269:W269,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z269:AC269,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!D352","v":"X2D"},{"$f":"+PremisaCosto!G352","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T270:W270,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z270:AC270,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!D353","v":"X2D"},{"$f":"+PremisaCosto!G353","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T271:W271,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z271:AC271,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!D354","v":"X2D"},{"$f":"+PremisaCosto!G354","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T272:W272,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z272:AC272,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!D355","v":"X2D"},{"$f":"+PremisaCosto!G355","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T273:W273,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z273:AC273,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!D356","v":"X2D"},{"$f":"+PremisaCosto!G356","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T274:W274,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z274:AC274,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!D357","v":"X2D"},{"$f":"+PremisaCosto!G357","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T275:W275,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z275:AC275,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!D358","v":"X2D"},{"$f":"+PremisaCosto!G358","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T276:W276,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z276:AC276,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!D359","v":"X2D"},{"$f":"+PremisaCosto!G359","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T277:W277,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z277:AC277,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!D360","v":"X2D"},{"$f":"+PremisaCosto!G360","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T278:W278,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z278:AC278,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!D361","v":"X2D"},{"$f":"+PremisaCosto!G361","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T279:W279,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z279:AC279,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!D362","v":0},{"$f":"+PremisaCosto!G362","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T280:W280,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z280:AC280,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!D363","v":"X2D"},{"$f":"+PremisaCosto!G363","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T281:W281,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z281:AC281,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!D364","v":"X2D"},{"$f":"+PremisaCosto!G364","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T282:W282,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z282:AC282,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!D365","v":"X2D"},{"$f":"+PremisaCosto!G365","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T283:W283,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z283:AC283,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!D366","v":"X2D"},{"$f":"+PremisaCosto!G366","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T284:W284,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z284:AC284,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!D367","v":"X2D"},{"$f":"+PremisaCosto!G367","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T285:W285,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z285:AC285,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!D368","v":"X2D"},{"$f":"+PremisaCosto!G368","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T286:W286,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z286:AC286,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!D369","v":"X2D"},{"$f":"+PremisaCosto!G369","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T287:W287,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z287:AC287,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!D370","v":"X2D"},{"$f":"+PremisaCosto!G370","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T288:W288,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z288:AC288,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D371","v":"X2D"},{"$f":"+PremisaCosto!G371","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T289:W289,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z289:AC289,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!D372","v":"X2D"},{"$f":"+PremisaCosto!G372","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T290:W290,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z290:AC290,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!D373","v":0},{"$f":"+PremisaCosto!G373","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T291:W291,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z291:AC291,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!D374","v":"X2D"},{"$f":"+PremisaCosto!G374","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T292:W292,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z292:AC292,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!D375","v":"X2D"},{"$f":"+PremisaCosto!G375","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T293:W293,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z293:AC293,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!D376","v":"X2D"},{"$f":"+PremisaCosto!G376","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T294:W294,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z294:AC294,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!D377","v":"X2D"},{"$f":"+PremisaCosto!G377","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T295:W295,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z295:AC295,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!D378","v":"X2D"},{"$f":"+PremisaCosto!G378","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T296:W296,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z296:AC296,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!D379","v":"X2D"},{"$f":"+PremisaCosto!G379","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T297:W297,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z297:AC297,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!D380","v":"X2D"},{"$f":"+PremisaCosto!G380","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T298:W298,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z298:AC298,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!D381","v":"X2D"},{"$f":"+PremisaCosto!G381","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T299:W299,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z299:AC299,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D382","v":"X2D"},{"$f":"+PremisaCosto!G382","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T300:W300,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z300:AC300,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!D383","v":"X2D"},{"$f":"+PremisaCosto!G383","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T301:W301,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z301:AC301,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!D384","v":0},{"$f":"+PremisaCosto!G384","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T302:W302,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z302:AC302,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!D385","v":"X2D"},{"$f":"+PremisaCosto!G385","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T303:W303,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z303:AC303,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!D386","v":"X2D"},{"$f":"+PremisaCosto!G386","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T304:W304,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z304:AC304,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!D387","v":"X2D"},{"$f":"+PremisaCosto!G387","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T305:W305,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z305:AC305,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!D388","v":"X2D"},{"$f":"+PremisaCosto!G388","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T306:W306,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z306:AC306,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!D389","v":"X2D"},{"$f":"+PremisaCosto!G389","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T307:W307,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z307:AC307,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!D390","v":"X2D"},{"$f":"+PremisaCosto!G390","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T308:W308,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z308:AC308,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!D391","v":"X2D"},{"$f":"+PremisaCosto!G391","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T309:W309,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z309:AC309,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!D392","v":"X2D"},{"$f":"+PremisaCosto!G392","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T310:W310,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z310:AC310,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D393","v":"X2D"},{"$f":"+PremisaCosto!G393","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T311:W311,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z311:AC311,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!D394","v":"X2D"},{"$f":"+PremisaCosto!G394","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T312:W312,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z312:AC312,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!D395","v":0},{"$f":"+PremisaCosto!G395","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T313:W313,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z313:AC313,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!D396","v":"X2D"},{"$f":"+PremisaCosto!G396","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T314:W314,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z314:AC314,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!D397","v":"X2D"},{"$f":"+PremisaCosto!G397","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T315:W315,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z315:AC315,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!D398","v":"X2D"},{"$f":"+PremisaCosto!G398","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T316:W316,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z316:AC316,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!D399","v":"X2D"},{"$f":"+PremisaCosto!G399","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T317:W317,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z317:AC317,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!D400","v":"X2D"},{"$f":"+PremisaCosto!G400","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T318:W318,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z318:AC318,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!D401","v":"X2D"},{"$f":"+PremisaCosto!G401","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T319:W319,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z319:AC319,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!D402","v":"X2D"},{"$f":"+PremisaCosto!G402","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T320:W320,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z320:AC320,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!D403","v":"X2D"},{"$f":"+PremisaCosto!G403","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T321:W321,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z321:AC321,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D404","v":"X2D"},{"$f":"+PremisaCosto!G404","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T322:W322,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z322:AC322,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!D405","v":"X2D"},{"$f":"+PremisaCosto!G405","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T323:W323,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z323:AC323,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!D406","v":0},{"$f":"+PremisaCosto!G406","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T324:W324,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z324:AC324,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!D407","v":0},{"$f":"+PremisaCosto!G407","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T325:W325,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z325:AC325,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!D408","v":"X3D"},{"$f":"+PremisaCosto!G408","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T326:W326,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z326:AC326,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!D409","v":"X3D"},{"$f":"+PremisaCosto!G409","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T327:W327,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z327:AC327,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!D410","v":"X3D"},{"$f":"+PremisaCosto!G410","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T328:W328,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z328:AC328,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!D411","v":"X3D"},{"$f":"+PremisaCosto!G411","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T329:W329,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z329:AC329,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!D412","v":"X3D"},{"$f":"+PremisaCosto!G412","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T330:W330,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z330:AC330,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!D413","v":"X3D"},{"$f":"+PremisaCosto!G413","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T331:W331,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z331:AC331,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!D414","v":"X3D"},{"$f":"+PremisaCosto!G414","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T332:W332,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z332:AC332,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!D415","v":"X3D"},{"$f":"+PremisaCosto!G415","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T333:W333,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z333:AC333,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!D416","v":"X3D"},{"$f":"+PremisaCosto!G416","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T334:W334,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z334:AC334,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!D417","v":"X3D"},{"$f":"+PremisaCosto!G417","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T335:W335,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z335:AC335,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!D418","v":0},{"$f":"+PremisaCosto!G418","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T336:W336,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z336:AC336,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!D419","v":"X3D"},{"$f":"+PremisaCosto!G419","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T337:W337,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z337:AC337,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!D420","v":"X3D"},{"$f":"+PremisaCosto!G420","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T338:W338,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z338:AC338,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!D421","v":"X3D"},{"$f":"+PremisaCosto!G421","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T339:W339,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z339:AC339,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!D422","v":"X3D"},{"$f":"+PremisaCosto!G422","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T340:W340,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z340:AC340,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!D423","v":"X3D"},{"$f":"+PremisaCosto!G423","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T341:W341,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z341:AC341,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!D424","v":"X3D"},{"$f":"+PremisaCosto!G424","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T342:W342,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z342:AC342,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!D425","v":"X3D"},{"$f":"+PremisaCosto!G425","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T343:W343,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z343:AC343,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!D426","v":"X3D"},{"$f":"+PremisaCosto!G426","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T344:W344,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z344:AC344,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!D427","v":"X3D"},{"$f":"+PremisaCosto!G427","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T345:W345,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z345:AC345,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!D428","v":"X3D"},{"$f":"+PremisaCosto!G428","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T346:W346,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z346:AC346,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!D429","v":0},{"$f":"+PremisaCosto!G429","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T347:W347,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z347:AC347,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!D430","v":"X3D"},{"$f":"+PremisaCosto!G430","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T348:W348,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z348:AC348,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!D431","v":"X3D"},{"$f":"+PremisaCosto!G431","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T349:W349,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z349:AC349,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!D432","v":"X3D"},{"$f":"+PremisaCosto!G432","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T350:W350,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z350:AC350,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!D433","v":"X3D"},{"$f":"+PremisaCosto!G433","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T351:W351,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z351:AC351,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!D434","v":"X3D"},{"$f":"+PremisaCosto!G434","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T352:W352,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z352:AC352,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!D435","v":"X3D"},{"$f":"+PremisaCosto!G435","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T353:W353,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z353:AC353,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!D436","v":"X3D"},{"$f":"+PremisaCosto!G436","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T354:W354,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z354:AC354,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!D437","v":"X3D"},{"$f":"+PremisaCosto!G437","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T355:W355,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z355:AC355,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!D438","v":"X3D"},{"$f":"+PremisaCosto!G438","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T356:W356,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z356:AC356,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!D439","v":"X3D"},{"$f":"+PremisaCosto!G439","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T357:W357,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z357:AC357,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!D440","v":0},{"$f":"+PremisaCosto!G440","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T358:W358,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z358:AC358,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!D441","v":"X3D"},{"$f":"+PremisaCosto!G441","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T359:W359,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z359:AC359,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!D442","v":"X3D"},{"$f":"+PremisaCosto!G442","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T360:W360,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z360:AC360,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!D443","v":"X3D"},{"$f":"+PremisaCosto!G443","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T361:W361,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z361:AC361,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!D444","v":"X3D"},{"$f":"+PremisaCosto!G444","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T362:W362,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z362:AC362,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!D445","v":"X3D"},{"$f":"+PremisaCosto!G445","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T363:W363,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z363:AC363,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!D446","v":"X3D"},{"$f":"+PremisaCosto!G446","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T364:W364,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z364:AC364,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!D447","v":"X3D"},{"$f":"+PremisaCosto!G447","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T365:W365,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z365:AC365,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!D448","v":"X3D"},{"$f":"+PremisaCosto!G448","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T366:W366,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z366:AC366,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!D449","v":"X3D"},{"$f":"+PremisaCosto!G449","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T367:W367,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z367:AC367,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!D450","v":"X3D"},{"$f":"+PremisaCosto!G450","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T368:W368,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z368:AC368,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!D451","v":0},{"$f":"+PremisaCosto!G451","v":0},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T369:W369,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z369:AC369,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!D452","v":"X3D"},{"$f":"+PremisaCosto!G452","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T370:W370,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z370:AC370,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!D453","v":"X3D"},{"$f":"+PremisaCosto!G453","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T371:W371,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z371:AC371,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!D454","v":"X3D"},{"$f":"+PremisaCosto!G454","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T372:W372,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z372:AC372,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!D455","v":"X3D"},{"$f":"+PremisaCosto!G455","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T373:W373,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z373:AC373,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!D456","v":"X3D"},{"$f":"+PremisaCosto!G456","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T374:W374,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z374:AC374,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!D457","v":"X3D"},{"$f":"+PremisaCosto!G457","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T375:W375,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z375:AC375,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!D458","v":"X3D"},{"$f":"+PremisaCosto!G458","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T376:W376,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z376:AC376,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!D459","v":"X3D"},{"$f":"+PremisaCosto!G459","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T377:W377,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z377:AC377,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!D460","v":"X3D"},{"$f":"+PremisaCosto!G460","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T378:W378,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z378:AC378,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!D461","v":"X3D"},{"$f":"+PremisaCosto!G461","v":"C"},null,null,null,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(T379:W379,PremisaCosto!$F$84:$I$84)","v":0},null,0,0,0,0,{"$f":"+SUMPRODUCT(Z379:AC379,PremisaCosto!$F$84:$I$84)","v":0}]

{"sheet":"Potencia","index":23,"n_rows":379,"n_cols":73,"rows_kept":379,"cut":false,"hidden":false,"merged":[[7,1,7,3],[7,32,7,37],[7,39,7,44],[7,45,7,50],[7,59,7,64],[7,66,7,71],[7,5,7,10],[7,12,7,16],[7,18,7,23],[7,25,7,30],[7,52,7,57]]}
[{"$f":"+\"Potencia\"&\" - \"&PremisaCosto!A2","v":"Potencia - EDEMET"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nota: se estiman las potencias para BTS",null,null,null,null,null,null,"Nota: Potencia Simultanea sin perdidas. Se utiliza para asignar costos de abastecimiento "]
[null,"Variables Auxiliares",null,null,null,"Potencia Proyectada (MW/año)",null,null,null,null,null,null,"Consumo Propio Potencia (MW/año)",null,null,null,null,null,"Potencia para Facturación (MW/año)",null,null,null,null,null,null,"Demanda Potencia Estimada (para asignación de costos)",null,null,null,null,null,null,"Uso AT Potencia Simultanea sin Perdidas (Potencia estimada x FCT)",null,null,null,null,null,null,"Uso MT Potencia Simultanea sin Perdidas (Potencia estimada x FCT)",null,null,null,null,null,"Uso BT Potencia Simultanea sin Perdidas (Potencia estimada x FCT)",null,null,null,null,null,null,"Uso AT - Potencia Simultanea c/perd (Potencia estimada x FCT x FPP)",null,null,null,null,null,null,"Uso MT - Potencia Simultanea c/perd (Potencia estimada x FCT x FPP)",null,null,null,null,null,null,"Uso BT - Potencia Simultanea c/perd (Potencia estimada x FCT x FPP)"]
["Categorías","Cat","Vble","NT",null,{"$f":"+PremisaCosto!D89","v":2021},{"$f":"+PremisaCosto!E89","v":2022},{"$f":"+PremisaCosto!F89","v":"2022/2023"},{"$f":"+PremisaCosto!G89","v":"2023/2024"},{"$f":"+PremisaCosto!H89","v":"2024/2025"},{"$f":"+PremisaCosto!I89","v":"2025/2026"},null,{"$f":"+G9","v":2022},{"$f":"+H9","v":"2022/2023"},{"$f":"+I9","v":"2023/2024"},{"$f":"+J9","v":"2024/2025"},{"$f":"+K9","v":"2025/2026"},null,{"$f":"+M9","v":2022},{"$f":"+N9","v":"2022/2023"},{"$f":"+O9","v":"2023/2024"},{"$f":"+P9","v":"2024/2025"},{"$f":"+Q9","v":"2025/2026"},"VP",null,{"$f":"+F9","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026",null,{"$f":"+BO9","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026","VP",{"$f":"+AG9","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026",{"$f":"+AN9","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026",null,{"$f":"+Z9","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026","VP",{"$f":"+BA9","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026","VP",{"$f":"+BH9","v":2021},2022,"2022/2023","2023/2024","2024/2025","2025/2026","VP"]
[{"$f":"+PremisaCosto!A92","v":"TOTAL"},null,null,null,null,{"$f":"+SUM(F11,F15,F16,F20,F76,F80,F136,F192,F196,F209,F265,F268,F324)","v":526.11164499999995},526.11164499999995,531.14931596170459,551.58687166267612,573.08758854123289,595.54879512071238,null,{"$f":"+SUM(M11,M15,M16,M20,M76,M80,M136,M192,M196,M209,M265,M268,M324)","v":0.46200070073994093},{"$f":"+SUM(N11,N15,N16,N20,N76,N80,N136,N192,N196,N209,N265,N268,N324)","v":0.46200070073994093},{"$f":"+SUM(O11,O15,O16,O20,O76,O80,O136,O192,O196,O209,O265,O268,O324)","v":0.46642449089270355},{"$f":"+SUM(P11,P15,P16,P20,P76,P80,P136,P192,P196,P209,P265,P268,P324)","v":0.48437156571036966},{"$f":"+SUM(Q11,Q15,Q16,Q20,Q76,Q80,Q136,Q192,Q196,Q209,Q265,Q268,Q324)","v":0.50325224694734227},null,{"$f":"+SUM(S11,S15,S16,S20,S76,S80,S136,S192,S196,S209,S265,S268,S324)","v":525.64964429925999},{"$f":"+SUM(T11,T15,T16,T20,T76,T80,T136,T192,T196,T209,T265,T268,T324)","v":530.68731526096462},{"$f":"+SUM(U11,U15,U16,U20,U76,U80,U136,U192,U196,U209,U265,U268,U324)","v":551.12044717178344},{"$f":"+SUM(V11,V15,V16,V20,V76,V80,V136,V192,V196,V209,V265,V268,V324)","v":572.6032169755224},{"$f":"+SUM(W11,W15,W16,W20,W76,W80,W136,W192,W196,W209,W265,W268,W324)","v":595.04554287376504},{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T10:W10)","v":1902.7830141285415},null,{"$f":"+SUM(Z11,Z15,Z16,Z20,Z76,Z80,Z136,Z192,Z196,Z209,Z265,Z268,Z324)","v":1259.5181612593331},1284.1671272804697,1294.6327099420116,1340.2816769922508,1387.4009520259433,1436.1128162241341,null,{"$f":"+SUM(AG11:AG279)-SUM(AG13:AG14,AG18:AG19,AG78:AG79,AG199:AG200,AG203:AG204,AG207:AG208)","v":736.73099677704226},{"$f":"+SUM(AH11:AH279)-SUM(AH13:AH14,AH18:AH19,AH78:AH79,AH199:AH200,AH203:AH204,AH207:AH208)","v":746.12476562422125},752.57000700707181,779.93654905898393,808.38149680636388,837.90154866818875,{"$f":"+SUMPRODUCT(AI10:AL10,PremisaCosto!$F$84:$I$84)","v":2689.5609919539302},{"$f":"+SUM(AN11:AN279)-SUM(AN13:AN14,AN18:AN19,AN78:AN79,AN199:AN200,AN203:AN204,AN207:AN208)","v":736.71235197010003},{"$f":"+SUM(AO11:AO279)-SUM(AO13:AO14,AO18:AO19,AO78:AO79,AO199:AO200,AO203:AO204,AO207:AO208)","v":746.10612081727902},752.55118338888633,779.91700054219734,808.36118562838612,837.88044071082152,586.26262987775419,{"$f":"+SUM(AU11:AU279)-SUM(AU13:AU14,AU18:AU19,AU78:AU79,AU199:AU200,AU203:AU204,AU207:AU208)","v":595.65639872493341},{"$f":"+SUM(AV11:AV279)-SUM(AV13:AV14,AV18:AV19,AV78:AV79,AV199:AV200,AV203:AV204,AV207:AV208)","v":600.65986786264921},{"$f":"+SUM(AW11:AW279)-SUM(AW13:AW14,AW18:AW19,AW78:AW79,AW199:AW200,AW203:AW204,AW207:AW208)","v":622.17900425404423},{"$f":"+SUM(AX11:AX279)-SUM(AX13:AX14,AX18:AX19,AX78:AX79,AX199:AX200,AX203:AX204,AX207:AX208)","v":644.47199373630895},{"$f":"+SUM(AY11:AY279)-SUM(AY13:AY14,AY18:AY19,AY78:AY79,AY199:AY200,AY203:AY204,AY207:AY208)","v":667.56502900618739},null,{"$f":"+SUM(BA11:BA279)-SUM(BA13:BA14,BA18:BA19,BA78:BA79,BA199:BA200,BA203:BA204,BA207:BA208)","v":854.36625373860159},{"$f":"+SUM(BB11:BB279)-SUM(BB13:BB14,BB18:BB19,BB78:BB79,BB199:BB200,BB203:BB204,BB207:BB208)","v":865.00086527509995},797.74631903258228,858.30244997568434,889.61136681502376,922.10469140509156,{"$f":"+SUMPRODUCT(BC10:BF10,PremisaCosto!$F$84:$I$84)","v":2930.6064323612995},{"$f":"+SUM(BH11:BH279)-SUM(BH13:BH14,BH18:BH19,BH78:BH79,BH199:BH200,BH203:BH204,BH207:BH208)","v":846.17228251815925},{"$f":"+SUM(BI11:BI279)-SUM(BI13:BI14,BI18:BI19,BI78:BI79,BI199:BI200,BI203:BI204,BI207:BI208)","v":856.74624019971122},794.64551630045366,852.89605429320363,884.00554039814858,916.29162425686707,{"$f":"+SUMPRODUCT(BJ10:BM10,PremisaCosto!$F$84:$I$84)","v":2913.9876938232901},{"$f":"+SUM(BO11:BO279)-SUM(BO13:BO14,BO18:BO19,BO78:BO79,BO199:BO200,BO203:BO204,BO207:BO208)","v":648.98835254944368},{"$f":"+SUM(BP11:BP279)-SUM(BP13:BP14,BP18:BP19,BP78:BP79,BP199:BP200,BP203:BP204,BP207:BP208)","v":659.21340348598471},625.03459886289761,664.26178824762962,688.08069809496828,712.75659566134232,{"$f":"+SUMPRODUCT(BQ10:BT10,PremisaCosto!$F$84:$I$84)","v":2274.407619067274}]
[{"$f":"+PremisaCosto!A93","v":"ATH"},null,null,null,null,3.2499999999999999E-4,3.2499999999999999E-4,3.2811688151217981E-4,3.407526811782966E-4,3.5404672535530745E-4,3.6793548817899718E-4,null,2.8539613058836739E-7,2.8539613058836739E-7,2.8813319496707061E-7,2.9922922060276139E-7,3.1090327835042207E-7,null,3.247146038694116E-4,3.2783148538159142E-4,3.4046454798332951E-4,3.5374749613470468E-4,3.6762458490064673E-4,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T11:W11)","v":1.1754962971607455E-3},null,{"$f":"+F11","v":3.2499999999999999E-4},3.2499999999999999E-4,3.2811688151217981E-4,3.407526811782966E-4,3.5404672535530745E-4,3.6793548817899718E-4,null,{"$f":"Z11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"AA11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"AB11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"AC11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"AD11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"AE11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI11:AL11,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"AA11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"AB11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"AC11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"AD11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"AE11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$G$4:$G$13))","v":0},{"$f":"Z11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},{"$f":"AA11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},{"$f":"AB11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},{"$f":"AC11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},{"$f":"AD11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},{"$f":"AE11*IF($C11=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B11,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG11*IF($D11=\"BT\",Balance!D$98,IF($D11=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH11*IF($D11=\"BT\",Balance!E$98,IF($D11=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI11*IF($D11=\"BT\",Balance!F$98,IF($D11=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ11*IF($D11=\"BT\",Balance!G$98,IF($D11=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK11*IF($D11=\"BT\",Balance!H$98,IF($D11=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL11*IF($D11=\"BT\",Balance!I$98,IF($D11=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC11:BF11,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN11*IF($D11=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO11*IF($D11=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP11*IF($D11=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ11*IF($D11=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR11*IF($D11=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS11*IF($D11=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ11:BM11,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT11*IF($D11=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU11*IF($D11=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV11*IF($D11=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW11*IF($D11=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX11*IF($D11=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY11*IF($D11=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ11:BT11,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A94","v":"ATH Punta"},{"$f":"+PremisaCosto!C94","v":"ATH"},{"$f":"+PremisaCosto!F94","v":"Pp"},{"$f":"+PremisaCosto!B94","v":"AT"},null,2.5000000000000001E-5,2.5000000000000001E-5,2.5239760116321526E-5,2.6211744706022821E-5,2.7234363488869806E-5,2.830272985992287E-5,null,2.1953548506797492E-8,2.1953548506797492E-8,2.2164091920543894E-8,2.3017632354058574E-8,2.3915636796186314E-8,null,2.4978046451493202E-5,2.5217806567814727E-5,2.6189580614102278E-5,2.7211345856515747E-5,2.8278814223126682E-5,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T12:W12)","v":9.0422792089288144E-5},null,2.5000000000000001E-5,2.5000000000000001E-5,2.5239760116321526E-5,2.6211744706022821E-5,2.7234363488869806E-5,2.830272985992287E-5,null,{"$f":"Z12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":1.7710224408143806E-5},{"$f":"AA12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":1.7710224408143806E-5},{"$f":"AB12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":1.7880072626710881E-5},{"$f":"AC12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":1.856863523490558E-5},{"$f":"AD12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":1.9293067560033698E-5},{"$f":"AE12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$F$4:$F$13))","v":2.0049907887292259E-5},{"$f":"+SUMPRODUCT(AI12:AL12,PremisaCosto!$F$84:$I$84)","v":6.4110928837521621E-5},{"$f":"Z12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"AA12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"AB12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"AC12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"AD12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"AE12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$G$4:$G$13))","v":0},{"$f":"Z12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},{"$f":"AA12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},{"$f":"AB12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},{"$f":"AC12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},{"$f":"AD12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},{"$f":"AE12*IF($C12=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B12,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG12*IF($D12=\"BT\",Balance!D$98,IF($D12=\"MT\",Balance!D$102,Balance!D$105))","v":1.7881328659817356E-5},{"$f":"AH12*IF($D12=\"BT\",Balance!E$98,IF($D12=\"MT\",Balance!E$102,Balance!E$105))","v":1.7880470716469212E-5},{"$f":"AI12*IF($D12=\"BT\",Balance!F$98,IF($D12=\"MT\",Balance!F$102,Balance!F$105))","v":1.7949417641483971E-5},{"$f":"AJ12*IF($D12=\"BT\",Balance!G$98,IF($D12=\"MT\",Balance!G$102,Balance!G$105))","v":1.8685911082312321E-5},{"$f":"AK12*IF($D12=\"BT\",Balance!H$98,IF($D12=\"MT\",Balance!H$102,Balance!H$105))","v":1.941496639666785E-5},{"$f":"AL12*IF($D12=\"BT\",Balance!I$98,IF($D12=\"MT\",Balance!I$102,Balance!I$105))","v":2.0176642182452639E-5},{"$f":"+SUMPRODUCT(BC12:BF12,PremisaCosto!$F$84:$I$84)","v":6.4474136708299676E-5},{"$f":"+AN12*IF($D12=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO12*IF($D12=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP12*IF($D12=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ12*IF($D12=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR12*IF($D12=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS12*IF($D12=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ12:BM12,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT12*IF($D12=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU12*IF($D12=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV12*IF($D12=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW12*IF($D12=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX12*IF($D12=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY12*IF($D12=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ12:BT12,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A95","v":"ATH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C95","v":"ATH"},{"$f":"+PremisaCosto!F95","v":"Pfpm"},{"$f":"+PremisaCosto!B95","v":"AT"},null,1.4999999999999999E-4,1.4999999999999999E-4,1.5143856069792914E-4,1.5727046823613692E-4,1.6340618093321882E-4,1.6981637915953714E-4,null,1.3172129104078494E-7,1.3172129104078494E-7,1.3298455152326335E-7,1.3810579412435142E-7,1.4349382077711788E-7,null,1.498682787089592E-4,1.5130683940688835E-4,1.5713748368461367E-4,1.6326807513909446E-4,1.6967288533876004E-4,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T13:W13)","v":5.4253675253572876E-4},null,1.4999999999999999E-4,{"$f":"+G13","v":1.4999999999999999E-4},1.5143856069792914E-4,1.5727046823613692E-4,1.6340618093321882E-4,1.6981637915953714E-4,null,{"$f":"Z13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":1.143835306035092E-4},{"$f":"AA13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":1.143835306035092E-4},{"$f":"AB13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":1.1548051494761977E-4},{"$f":"AC13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":1.1992767611010927E-4},{"$f":"AD13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":1.2460650598384931E-4},{"$f":"AE13*IF($C13=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$F$4:$F$13))","v":1.202994473237535E-4},{"$f":"+SUMPRODUCT(AI13:AL13,PremisaCosto!$F$84:$I$84)","v":4.0721696599447176E-4},{"$f":"Z13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"AA13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"AB13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"AC13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"AD13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"AE13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$G$4:$G$13))","v":0},{"$f":"Z13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},{"$f":"AA13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},{"$f":"AB13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},{"$f":"AC13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},{"$f":"AD13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},{"$f":"AE13*IF($C13=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B13,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG13*IF($D13=\"BT\",Balance!D$98,IF($D13=\"MT\",Balance!D$102,Balance!D$105))","v":1.1548862718256171E-4},{"$f":"AH13*IF($D13=\"BT\",Balance!E$98,IF($D13=\"MT\",Balance!E$102,Balance!E$105))","v":1.1548308605631978E-4},{"$f":"AI13*IF($D13=\"BT\",Balance!F$98,IF($D13=\"MT\",Balance!F$102,Balance!F$105))","v":1.1592838773774947E-4},{"$f":"AJ13*IF($D13=\"BT\",Balance!G$98,IF($D13=\"MT\",Balance!G$102,Balance!G$105))","v":1.2068511572079726E-4},{"$f":"AK13*IF($D13=\"BT\",Balance!H$98,IF($D13=\"MT\",Balance!H$102,Balance!H$105))","v":1.2539380370460903E-4},{"$f":"AL13*IF($D13=\"BT\",Balance!I$98,IF($D13=\"MT\",Balance!I$102,Balance!I$105))","v":1.2105985309471578E-4},{"$f":"+SUMPRODUCT(BC13:BF13,PremisaCosto!$F$84:$I$84)","v":4.0951948201089626E-4},{"$f":"+AN13*IF($D13=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO13*IF($D13=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP13*IF($D13=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ13*IF($D13=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR13*IF($D13=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS13*IF($D13=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ13:BM13,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT13*IF($D13=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU13*IF($D13=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV13*IF($D13=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW13*IF($D13=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX13*IF($D13=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY13*IF($D13=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ13:BT13,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A96","v":"ATH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C96","v":"ATH"},{"$f":"+PremisaCosto!F96","v":"Pfp"},{"$f":"+PremisaCosto!B96","v":"AT"},null,1.4999999999999999E-4,1.4999999999999999E-4,1.5143856069792914E-4,1.5727046823613692E-4,1.6340618093321882E-4,1.6981637915953714E-4,null,1.3172129104078494E-7,1.3172129104078494E-7,1.3298455152326335E-7,1.3810579412435142E-7,1.4349382077711788E-7,null,1.498682787089592E-4,1.5130683940688835E-4,1.5713748368461367E-4,1.6326807513909446E-4,1.6967288533876004E-4,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T14:W14)","v":5.4253675253572876E-4},null,{"$f":"+F14","v":1.4999999999999999E-4},1.4999999999999999E-4,1.5143856069792914E-4,1.5727046823613692E-4,1.6340618093321882E-4,1.6981637915953714E-4,null,{"$f":"Z14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":1.143835306035092E-4},{"$f":"AA14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":1.143835306035092E-4},{"$f":"AB14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":1.1548051494761977E-4},{"$f":"AC14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":1.1992767611010927E-4},{"$f":"AD14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":1.2460650598384931E-4},{"$f":"AE14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$F$4:$F$13))","v":1.2949464668381361E-4},{"$f":"+SUMPRODUCT(AI14:AL14,PremisaCosto!$F$84:$I$84)","v":4.1406784136139831E-4},{"$f":"Z14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"AA14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"AB14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"AC14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"AD14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"AE14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$G$4:$G$13))","v":0},{"$f":"Z14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},{"$f":"AA14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},{"$f":"AB14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},{"$f":"AC14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},{"$f":"AD14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},{"$f":"AE14*IF($C14=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B14,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG14*IF($D14=\"BT\",Balance!D$98,IF($D14=\"MT\",Balance!D$102,Balance!D$105))","v":1.1548862718256171E-4},{"$f":"AH14*IF($D14=\"BT\",Balance!E$98,IF($D14=\"MT\",Balance!E$102,Balance!E$105))","v":1.1548308605631978E-4},{"$f":"AI14*IF($D14=\"BT\",Balance!F$98,IF($D14=\"MT\",Balance!F$102,Balance!F$105))","v":1.1592838773774947E-4},{"$f":"AJ14*IF($D14=\"BT\",Balance!G$98,IF($D14=\"MT\",Balance!G$102,Balance!G$105))","v":1.2068511572079726E-4},{"$f":"AK14*IF($D14=\"BT\",Balance!H$98,IF($D14=\"MT\",Balance!H$102,Balance!H$105))","v":1.2539380370460903E-4},{"$f":"AL14*IF($D14=\"BT\",Balance!I$98,IF($D14=\"MT\",Balance!I$102,Balance!I$105))","v":1.3031317477216046E-4},{"$f":"+SUMPRODUCT(BC14:BF14,PremisaCosto!$F$84:$I$84)","v":4.1641366136035182E-4},{"$f":"+AN14*IF($D14=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO14*IF($D14=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP14*IF($D14=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ14*IF($D14=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR14*IF($D14=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS14*IF($D14=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ14:BM14,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT14*IF($D14=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU14*IF($D14=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV14*IF($D14=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW14*IF($D14=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX14*IF($D14=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY14*IF($D14=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ14:BT14,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A97","v":"ATD"},{"$f":"+PremisaCosto!C97","v":"ATD"},{"$f":"+PremisaCosto!F97","v":"Pp"},{"$f":"+PremisaCosto!B97","v":"AT"},null,2.1999999999999999E-2,2.1999999999999999E-2,2.2210988902362942E-2,2.3066335341300079E-2,2.3966239870205425E-2,2.4906402276732117E-2,null,1.9319122685981792E-5,1.9319122685981792E-5,1.9504400890078625E-5,2.0255516471571543E-5,2.1045760380643953E-5,null,2.1980680877314016E-2,2.2191669779676959E-2,2.3046830940410001E-2,2.3945984353733855E-2,2.4885356516351473E-2,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T15:W15)","v":7.9572057038573549E-2},null,2.1999999999999999E-2,{"$f":"+G15","v":2.1999999999999999E-2},{"$f":"+H15","v":2.2210988902362942E-2},{"$f":"+I15","v":2.3066335341300079E-2},{"$f":"+J15","v":2.3966239870205425E-2},{"$f":"+K15","v":2.4906402276732117E-2},null,{"$f":"Z15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":1.8627096717887884E-2},{"$f":"AA15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":1.8627096717887884E-2},{"$f":"AB15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":1.8805738112920412E-2},{"$f":"AC15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":1.9529948151346913E-2},{"$f":"AD15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":2.0291884910291696E-2},{"$f":"AE15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$F$4:$F$13))","v":2.1087907459241464E-2},{"$f":"+SUMPRODUCT(AI15:AL15,PremisaCosto!$F$84:$I$84)","v":6.7430002274900924E-2},{"$f":"Z15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"AA15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"AB15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"AC15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"AD15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"AE15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$G$4:$G$13))","v":0},{"$f":"Z15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},{"$f":"AA15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},{"$f":"AB15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},{"$f":"AC15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},{"$f":"AD15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},{"$f":"AE15*IF($C15=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B15,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG15*IF($D15=\"BT\",Balance!D$98,IF($D15=\"MT\",Balance!D$102,Balance!D$105))","v":1.8807059171853144E-2},{"$f":"AH15*IF($D15=\"BT\",Balance!E$98,IF($D15=\"MT\",Balance!E$102,Balance!E$105))","v":1.8806156812100041E-2},{"$f":"AI15*IF($D15=\"BT\",Balance!F$98,IF($D15=\"MT\",Balance!F$102,Balance!F$105))","v":1.8878673173895005E-2},{"$f":"AJ15*IF($D15=\"BT\",Balance!G$98,IF($D15=\"MT\",Balance!G$102,Balance!G$105))","v":1.9653295462028819E-2},{"$f":"AK15*IF($D15=\"BT\",Balance!H$98,IF($D15=\"MT\",Balance!H$102,Balance!H$105))","v":2.0420094546005758E-2},{"$f":"AL15*IF($D15=\"BT\",Balance!I$98,IF($D15=\"MT\",Balance!I$102,Balance!I$105))","v":2.1221202888989956E-2},{"$f":"+SUMPRODUCT(BC15:BF15,PremisaCosto!$F$84:$I$84)","v":6.7812013704105056E-2},{"$f":"+AN15*IF($D15=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO15*IF($D15=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP15*IF($D15=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ15*IF($D15=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR15*IF($D15=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS15*IF($D15=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ15:BM15,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT15*IF($D15=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU15*IF($D15=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV15*IF($D15=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW15*IF($D15=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX15*IF($D15=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY15*IF($D15=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ15:BT15,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A98","v":"MTH"},{"$f":"+PremisaCosto!C98","v":0},{"$f":"+PremisaCosto!F98","v":0},{"$f":"+PremisaCosto!B98","v":0},null,4.4400000000000004,4.4400000000000004,4.482579221466148,4.6551986507835954,4.8368093757826127,5.026543978863244,null,3.8989502148072349E-3,3.8989502148072349E-3,3.9363408149607855E-3,4.0879251755502359E-3,4.2474051699750602E-3,null,4.4361010497851936,4.4786802712513412,4.6512623099686348,4.8327214506070622,5.0222965736932688,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T16:W16)","v":16.059052907569907},null,4.4400000000000004,4.4400000000000004,4.482579221466148,4.6551986507835954,4.8368093757826127,5.026543978863244,null,{"$f":"Z16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"AA16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"AB16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"AC16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"AD16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"AE16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI16:AL16,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"AA16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"AB16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"AC16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"AD16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"AE16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$G$4:$G$13))","v":0},{"$f":"Z16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},{"$f":"AA16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},{"$f":"AB16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},{"$f":"AC16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},{"$f":"AD16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},{"$f":"AE16*IF($C16=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B16,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG16*IF($D16=\"BT\",Balance!D$98,IF($D16=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH16*IF($D16=\"BT\",Balance!E$98,IF($D16=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI16*IF($D16=\"BT\",Balance!F$98,IF($D16=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ16*IF($D16=\"BT\",Balance!G$98,IF($D16=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK16*IF($D16=\"BT\",Balance!H$98,IF($D16=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL16*IF($D16=\"BT\",Balance!I$98,IF($D16=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC16:BF16,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN16*IF($D16=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO16*IF($D16=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP16*IF($D16=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ16*IF($D16=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR16*IF($D16=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS16*IF($D16=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ16:BM16,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT16*IF($D16=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU16*IF($D16=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV16*IF($D16=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW16*IF($D16=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX16*IF($D16=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY16*IF($D16=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ16:BT16,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A99","v":"MTH Punta"},{"$f":"+PremisaCosto!C99","v":"MTH"},{"$f":"+PremisaCosto!F99","v":"Pp"},{"$f":"+PremisaCosto!B99","v":"MT"},null,2.069,2.069,2.0888425472267693,2.1692839918704485,2.2539159223388645,2.3423339232072156,null,1.8168756744225605E-3,1.8168756744225605E-3,1.8343002473442125E-3,1.9049392536218874E-3,1.9792581012523787E-3,null,2.0671831243255774,2.0870256715523468,2.1674496916231041,2.2520109830852428,2.3403546651059632,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T17:W17)","v":7.4833902733094844},null,2.069,2.069,2.0888425472267693,2.1692839918704485,2.2539159223388645,2.3423339232072156,null,{"$f":"Z17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":1.4656981720179811},{"$f":"AA17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":1.4656981720179811},{"$f":"AB17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":1.4797548105865923},{"$f":"AC17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":1.5367402520407858},{"$f":"AD17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":1.5966942712683885},{"$f":"AE17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$F$4:$F$13))","v":1.6593303767523067},{"$f":"+SUMPRODUCT(AI17:AL17,PremisaCosto!$F$84:$I$84)","v":5.3058204705932877},{"$f":"Z17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":1.4656981720179811},{"$f":"AA17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":1.4656981720179811},{"$f":"AB17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":1.4797548105865923},{"$f":"AC17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":1.5367402520407858},{"$f":"AD17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":1.5966942712683885},{"$f":"AE17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$G$4:$G$13))","v":1.6593303767523067},{"$f":"Z17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":0},{"$f":"AA17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":0},{"$f":"AB17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":0},{"$f":"AC17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":0},{"$f":"AD17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":0},{"$f":"AE17*IF($C17=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B17,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG17*IF($D17=\"BT\",Balance!D$98,IF($D17=\"MT\",Balance!D$102,Balance!D$105))","v":1.5663695592916669},{"$f":"AH17*IF($D17=\"BT\",Balance!E$98,IF($D17=\"MT\",Balance!E$102,Balance!E$105))","v":1.5658396147966804},{"$f":"AI17*IF($D17=\"BT\",Balance!F$98,IF($D17=\"MT\",Balance!F$102,Balance!F$105))","v":1.519373944137465},{"$f":"AJ17*IF($D17=\"BT\",Balance!G$98,IF($D17=\"MT\",Balance!G$102,Balance!G$105))","v":1.6045718227555421},{"$f":"AK17*IF($D17=\"BT\",Balance!H$98,IF($D17=\"MT\",Balance!H$102,Balance!H$105))","v":1.6672006300864004},{"$f":"AL17*IF($D17=\"BT\",Balance!I$98,IF($D17=\"MT\",Balance!I$102,Balance!I$105))","v":1.732634559543768},{"$f":"+SUMPRODUCT(BC17:BF17,PremisaCosto!$F$84:$I$84)","v":5.5154298624528568},{"$f":"+AN17*IF($D17=\"BT\",Balance!D$99,Balance!D$103)","v":1.5513811601416025},{"$f":"+AO17*IF($D17=\"BT\",Balance!E$99,Balance!E$103)","v":1.5509307000328609},{"$f":"+AP17*IF($D17=\"BT\",Balance!F$99,Balance!F$103)","v":1.5135040596260838},{"$f":"+AQ17*IF($D17=\"BT\",Balance!G$99,Balance!G$103)","v":1.5945012664198246},{"$f":"+AR17*IF($D17=\"BT\",Balance!H$99,Balance!H$103)","v":1.6567329417530259},{"$f":"+AS17*IF($D17=\"BT\",Balance!I$99,Balance!I$103)","v":1.7217514692015472},{"$f":"+SUMPRODUCT(BJ17:BM17,PremisaCosto!$F$84:$I$84)","v":5.4843219753326897},{"$f":"+AT17*IF($D17=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU17*IF($D17=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV17*IF($D17=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW17*IF($D17=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX17*IF($D17=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY17*IF($D17=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ17:BT17,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A100","v":"MTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C100","v":"MTH"},{"$f":"+PremisaCosto!F100","v":"Pfpm"},{"$f":"+PremisaCosto!B100","v":"MT"},null,1.1855,1.1855,1.1968686561490507,1.2429583867811744,1.2914487184388317,1.3421080849967439,null,1.0410372701923369E-3,1.0410372701923369E-3,1.0510205639613485E-3,1.091493889445251E-3,1.1340752833715339E-3,null,1.1844589627298077,1.1958276188788584,1.2419073662172131,1.2903572245493864,1.3409740097133724,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T18:W18)","v":4.2878364457130766},null,{"$f":"+F18","v":1.1855},{"$f":"+G18","v":1.1855},{"$f":"+H18","v":1.1968686561490507},{"$f":"+I18","v":1.2429583867811744},{"$f":"+J18","v":1.2914487184388317},{"$f":"+K18","v":1.3421080849967439},null,{"$f":"Z18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":0.90401117020306776},{"$f":"AA18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":0.90401117020306776},{"$f":"AB18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":0.91268041706003922},{"$f":"AC18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":0.94782645782181929},{"$f":"AD18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":0.98480309338940564},{"$f":"AE18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$F$4:$F$13))","v":1.023433741422948},{"$f":"+SUMPRODUCT(AI18:AL18,PremisaCosto!$F$84:$I$84)","v":3.2725067471496208},{"$f":"Z18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":0.90401117020306776},{"$f":"AA18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":0.90401117020306776},{"$f":"AB18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":0.91268041706003922},{"$f":"AC18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":0.94782645782181929},{"$f":"AD18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":0.98480309338940564},{"$f":"AE18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$G$4:$G$13))","v":1.023433741422948},{"$f":"Z18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":0},{"$f":"AA18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":0},{"$f":"AB18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":0},{"$f":"AC18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":0},{"$f":"AD18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":0},{"$f":"AE18*IF($C18=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B18,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG18*IF($D18=\"BT\",Balance!D$98,IF($D18=\"MT\",Balance!D$102,Balance!D$105))","v":0.9661031208875327},{"$f":"AH18*IF($D18=\"BT\",Balance!E$98,IF($D18=\"MT\",Balance!E$102,Balance!E$105))","v":0.96577626249867643},{"$f":"AI18*IF($D18=\"BT\",Balance!F$98,IF($D18=\"MT\",Balance!F$102,Balance!F$105))","v":0.93711663248848154},{"$f":"AJ18*IF($D18=\"BT\",Balance!G$98,IF($D18=\"MT\",Balance!G$102,Balance!G$105))","v":0.98966342884777991},{"$f":"AK18*IF($D18=\"BT\",Balance!H$98,IF($D18=\"MT\",Balance!H$102,Balance!H$105))","v":1.028289740468338},{"$f":"AL18*IF($D18=\"BT\",Balance!I$98,IF($D18=\"MT\",Balance!I$102,Balance!I$105))","v":1.0686459397333605},{"$f":"+SUMPRODUCT(BC18:BF18,PremisaCosto!$F$84:$I$84)","v":3.4017889141344213},{"$f":"+AN18*IF($D18=\"BT\",Balance!D$99,Balance!D$103)","v":0.95685859802887008},{"$f":"+AO18*IF($D18=\"BT\",Balance!E$99,Balance!E$103)","v":0.95658076390325819},{"$f":"+AP18*IF($D18=\"BT\",Balance!F$99,Balance!F$103)","v":0.93349621604812694},{"$f":"+AQ18*IF($D18=\"BT\",Balance!G$99,Balance!G$103)","v":0.98345213860058145},{"$f":"+AR18*IF($D18=\"BT\",Balance!H$99,Balance!H$103)","v":1.0218335189882206},{"$f":"+AS18*IF($D18=\"BT\",Balance!I$99,Balance!I$103)","v":1.0619335200589961},{"$f":"+SUMPRODUCT(BJ18:BM18,PremisaCosto!$F$84:$I$84)","v":3.3826022974577739},{"$f":"+AT18*IF($D18=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU18*IF($D18=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV18*IF($D18=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW18*IF($D18=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX18*IF($D18=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY18*IF($D18=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ18:BT18,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A101","v":"MTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C101","v":"MTH"},{"$f":"+PremisaCosto!F101","v":"Pfp"},{"$f":"+PremisaCosto!B101","v":"MT"},null,1.1855,1.1855,1.1968686561490507,1.2429583867811744,1.2914487184388317,1.3421080849967439,null,1.0410372701923369E-3,1.0410372701923369E-3,1.0510205639613485E-3,1.091493889445251E-3,1.1340752833715339E-3,null,1.1844589627298077,1.1958276188788584,1.2419073662172131,1.2903572245493864,1.3409740097133724,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T19:W19)","v":4.2878364457130766},null,1.1855,1.1855,1.1968686561490507,1.2429583867811744,1.2914487184388317,1.3421080849967439,null,{"$f":"Z19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":0.90401117020306776},{"$f":"AA19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":0.90401117020306776},{"$f":"AB19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":0.91268041706003922},{"$f":"AC19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":0.94782645782181929},{"$f":"AD19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":0.98480309338940564},{"$f":"AE19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$F$4:$F$13))","v":1.023433741422948},{"$f":"+SUMPRODUCT(AI19:AL19,PremisaCosto!$F$84:$I$84)","v":3.2725067471496208},{"$f":"Z19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":0.90401117020306776},{"$f":"AA19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":0.90401117020306776},{"$f":"AB19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":0.91268041706003922},{"$f":"AC19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":0.94782645782181929},{"$f":"AD19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":0.98480309338940564},{"$f":"AE19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$G$4:$G$13))","v":1.023433741422948},{"$f":"Z19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":0},{"$f":"AA19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":0},{"$f":"AB19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":0},{"$f":"AC19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":0},{"$f":"AD19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":0},{"$f":"AE19*IF($C19=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B19,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG19*IF($D19=\"BT\",Balance!D$98,IF($D19=\"MT\",Balance!D$102,Balance!D$105))","v":0.9661031208875327},{"$f":"AH19*IF($D19=\"BT\",Balance!E$98,IF($D19=\"MT\",Balance!E$102,Balance!E$105))","v":0.96577626249867643},{"$f":"AI19*IF($D19=\"BT\",Balance!F$98,IF($D19=\"MT\",Balance!F$102,Balance!F$105))","v":0.93711663248848154},{"$f":"AJ19*IF($D19=\"BT\",Balance!G$98,IF($D19=\"MT\",Balance!G$102,Balance!G$105))","v":0.98966342884777991},{"$f":"AK19*IF($D19=\"BT\",Balance!H$98,IF($D19=\"MT\",Balance!H$102,Balance!H$105))","v":1.028289740468338},{"$f":"AL19*IF($D19=\"BT\",Balance!I$98,IF($D19=\"MT\",Balance!I$102,Balance!I$105))","v":1.0686459397333605},{"$f":"+SUMPRODUCT(BC19:BF19,PremisaCosto!$F$84:$I$84)","v":3.4017889141344213},{"$f":"+AN19*IF($D19=\"BT\",Balance!D$99,Balance!D$103)","v":0.95685859802887008},{"$f":"+AO19*IF($D19=\"BT\",Balance!E$99,Balance!E$103)","v":0.95658076390325819},{"$f":"+AP19*IF($D19=\"BT\",Balance!F$99,Balance!F$103)","v":0.93349621604812694},{"$f":"+AQ19*IF($D19=\"BT\",Balance!G$99,Balance!G$103)","v":0.98345213860058145},{"$f":"+AR19*IF($D19=\"BT\",Balance!H$99,Balance!H$103)","v":1.0218335189882206},{"$f":"+AS19*IF($D19=\"BT\",Balance!I$99,Balance!I$103)","v":1.0619335200589961},{"$f":"+SUMPRODUCT(BJ19:BM19,PremisaCosto!$F$84:$I$84)","v":3.3826022974577739},{"$f":"+AT19*IF($D19=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU19*IF($D19=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV19*IF($D19=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW19*IF($D19=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX19*IF($D19=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY19*IF($D19=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ19:BT19,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A102","v":"MTD"},{"$f":"+PremisaCosto!C102","v":0},{"$f":"+PremisaCosto!F102","v":0},{"$f":"+PremisaCosto!B102","v":0},null,175.96132,175.96132,177.6473395267445,184.48538619608729,191.6795802920698,199.19542897013221,null,0.15451901495760464,0.15451901495760464,0.15599957941615636,0.16200435498604282,0.16832187854818154,null,175.8068009850424,177.4928205117869,184.32938661667114,191.51757593708376,199.02710709158404,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T20:W20)","v":636.41533448202472},null,175.96132,175.96132,177.6473395267445,184.48538619608729,191.6795802920698,199.19542897013221,null,{"$f":"Z20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"AA20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"AB20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"AC20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"AD20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"AE20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI20:AL20,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"AA20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"AB20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"AC20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"AD20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"AE20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$G$4:$G$13))","v":0},{"$f":"Z20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},{"$f":"AA20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},{"$f":"AB20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},{"$f":"AC20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},{"$f":"AD20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},{"$f":"AE20*IF($C20=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B20,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG20*IF($D20=\"BT\",Balance!D$98,IF($D20=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH20*IF($D20=\"BT\",Balance!E$98,IF($D20=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI20*IF($D20=\"BT\",Balance!F$98,IF($D20=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ20*IF($D20=\"BT\",Balance!G$98,IF($D20=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK20*IF($D20=\"BT\",Balance!H$98,IF($D20=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL20*IF($D20=\"BT\",Balance!I$98,IF($D20=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC20:BF20,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN20*IF($D20=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO20*IF($D20=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP20*IF($D20=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ20*IF($D20=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR20*IF($D20=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS20*IF($D20=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ20:BM20,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT20*IF($D20=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU20*IF($D20=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV20*IF($D20=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW20*IF($D20=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX20*IF($D20=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY20*IF($D20=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ20:BT20,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A103","v":"MTD_1 (0-10,000)"},{"$f":"+PremisaCosto!C103","v":0},{"$f":"+PremisaCosto!F103","v":0},{"$f":"+PremisaCosto!B103","v":0},null,175.96132,175.96132,177.6473395267445,184.48538619608729,191.6795802920698,199.19542897013221,null,0.15451901495760464,0.15451901495760464,0.15599957941615636,0.16200435498604282,0.16832187854818154,null,175.8068009850424,177.4928205117869,184.32938661667114,191.51757593708376,199.02710709158404,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T21:W21)","v":636.41533448202472},null,175.96132,175.96132,177.6473395267445,184.48538619608729,191.6795802920698,199.19542897013221,null,{"$f":"Z21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"AA21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"AB21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"AC21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"AD21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"AE21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI21:AL21,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"AA21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"AB21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"AC21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"AD21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"AE21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$G$4:$G$13))","v":0},{"$f":"Z21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},{"$f":"AA21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},{"$f":"AB21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},{"$f":"AC21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},{"$f":"AD21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},{"$f":"AE21*IF($C21=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B21,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG21*IF($D21=\"BT\",Balance!D$98,IF($D21=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH21*IF($D21=\"BT\",Balance!E$98,IF($D21=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI21*IF($D21=\"BT\",Balance!F$98,IF($D21=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ21*IF($D21=\"BT\",Balance!G$98,IF($D21=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK21*IF($D21=\"BT\",Balance!H$98,IF($D21=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL21*IF($D21=\"BT\",Balance!I$98,IF($D21=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC21:BF21,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN21*IF($D21=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO21*IF($D21=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP21*IF($D21=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ21*IF($D21=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR21*IF($D21=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS21*IF($D21=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ21:BM21,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT21*IF($D21=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU21*IF($D21=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV21*IF($D21=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW21*IF($D21=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX21*IF($D21=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY21*IF($D21=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ21:BT21,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A104","v":"MTD_1 Regular"},{"$f":"+PremisaCosto!C104","v":"MTD"},{"$f":"+PremisaCosto!F104","v":"Pp"},{"$f":"+PremisaCosto!B104","v":"MT"},null,172.12031999999999,172.12031999999999,173.76951140991412,180.45824064021411,187.49533921534166,194.84706562870105,null,0.15114607176502026,0.15114607176502026,0.152594295909602,0.15846794957385099,0.16464752097049812,null,171.96917392823497,173.61836533814909,180.30564634430451,187.3368712657678,194.68241810773054,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T22:W22)","v":622.5228970890098},null,172.12031999999999,172.12031999999999,173.76951140991412,180.45824064021411,187.49533921534166,194.84706562870105,null,{"$f":"Z22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":145.73190217062785},{"$f":"AA22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":145.73190217062785},{"$f":"AB22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":147.12824980239057},{"$f":"AC22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":152.79150463387066},{"$f":"AD22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":158.74971898715302},{"$f":"AE22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$F$4:$F$13))","v":164.9743243937483},{"$f":"+SUMPRODUCT(AI22:AL22,PremisaCosto!$F$84:$I$84)","v":527.53092576166239},{"$f":"Z22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":145.73190217062785},{"$f":"AA22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":145.73190217062785},{"$f":"AB22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":147.12824980239057},{"$f":"AC22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":152.79150463387066},{"$f":"AD22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":158.74971898715302},{"$f":"AE22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$G$4:$G$13))","v":164.9743243937483},{"$f":"Z22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":0},{"$f":"AA22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":0},{"$f":"AB22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":0},{"$f":"AC22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":0},{"$f":"AD22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":0},{"$f":"AE22*IF($C22=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B22,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG22*IF($D22=\"BT\",Balance!D$98,IF($D22=\"MT\",Balance!D$102,Balance!D$105))","v":155.74148875648748},{"$f":"AH22*IF($D22=\"BT\",Balance!E$98,IF($D22=\"MT\",Balance!E$102,Balance!E$105))","v":155.68879726735713},{"$f":"AI22*IF($D22=\"BT\",Balance!F$98,IF($D22=\"MT\",Balance!F$102,Balance!F$105))","v":151.06747928576448},{"$f":"AJ22*IF($D22=\"BT\",Balance!G$98,IF($D22=\"MT\",Balance!G$102,Balance!G$105))","v":159.5357073300797},{"$f":"AK22*IF($D22=\"BT\",Balance!H$98,IF($D22=\"MT\",Balance!H$102,Balance!H$105))","v":165.75974266580963},{"$f":"AL22*IF($D22=\"BT\",Balance!I$98,IF($D22=\"MT\",Balance!I$102,Balance!I$105))","v":172.26238962818735},{"$f":"+SUMPRODUCT(BC22:BF22,PremisaCosto!$F$84:$I$84)","v":548.37126682836538},{"$f":"+AN22*IF($D22=\"BT\",Balance!D$99,Balance!D$103)","v":154.25121745757184},{"$f":"+AO22*IF($D22=\"BT\",Balance!E$99,Balance!E$103)","v":154.20642896717717},{"$f":"+AP22*IF($D22=\"BT\",Balance!F$99,Balance!F$103)","v":150.48385162763961},{"$f":"+AQ22*IF($D22=\"BT\",Balance!G$99,Balance!G$103)","v":158.53443502463247},{"$f":"+AR22*IF($D22=\"BT\",Balance!H$99,Balance!H$103)","v":164.71900330119212},{"$f":"+AS22*IF($D22=\"BT\",Balance!I$99,Balance!I$103)","v":171.18036852999109},{"$f":"+SUMPRODUCT(BJ22:BM22,PremisaCosto!$F$84:$I$84)","v":545.27837597626331},{"$f":"+AT22*IF($D22=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU22*IF($D22=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV22*IF($D22=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW22*IF($D22=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX22*IF($D22=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY22*IF($D22=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ22:BT22,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A105","v":"MTD_1 Agro"},{"$f":"+PremisaCosto!C105","v":"MTD"},{"$f":"+PremisaCosto!F105","v":"Pp"},{"$f":"+PremisaCosto!B105","v":"MT"},null,3.8410000000000002,3.8410000000000002,3.8778367442716393,4.0271724566333464,4.1842876064299581,4.3484314156785491,null,3.3729431925843666E-3,3.3729431925843666E-3,3.4052910826723637E-3,3.5364290348775598E-3,3.6743984373660663E-3,null,3.837627056807416,3.8744638010790551,4.0237671655506739,4.1807511773950807,4.3447570172411831,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T23:W23)","v":13.892557776598231},null,3.8410000000000002,3.8410000000000002,3.8778367442716393,4.0271724566333464,4.1842876064299581,4.3484314156785491,null,{"$f":"Z23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":3.252121749700335},{"$f":"AA23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":3.252121749700335},{"$f":"AB23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":3.2833109132603315},{"$f":"AC23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":3.4097514022419775},{"$f":"AD23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":3.5427786336559288},{"$f":"AE23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$F$4:$F$13))","v":3.6817569341339307},{"$f":"+SUMPRODUCT(AI23:AL23,PremisaCosto!$F$84:$I$84)","v":11.772665397177022},{"$f":"Z23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":3.252121749700335},{"$f":"AA23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":3.252121749700335},{"$f":"AB23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":3.2833109132603315},{"$f":"AC23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":3.4097514022419775},{"$f":"AD23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":3.5427786336559288},{"$f":"AE23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$G$4:$G$13))","v":3.6817569341339307},{"$f":"Z23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":0},{"$f":"AA23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":0},{"$f":"AB23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":0},{"$f":"AC23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":0},{"$f":"AD23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":0},{"$f":"AE23*IF($C23=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B23,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG23*IF($D23=\"BT\",Balance!D$98,IF($D23=\"MT\",Balance!D$102,Balance!D$105))","v":3.4754935286761515},{"$f":"AH23*IF($D23=\"BT\",Balance!E$98,IF($D23=\"MT\",Balance!E$102,Balance!E$105))","v":3.4743176767503035},{"$f":"AI23*IF($D23=\"BT\",Balance!F$98,IF($D23=\"MT\",Balance!F$102,Balance!F$105))","v":3.3712186751617326},{"$f":"AJ23*IF($D23=\"BT\",Balance!G$98,IF($D23=\"MT\",Balance!G$102,Balance!G$105))","v":3.5602575096038205},{"$f":"AK23*IF($D23=\"BT\",Balance!H$98,IF($D23=\"MT\",Balance!H$102,Balance!H$105))","v":3.6992196167872224},{"$f":"AL23*IF($D23=\"BT\",Balance!I$98,IF($D23=\"MT\",Balance!I$102,Balance!I$105))","v":3.8444057875959623},{"$f":"+SUMPRODUCT(BC23:BF23,PremisaCosto!$F$84:$I$84)","v":12.237751098463958},{"$f":"+AN23*IF($D23=\"BT\",Balance!D$99,Balance!D$103)","v":3.4422369552562619},{"$f":"+AO23*IF($D23=\"BT\",Balance!E$99,Balance!E$103)","v":3.4412374649485171},{"$f":"+AP23*IF($D23=\"BT\",Balance!F$99,Balance!F$103)","v":3.3581944526770928},{"$f":"+AQ23*IF($D23=\"BT\",Balance!G$99,Balance!G$103)","v":3.5379127486453772},{"$f":"+AR23*IF($D23=\"BT\",Balance!H$99,Balance!H$103)","v":3.6759936910489226},{"$f":"+AS23*IF($D23=\"BT\",Balance!I$99,Balance!I$103)","v":3.8202581591949798},{"$f":"+SUMPRODUCT(BJ23:BM23,PremisaCosto!$F$84:$I$84)","v":12.168728268100848},{"$f":"+AT23*IF($D23=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU23*IF($D23=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV23*IF($D23=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW23*IF($D23=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX23*IF($D23=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY23*IF($D23=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ23:BT23,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A106","v":"MTD_1 Jub. 1"},{"$f":"+PremisaCosto!C106","v":"MTD"},{"$f":"+PremisaCosto!F106","v":"Pp"},{"$f":"+PremisaCosto!B106","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T24:W24)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":0},{"$f":"AA24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":0},{"$f":"AB24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":0},{"$f":"AC24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":0},{"$f":"AD24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":0},{"$f":"AE24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI24:AL24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":0},{"$f":"AA24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":0},{"$f":"AB24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":0},{"$f":"AC24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":0},{"$f":"AD24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":0},{"$f":"AE24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$G$4:$G$13))","v":0},{"$f":"Z24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":0},{"$f":"AA24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":0},{"$f":"AB24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":0},{"$f":"AC24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":0},{"$f":"AD24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":0},{"$f":"AE24*IF($C24=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B24,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG24*IF($D24=\"BT\",Balance!D$98,IF($D24=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH24*IF($D24=\"BT\",Balance!E$98,IF($D24=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI24*IF($D24=\"BT\",Balance!F$98,IF($D24=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ24*IF($D24=\"BT\",Balance!G$98,IF($D24=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK24*IF($D24=\"BT\",Balance!H$98,IF($D24=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL24*IF($D24=\"BT\",Balance!I$98,IF($D24=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC24:BF24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN24*IF($D24=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO24*IF($D24=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP24*IF($D24=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ24*IF($D24=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR24*IF($D24=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS24*IF($D24=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ24:BM24,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT24*IF($D24=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU24*IF($D24=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV24*IF($D24=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW24*IF($D24=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX24*IF($D24=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY24*IF($D24=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ24:BT24,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A107","v":"MTD_1 Jub. 2"},{"$f":"+PremisaCosto!C107","v":"MTD"},{"$f":"+PremisaCosto!F107","v":"Pp"},{"$f":"+PremisaCosto!B107","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T25:W25)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":0},{"$f":"AA25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":0},{"$f":"AB25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":0},{"$f":"AC25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":0},{"$f":"AD25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":0},{"$f":"AE25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI25:AL25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":0},{"$f":"AA25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":0},{"$f":"AB25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":0},{"$f":"AC25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":0},{"$f":"AD25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":0},{"$f":"AE25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$G$4:$G$13))","v":0},{"$f":"Z25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":0},{"$f":"AA25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":0},{"$f":"AB25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":0},{"$f":"AC25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":0},{"$f":"AD25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":0},{"$f":"AE25*IF($C25=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B25,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG25*IF($D25=\"BT\",Balance!D$98,IF($D25=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH25*IF($D25=\"BT\",Balance!E$98,IF($D25=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI25*IF($D25=\"BT\",Balance!F$98,IF($D25=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ25*IF($D25=\"BT\",Balance!G$98,IF($D25=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK25*IF($D25=\"BT\",Balance!H$98,IF($D25=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL25*IF($D25=\"BT\",Balance!I$98,IF($D25=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC25:BF25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN25*IF($D25=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO25*IF($D25=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP25*IF($D25=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ25*IF($D25=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR25*IF($D25=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS25*IF($D25=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ25:BM25,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT25*IF($D25=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU25*IF($D25=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV25*IF($D25=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW25*IF($D25=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX25*IF($D25=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY25*IF($D25=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ25:BT25,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A108","v":"MTD_1 Político"},{"$f":"+PremisaCosto!C108","v":"MTD"},{"$f":"+PremisaCosto!F108","v":"Pp"},{"$f":"+PremisaCosto!B108","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T26:W26)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"AA26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"AB26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"AC26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"AD26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"AE26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI26:AL26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"AA26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"AB26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"AC26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"AD26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"AE26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$G$4:$G$13))","v":0},{"$f":"Z26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},{"$f":"AA26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},{"$f":"AB26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},{"$f":"AC26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},{"$f":"AD26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},{"$f":"AE26*IF($C26=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B26,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG26*IF($D26=\"BT\",Balance!D$98,IF($D26=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH26*IF($D26=\"BT\",Balance!E$98,IF($D26=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI26*IF($D26=\"BT\",Balance!F$98,IF($D26=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ26*IF($D26=\"BT\",Balance!G$98,IF($D26=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK26*IF($D26=\"BT\",Balance!H$98,IF($D26=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL26*IF($D26=\"BT\",Balance!I$98,IF($D26=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC26:BF26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN26*IF($D26=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO26*IF($D26=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP26*IF($D26=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ26*IF($D26=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR26*IF($D26=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS26*IF($D26=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ26:BM26,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT26*IF($D26=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU26*IF($D26=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV26*IF($D26=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW26*IF($D26=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX26*IF($D26=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY26*IF($D26=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ26:BT26,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A109","v":"MTD_1 x1"},{"$f":"+PremisaCosto!C109","v":"MTD"},{"$f":"+PremisaCosto!F109","v":"Pp"},{"$f":"+PremisaCosto!B109","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T27:W27)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"AA27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"AB27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"AC27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"AD27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"AE27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI27:AL27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"AA27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"AB27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"AC27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"AD27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"AE27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$G$4:$G$13))","v":0},{"$f":"Z27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},{"$f":"AA27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},{"$f":"AB27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},{"$f":"AC27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},{"$f":"AD27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},{"$f":"AE27*IF($C27=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B27,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG27*IF($D27=\"BT\",Balance!D$98,IF($D27=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH27*IF($D27=\"BT\",Balance!E$98,IF($D27=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI27*IF($D27=\"BT\",Balance!F$98,IF($D27=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ27*IF($D27=\"BT\",Balance!G$98,IF($D27=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK27*IF($D27=\"BT\",Balance!H$98,IF($D27=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL27*IF($D27=\"BT\",Balance!I$98,IF($D27=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC27:BF27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN27*IF($D27=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO27*IF($D27=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP27*IF($D27=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ27*IF($D27=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR27*IF($D27=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS27*IF($D27=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ27:BM27,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT27*IF($D27=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU27*IF($D27=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV27*IF($D27=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW27*IF($D27=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX27*IF($D27=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY27*IF($D27=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ27:BT27,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A110","v":"MTD_1 x2"},{"$f":"+PremisaCosto!C110","v":"MTD"},{"$f":"+PremisaCosto!F110","v":"Pp"},{"$f":"+PremisaCosto!B110","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T28:W28)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"AA28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"AB28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"AC28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"AD28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"AE28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI28:AL28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"AA28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"AB28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"AC28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"AD28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"AE28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$G$4:$G$13))","v":0},{"$f":"Z28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},{"$f":"AA28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},{"$f":"AB28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},{"$f":"AC28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},{"$f":"AD28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},{"$f":"AE28*IF($C28=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B28,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG28*IF($D28=\"BT\",Balance!D$98,IF($D28=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH28*IF($D28=\"BT\",Balance!E$98,IF($D28=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI28*IF($D28=\"BT\",Balance!F$98,IF($D28=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ28*IF($D28=\"BT\",Balance!G$98,IF($D28=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK28*IF($D28=\"BT\",Balance!H$98,IF($D28=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL28*IF($D28=\"BT\",Balance!I$98,IF($D28=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC28:BF28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN28*IF($D28=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO28*IF($D28=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP28*IF($D28=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ28*IF($D28=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR28*IF($D28=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS28*IF($D28=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ28:BM28,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT28*IF($D28=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU28*IF($D28=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV28*IF($D28=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW28*IF($D28=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX28*IF($D28=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY28*IF($D28=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ28:BT28,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A111","v":"MTD_1 Discap."},{"$f":"+PremisaCosto!C111","v":"MTD"},{"$f":"+PremisaCosto!F111","v":"Pp"},{"$f":"+PremisaCosto!B111","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T29:W29)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"AA29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"AB29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"AC29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"AD29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"AE29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI29:AL29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"AA29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"AB29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"AC29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"AD29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"AE29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$G$4:$G$13))","v":0},{"$f":"Z29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},{"$f":"AA29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},{"$f":"AB29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},{"$f":"AC29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},{"$f":"AD29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},{"$f":"AE29*IF($C29=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B29,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG29*IF($D29=\"BT\",Balance!D$98,IF($D29=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH29*IF($D29=\"BT\",Balance!E$98,IF($D29=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI29*IF($D29=\"BT\",Balance!F$98,IF($D29=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ29*IF($D29=\"BT\",Balance!G$98,IF($D29=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK29*IF($D29=\"BT\",Balance!H$98,IF($D29=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL29*IF($D29=\"BT\",Balance!I$98,IF($D29=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC29:BF29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN29*IF($D29=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO29*IF($D29=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP29*IF($D29=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ29*IF($D29=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR29*IF($D29=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS29*IF($D29=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ29:BM29,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT29*IF($D29=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU29*IF($D29=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV29*IF($D29=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW29*IF($D29=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX29*IF($D29=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY29*IF($D29=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ29:BT29,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A112","v":"MTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C112","v":"MTD"},{"$f":"+PremisaCosto!F112","v":"Pp"},{"$f":"+PremisaCosto!B112","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T30:W30)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"AA30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"AB30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"AC30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"AD30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"AE30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI30:AL30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"AA30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"AB30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"AC30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"AD30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"AE30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$G$4:$G$13))","v":0},{"$f":"Z30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},{"$f":"AA30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},{"$f":"AB30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},{"$f":"AC30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},{"$f":"AD30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},{"$f":"AE30*IF($C30=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B30,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG30*IF($D30=\"BT\",Balance!D$98,IF($D30=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH30*IF($D30=\"BT\",Balance!E$98,IF($D30=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI30*IF($D30=\"BT\",Balance!F$98,IF($D30=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ30*IF($D30=\"BT\",Balance!G$98,IF($D30=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK30*IF($D30=\"BT\",Balance!H$98,IF($D30=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL30*IF($D30=\"BT\",Balance!I$98,IF($D30=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC30:BF30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN30*IF($D30=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO30*IF($D30=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP30*IF($D30=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ30*IF($D30=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR30*IF($D30=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS30*IF($D30=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ30:BM30,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT30*IF($D30=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU30*IF($D30=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV30*IF($D30=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW30*IF($D30=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX30*IF($D30=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY30*IF($D30=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ30:BT30,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A113","v":"MTD_1 Cruz Roja"},{"$f":"+PremisaCosto!C113","v":"MTD"},{"$f":"+PremisaCosto!F113","v":"Pp"},{"$f":"+PremisaCosto!B113","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T31:W31)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"AA31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"AB31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"AC31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"AD31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"AE31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI31:AL31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"AA31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"AB31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"AC31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"AD31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"AE31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$G$4:$G$13))","v":0},{"$f":"Z31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},{"$f":"AA31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},{"$f":"AB31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},{"$f":"AC31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},{"$f":"AD31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},{"$f":"AE31*IF($C31=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B31,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG31*IF($D31=\"BT\",Balance!D$98,IF($D31=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH31*IF($D31=\"BT\",Balance!E$98,IF($D31=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI31*IF($D31=\"BT\",Balance!F$98,IF($D31=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ31*IF($D31=\"BT\",Balance!G$98,IF($D31=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK31*IF($D31=\"BT\",Balance!H$98,IF($D31=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL31*IF($D31=\"BT\",Balance!I$98,IF($D31=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC31:BF31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN31*IF($D31=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO31*IF($D31=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP31*IF($D31=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ31*IF($D31=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR31*IF($D31=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS31*IF($D31=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ31:BM31,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT31*IF($D31=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU31*IF($D31=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV31*IF($D31=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW31*IF($D31=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX31*IF($D31=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY31*IF($D31=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ31:BT31,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A114","v":"MTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C114","v":0},{"$f":"+PremisaCosto!F114","v":0},{"$f":"+PremisaCosto!B114","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T32:W32)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"AA32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"AB32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"AC32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"AD32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"AE32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI32:AL32,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"AA32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"AB32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"AC32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"AD32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"AE32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$G$4:$G$13))","v":0},{"$f":"Z32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},{"$f":"AA32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},{"$f":"AB32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},{"$f":"AC32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},{"$f":"AD32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},{"$f":"AE32*IF($C32=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B32,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG32*IF($D32=\"BT\",Balance!D$98,IF($D32=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH32*IF($D32=\"BT\",Balance!E$98,IF($D32=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI32*IF($D32=\"BT\",Balance!F$98,IF($D32=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ32*IF($D32=\"BT\",Balance!G$98,IF($D32=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK32*IF($D32=\"BT\",Balance!H$98,IF($D32=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL32*IF($D32=\"BT\",Balance!I$98,IF($D32=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC32:BF32,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN32*IF($D32=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO32*IF($D32=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP32*IF($D32=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ32*IF($D32=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR32*IF($D32=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS32*IF($D32=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ32:BM32,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT32*IF($D32=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU32*IF($D32=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV32*IF($D32=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW32*IF($D32=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX32*IF($D32=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY32*IF($D32=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ32:BT32,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A115","v":"MTD_2 Regular"},{"$f":"+PremisaCosto!C115","v":"MTD"},{"$f":"+PremisaCosto!F115","v":"Pp"},{"$f":"+PremisaCosto!B115","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T33:W33)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"AA33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"AB33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"AC33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"AD33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"AE33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI33:AL33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"AA33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"AB33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"AC33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"AD33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"AE33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$G$4:$G$13))","v":0},{"$f":"Z33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},{"$f":"AA33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},{"$f":"AB33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},{"$f":"AC33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},{"$f":"AD33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},{"$f":"AE33*IF($C33=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B33,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG33*IF($D33=\"BT\",Balance!D$98,IF($D33=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH33*IF($D33=\"BT\",Balance!E$98,IF($D33=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI33*IF($D33=\"BT\",Balance!F$98,IF($D33=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ33*IF($D33=\"BT\",Balance!G$98,IF($D33=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK33*IF($D33=\"BT\",Balance!H$98,IF($D33=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL33*IF($D33=\"BT\",Balance!I$98,IF($D33=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC33:BF33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN33*IF($D33=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO33*IF($D33=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP33*IF($D33=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ33*IF($D33=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR33*IF($D33=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS33*IF($D33=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ33:BM33,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT33*IF($D33=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU33*IF($D33=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV33*IF($D33=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW33*IF($D33=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX33*IF($D33=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY33*IF($D33=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ33:BT33,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A116","v":"MTD_2 Agro"},{"$f":"+PremisaCosto!C116","v":"MTD"},{"$f":"+PremisaCosto!F116","v":"Pp"},{"$f":"+PremisaCosto!B116","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T34:W34)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"AA34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"AB34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"AC34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"AD34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"AE34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI34:AL34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"AA34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"AB34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"AC34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"AD34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"AE34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$G$4:$G$13))","v":0},{"$f":"Z34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},{"$f":"AA34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},{"$f":"AB34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},{"$f":"AC34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},{"$f":"AD34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},{"$f":"AE34*IF($C34=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B34,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG34*IF($D34=\"BT\",Balance!D$98,IF($D34=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH34*IF($D34=\"BT\",Balance!E$98,IF($D34=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI34*IF($D34=\"BT\",Balance!F$98,IF($D34=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ34*IF($D34=\"BT\",Balance!G$98,IF($D34=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK34*IF($D34=\"BT\",Balance!H$98,IF($D34=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL34*IF($D34=\"BT\",Balance!I$98,IF($D34=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC34:BF34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN34*IF($D34=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO34*IF($D34=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP34*IF($D34=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ34*IF($D34=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR34*IF($D34=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS34*IF($D34=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ34:BM34,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT34*IF($D34=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU34*IF($D34=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV34*IF($D34=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW34*IF($D34=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX34*IF($D34=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY34*IF($D34=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ34:BT34,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A117","v":"MTD_2 Jub. 1"},{"$f":"+PremisaCosto!C117","v":"MTD"},{"$f":"+PremisaCosto!F117","v":"Pp"},{"$f":"+PremisaCosto!B117","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T35:W35)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"AA35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"AB35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"AC35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"AD35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"AE35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI35:AL35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"AA35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"AB35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"AC35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"AD35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"AE35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$G$4:$G$13))","v":0},{"$f":"Z35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},{"$f":"AA35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},{"$f":"AB35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},{"$f":"AC35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},{"$f":"AD35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},{"$f":"AE35*IF($C35=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B35,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG35*IF($D35=\"BT\",Balance!D$98,IF($D35=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH35*IF($D35=\"BT\",Balance!E$98,IF($D35=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI35*IF($D35=\"BT\",Balance!F$98,IF($D35=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ35*IF($D35=\"BT\",Balance!G$98,IF($D35=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK35*IF($D35=\"BT\",Balance!H$98,IF($D35=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL35*IF($D35=\"BT\",Balance!I$98,IF($D35=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC35:BF35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN35*IF($D35=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO35*IF($D35=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP35*IF($D35=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ35*IF($D35=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR35*IF($D35=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS35*IF($D35=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ35:BM35,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT35*IF($D35=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU35*IF($D35=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV35*IF($D35=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW35*IF($D35=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX35*IF($D35=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY35*IF($D35=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ35:BT35,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A118","v":"MTD_2 Jub. 2"},{"$f":"+PremisaCosto!C118","v":"MTD"},{"$f":"+PremisaCosto!F118","v":"Pp"},{"$f":"+PremisaCosto!B118","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T36:W36)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"AA36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"AB36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"AC36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"AD36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"AE36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI36:AL36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"AA36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"AB36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"AC36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"AD36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"AE36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$G$4:$G$13))","v":0},{"$f":"Z36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},{"$f":"AA36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},{"$f":"AB36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},{"$f":"AC36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},{"$f":"AD36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},{"$f":"AE36*IF($C36=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B36,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG36*IF($D36=\"BT\",Balance!D$98,IF($D36=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH36*IF($D36=\"BT\",Balance!E$98,IF($D36=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI36*IF($D36=\"BT\",Balance!F$98,IF($D36=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ36*IF($D36=\"BT\",Balance!G$98,IF($D36=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK36*IF($D36=\"BT\",Balance!H$98,IF($D36=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL36*IF($D36=\"BT\",Balance!I$98,IF($D36=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC36:BF36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN36*IF($D36=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO36*IF($D36=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP36*IF($D36=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ36*IF($D36=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR36*IF($D36=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS36*IF($D36=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ36:BM36,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT36*IF($D36=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU36*IF($D36=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV36*IF($D36=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW36*IF($D36=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX36*IF($D36=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY36*IF($D36=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ36:BT36,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A119","v":"MTD_2 Político"},{"$f":"+PremisaCosto!C119","v":"MTD"},{"$f":"+PremisaCosto!F119","v":"Pp"},{"$f":"+PremisaCosto!B119","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T37:W37)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"AA37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"AB37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"AC37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"AD37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"AE37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI37:AL37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"AA37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"AB37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"AC37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"AD37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"AE37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$G$4:$G$13))","v":0},{"$f":"Z37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},{"$f":"AA37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},{"$f":"AB37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},{"$f":"AC37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},{"$f":"AD37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},{"$f":"AE37*IF($C37=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B37,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG37*IF($D37=\"BT\",Balance!D$98,IF($D37=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH37*IF($D37=\"BT\",Balance!E$98,IF($D37=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI37*IF($D37=\"BT\",Balance!F$98,IF($D37=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ37*IF($D37=\"BT\",Balance!G$98,IF($D37=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK37*IF($D37=\"BT\",Balance!H$98,IF($D37=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL37*IF($D37=\"BT\",Balance!I$98,IF($D37=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC37:BF37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN37*IF($D37=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO37*IF($D37=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP37*IF($D37=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ37*IF($D37=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR37*IF($D37=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS37*IF($D37=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ37:BM37,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT37*IF($D37=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU37*IF($D37=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV37*IF($D37=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW37*IF($D37=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX37*IF($D37=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY37*IF($D37=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ37:BT37,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A120","v":"MTD_2 x1"},{"$f":"+PremisaCosto!C120","v":"MTD"},{"$f":"+PremisaCosto!F120","v":"Pp"},{"$f":"+PremisaCosto!B120","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T38:W38)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"AA38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"AB38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"AC38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"AD38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"AE38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI38:AL38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"AA38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"AB38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"AC38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"AD38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"AE38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$G$4:$G$13))","v":0},{"$f":"Z38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},{"$f":"AA38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},{"$f":"AB38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},{"$f":"AC38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},{"$f":"AD38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},{"$f":"AE38*IF($C38=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B38,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG38*IF($D38=\"BT\",Balance!D$98,IF($D38=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH38*IF($D38=\"BT\",Balance!E$98,IF($D38=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI38*IF($D38=\"BT\",Balance!F$98,IF($D38=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ38*IF($D38=\"BT\",Balance!G$98,IF($D38=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK38*IF($D38=\"BT\",Balance!H$98,IF($D38=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL38*IF($D38=\"BT\",Balance!I$98,IF($D38=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC38:BF38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN38*IF($D38=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO38*IF($D38=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP38*IF($D38=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ38*IF($D38=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR38*IF($D38=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS38*IF($D38=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ38:BM38,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT38*IF($D38=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU38*IF($D38=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV38*IF($D38=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW38*IF($D38=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX38*IF($D38=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY38*IF($D38=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ38:BT38,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A121","v":"MTD_2 x2"},{"$f":"+PremisaCosto!C121","v":"MTD"},{"$f":"+PremisaCosto!F121","v":"Pp"},{"$f":"+PremisaCosto!B121","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T39:W39)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"AA39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"AB39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"AC39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"AD39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"AE39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI39:AL39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"AA39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"AB39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"AC39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"AD39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"AE39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$G$4:$G$13))","v":0},{"$f":"Z39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},{"$f":"AA39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},{"$f":"AB39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},{"$f":"AC39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},{"$f":"AD39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},{"$f":"AE39*IF($C39=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B39,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG39*IF($D39=\"BT\",Balance!D$98,IF($D39=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH39*IF($D39=\"BT\",Balance!E$98,IF($D39=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI39*IF($D39=\"BT\",Balance!F$98,IF($D39=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ39*IF($D39=\"BT\",Balance!G$98,IF($D39=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK39*IF($D39=\"BT\",Balance!H$98,IF($D39=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL39*IF($D39=\"BT\",Balance!I$98,IF($D39=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC39:BF39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN39*IF($D39=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO39*IF($D39=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP39*IF($D39=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ39*IF($D39=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR39*IF($D39=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS39*IF($D39=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ39:BM39,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT39*IF($D39=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU39*IF($D39=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV39*IF($D39=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW39*IF($D39=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX39*IF($D39=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY39*IF($D39=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ39:BT39,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A122","v":"MTD_2 Discap."},{"$f":"+PremisaCosto!C122","v":"MTD"},{"$f":"+PremisaCosto!F122","v":"Pp"},{"$f":"+PremisaCosto!B122","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T40:W40)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"AA40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"AB40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"AC40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"AD40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"AE40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI40:AL40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"AA40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"AB40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"AC40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"AD40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"AE40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$G$4:$G$13))","v":0},{"$f":"Z40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},{"$f":"AA40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},{"$f":"AB40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},{"$f":"AC40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},{"$f":"AD40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},{"$f":"AE40*IF($C40=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B40,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG40*IF($D40=\"BT\",Balance!D$98,IF($D40=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH40*IF($D40=\"BT\",Balance!E$98,IF($D40=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI40*IF($D40=\"BT\",Balance!F$98,IF($D40=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ40*IF($D40=\"BT\",Balance!G$98,IF($D40=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK40*IF($D40=\"BT\",Balance!H$98,IF($D40=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL40*IF($D40=\"BT\",Balance!I$98,IF($D40=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC40:BF40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN40*IF($D40=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO40*IF($D40=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP40*IF($D40=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ40*IF($D40=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR40*IF($D40=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS40*IF($D40=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ40:BM40,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT40*IF($D40=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU40*IF($D40=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV40*IF($D40=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW40*IF($D40=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX40*IF($D40=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY40*IF($D40=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ40:BT40,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A123","v":"MTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C123","v":"MTD"},{"$f":"+PremisaCosto!F123","v":"Pp"},{"$f":"+PremisaCosto!B123","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T41:W41)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"AA41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"AB41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"AC41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"AD41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"AE41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI41:AL41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"AA41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"AB41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"AC41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"AD41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"AE41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$G$4:$G$13))","v":0},{"$f":"Z41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},{"$f":"AA41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},{"$f":"AB41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},{"$f":"AC41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},{"$f":"AD41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},{"$f":"AE41*IF($C41=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B41,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG41*IF($D41=\"BT\",Balance!D$98,IF($D41=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH41*IF($D41=\"BT\",Balance!E$98,IF($D41=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI41*IF($D41=\"BT\",Balance!F$98,IF($D41=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ41*IF($D41=\"BT\",Balance!G$98,IF($D41=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK41*IF($D41=\"BT\",Balance!H$98,IF($D41=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL41*IF($D41=\"BT\",Balance!I$98,IF($D41=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC41:BF41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN41*IF($D41=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO41*IF($D41=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP41*IF($D41=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ41*IF($D41=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR41*IF($D41=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS41*IF($D41=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ41:BM41,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT41*IF($D41=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU41*IF($D41=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV41*IF($D41=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW41*IF($D41=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX41*IF($D41=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY41*IF($D41=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ41:BT41,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A124","v":"MTD_2 Cruz Roja"},{"$f":"+PremisaCosto!C124","v":"MTD"},{"$f":"+PremisaCosto!F124","v":"Pp"},{"$f":"+PremisaCosto!B124","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T42:W42)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"AA42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"AB42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"AC42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"AD42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"AE42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI42:AL42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"AA42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"AB42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"AC42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"AD42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"AE42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$G$4:$G$13))","v":0},{"$f":"Z42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},{"$f":"AA42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},{"$f":"AB42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},{"$f":"AC42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},{"$f":"AD42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},{"$f":"AE42*IF($C42=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B42,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG42*IF($D42=\"BT\",Balance!D$98,IF($D42=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH42*IF($D42=\"BT\",Balance!E$98,IF($D42=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI42*IF($D42=\"BT\",Balance!F$98,IF($D42=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ42*IF($D42=\"BT\",Balance!G$98,IF($D42=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK42*IF($D42=\"BT\",Balance!H$98,IF($D42=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL42*IF($D42=\"BT\",Balance!I$98,IF($D42=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC42:BF42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN42*IF($D42=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO42*IF($D42=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP42*IF($D42=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ42*IF($D42=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR42*IF($D42=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS42*IF($D42=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ42:BM42,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT42*IF($D42=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU42*IF($D42=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV42*IF($D42=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW42*IF($D42=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX42*IF($D42=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY42*IF($D42=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ42:BT42,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A125","v":"MTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C125","v":0},{"$f":"+PremisaCosto!F125","v":0},{"$f":"+PremisaCosto!B125","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T43:W43)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"AA43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"AB43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"AC43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"AD43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"AE43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI43:AL43,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"AA43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"AB43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"AC43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"AD43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"AE43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$G$4:$G$13))","v":0},{"$f":"Z43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},{"$f":"AA43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},{"$f":"AB43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},{"$f":"AC43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},{"$f":"AD43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},{"$f":"AE43*IF($C43=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B43,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG43*IF($D43=\"BT\",Balance!D$98,IF($D43=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH43*IF($D43=\"BT\",Balance!E$98,IF($D43=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI43*IF($D43=\"BT\",Balance!F$98,IF($D43=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ43*IF($D43=\"BT\",Balance!G$98,IF($D43=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK43*IF($D43=\"BT\",Balance!H$98,IF($D43=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL43*IF($D43=\"BT\",Balance!I$98,IF($D43=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC43:BF43,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN43*IF($D43=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO43*IF($D43=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP43*IF($D43=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ43*IF($D43=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR43*IF($D43=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS43*IF($D43=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ43:BM43,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT43*IF($D43=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU43*IF($D43=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV43*IF($D43=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW43*IF($D43=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX43*IF($D43=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY43*IF($D43=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ43:BT43,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A126","v":"MTD_3 Regular"},{"$f":"+PremisaCosto!C126","v":"MTD"},{"$f":"+PremisaCosto!F126","v":"Pp"},{"$f":"+PremisaCosto!B126","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T44:W44)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"AA44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"AB44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"AC44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"AD44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"AE44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI44:AL44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"AA44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"AB44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"AC44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"AD44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"AE44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$G$4:$G$13))","v":0},{"$f":"Z44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},{"$f":"AA44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},{"$f":"AB44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},{"$f":"AC44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},{"$f":"AD44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},{"$f":"AE44*IF($C44=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B44,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG44*IF($D44=\"BT\",Balance!D$98,IF($D44=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH44*IF($D44=\"BT\",Balance!E$98,IF($D44=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI44*IF($D44=\"BT\",Balance!F$98,IF($D44=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ44*IF($D44=\"BT\",Balance!G$98,IF($D44=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK44*IF($D44=\"BT\",Balance!H$98,IF($D44=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL44*IF($D44=\"BT\",Balance!I$98,IF($D44=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC44:BF44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN44*IF($D44=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO44*IF($D44=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP44*IF($D44=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ44*IF($D44=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR44*IF($D44=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS44*IF($D44=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ44:BM44,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT44*IF($D44=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU44*IF($D44=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV44*IF($D44=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW44*IF($D44=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX44*IF($D44=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY44*IF($D44=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ44:BT44,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A127","v":"MTD_3 Agro"},{"$f":"+PremisaCosto!C127","v":"MTD"},{"$f":"+PremisaCosto!F127","v":"Pp"},{"$f":"+PremisaCosto!B127","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T45:W45)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"AA45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"AB45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"AC45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"AD45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"AE45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI45:AL45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"AA45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"AB45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"AC45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"AD45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"AE45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$G$4:$G$13))","v":0},{"$f":"Z45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},{"$f":"AA45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},{"$f":"AB45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},{"$f":"AC45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},{"$f":"AD45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},{"$f":"AE45*IF($C45=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B45,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG45*IF($D45=\"BT\",Balance!D$98,IF($D45=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH45*IF($D45=\"BT\",Balance!E$98,IF($D45=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI45*IF($D45=\"BT\",Balance!F$98,IF($D45=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ45*IF($D45=\"BT\",Balance!G$98,IF($D45=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK45*IF($D45=\"BT\",Balance!H$98,IF($D45=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL45*IF($D45=\"BT\",Balance!I$98,IF($D45=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC45:BF45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN45*IF($D45=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO45*IF($D45=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP45*IF($D45=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ45*IF($D45=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR45*IF($D45=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS45*IF($D45=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ45:BM45,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT45*IF($D45=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU45*IF($D45=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV45*IF($D45=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW45*IF($D45=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX45*IF($D45=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY45*IF($D45=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ45:BT45,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A128","v":"MTD_3 Jub. 1"},{"$f":"+PremisaCosto!C128","v":"MTD"},{"$f":"+PremisaCosto!F128","v":"Pp"},{"$f":"+PremisaCosto!B128","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T46:W46)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"AA46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"AB46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"AC46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"AD46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"AE46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI46:AL46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"AA46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"AB46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"AC46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"AD46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"AE46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$G$4:$G$13))","v":0},{"$f":"Z46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},{"$f":"AA46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},{"$f":"AB46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},{"$f":"AC46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},{"$f":"AD46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},{"$f":"AE46*IF($C46=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B46,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG46*IF($D46=\"BT\",Balance!D$98,IF($D46=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH46*IF($D46=\"BT\",Balance!E$98,IF($D46=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI46*IF($D46=\"BT\",Balance!F$98,IF($D46=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ46*IF($D46=\"BT\",Balance!G$98,IF($D46=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK46*IF($D46=\"BT\",Balance!H$98,IF($D46=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL46*IF($D46=\"BT\",Balance!I$98,IF($D46=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC46:BF46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN46*IF($D46=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO46*IF($D46=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP46*IF($D46=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ46*IF($D46=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR46*IF($D46=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS46*IF($D46=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ46:BM46,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT46*IF($D46=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU46*IF($D46=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV46*IF($D46=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW46*IF($D46=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX46*IF($D46=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY46*IF($D46=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ46:BT46,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A129","v":"MTD_3 Jub. 2"},{"$f":"+PremisaCosto!C129","v":"MTD"},{"$f":"+PremisaCosto!F129","v":"Pp"},{"$f":"+PremisaCosto!B129","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T47:W47)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"AA47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"AB47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"AC47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"AD47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"AE47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI47:AL47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"AA47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"AB47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"AC47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"AD47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"AE47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$G$4:$G$13))","v":0},{"$f":"Z47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},{"$f":"AA47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},{"$f":"AB47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},{"$f":"AC47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},{"$f":"AD47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},{"$f":"AE47*IF($C47=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B47,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG47*IF($D47=\"BT\",Balance!D$98,IF($D47=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH47*IF($D47=\"BT\",Balance!E$98,IF($D47=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI47*IF($D47=\"BT\",Balance!F$98,IF($D47=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ47*IF($D47=\"BT\",Balance!G$98,IF($D47=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK47*IF($D47=\"BT\",Balance!H$98,IF($D47=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL47*IF($D47=\"BT\",Balance!I$98,IF($D47=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC47:BF47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN47*IF($D47=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO47*IF($D47=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP47*IF($D47=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ47*IF($D47=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR47*IF($D47=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS47*IF($D47=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ47:BM47,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT47*IF($D47=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU47*IF($D47=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV47*IF($D47=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW47*IF($D47=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX47*IF($D47=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY47*IF($D47=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ47:BT47,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A130","v":"MTD_3 Político"},{"$f":"+PremisaCosto!C130","v":"MTD"},{"$f":"+PremisaCosto!F130","v":"Pp"},{"$f":"+PremisaCosto!B130","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T48:W48)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"AA48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"AB48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"AC48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"AD48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"AE48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI48:AL48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"AA48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"AB48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"AC48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"AD48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"AE48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$G$4:$G$13))","v":0},{"$f":"Z48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},{"$f":"AA48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},{"$f":"AB48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},{"$f":"AC48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},{"$f":"AD48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},{"$f":"AE48*IF($C48=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B48,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG48*IF($D48=\"BT\",Balance!D$98,IF($D48=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH48*IF($D48=\"BT\",Balance!E$98,IF($D48=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI48*IF($D48=\"BT\",Balance!F$98,IF($D48=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ48*IF($D48=\"BT\",Balance!G$98,IF($D48=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK48*IF($D48=\"BT\",Balance!H$98,IF($D48=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL48*IF($D48=\"BT\",Balance!I$98,IF($D48=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC48:BF48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN48*IF($D48=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO48*IF($D48=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP48*IF($D48=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ48*IF($D48=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR48*IF($D48=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS48*IF($D48=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ48:BM48,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT48*IF($D48=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU48*IF($D48=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV48*IF($D48=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW48*IF($D48=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX48*IF($D48=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY48*IF($D48=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ48:BT48,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A131","v":"MTD_3 x1"},{"$f":"+PremisaCosto!C131","v":"MTD"},{"$f":"+PremisaCosto!F131","v":"Pp"},{"$f":"+PremisaCosto!B131","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T49:W49)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"AA49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"AB49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"AC49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"AD49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"AE49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI49:AL49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"AA49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"AB49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"AC49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"AD49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"AE49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$G$4:$G$13))","v":0},{"$f":"Z49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},{"$f":"AA49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},{"$f":"AB49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},{"$f":"AC49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},{"$f":"AD49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},{"$f":"AE49*IF($C49=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B49,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG49*IF($D49=\"BT\",Balance!D$98,IF($D49=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH49*IF($D49=\"BT\",Balance!E$98,IF($D49=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI49*IF($D49=\"BT\",Balance!F$98,IF($D49=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ49*IF($D49=\"BT\",Balance!G$98,IF($D49=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK49*IF($D49=\"BT\",Balance!H$98,IF($D49=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL49*IF($D49=\"BT\",Balance!I$98,IF($D49=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC49:BF49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN49*IF($D49=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO49*IF($D49=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP49*IF($D49=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ49*IF($D49=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR49*IF($D49=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS49*IF($D49=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ49:BM49,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT49*IF($D49=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU49*IF($D49=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV49*IF($D49=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW49*IF($D49=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX49*IF($D49=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY49*IF($D49=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ49:BT49,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A132","v":"MTD_3 x2"},{"$f":"+PremisaCosto!C132","v":"MTD"},{"$f":"+PremisaCosto!F132","v":"Pp"},{"$f":"+PremisaCosto!B132","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T50:W50)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"AA50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"AB50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"AC50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"AD50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"AE50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI50:AL50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"AA50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"AB50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"AC50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"AD50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"AE50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$G$4:$G$13))","v":0},{"$f":"Z50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},{"$f":"AA50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},{"$f":"AB50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},{"$f":"AC50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},{"$f":"AD50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},{"$f":"AE50*IF($C50=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B50,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG50*IF($D50=\"BT\",Balance!D$98,IF($D50=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH50*IF($D50=\"BT\",Balance!E$98,IF($D50=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI50*IF($D50=\"BT\",Balance!F$98,IF($D50=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ50*IF($D50=\"BT\",Balance!G$98,IF($D50=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK50*IF($D50=\"BT\",Balance!H$98,IF($D50=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL50*IF($D50=\"BT\",Balance!I$98,IF($D50=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC50:BF50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN50*IF($D50=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO50*IF($D50=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP50*IF($D50=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ50*IF($D50=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR50*IF($D50=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS50*IF($D50=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ50:BM50,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT50*IF($D50=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU50*IF($D50=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV50*IF($D50=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW50*IF($D50=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX50*IF($D50=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY50*IF($D50=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ50:BT50,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A133","v":"MTD_3 Discap."},{"$f":"+PremisaCosto!C133","v":"MTD"},{"$f":"+PremisaCosto!F133","v":"Pp"},{"$f":"+PremisaCosto!B133","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T51:W51)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"AA51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"AB51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"AC51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"AD51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"AE51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI51:AL51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"AA51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"AB51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"AC51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"AD51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"AE51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$G$4:$G$13))","v":0},{"$f":"Z51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},{"$f":"AA51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},{"$f":"AB51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},{"$f":"AC51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},{"$f":"AD51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},{"$f":"AE51*IF($C51=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B51,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG51*IF($D51=\"BT\",Balance!D$98,IF($D51=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH51*IF($D51=\"BT\",Balance!E$98,IF($D51=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI51*IF($D51=\"BT\",Balance!F$98,IF($D51=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ51*IF($D51=\"BT\",Balance!G$98,IF($D51=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK51*IF($D51=\"BT\",Balance!H$98,IF($D51=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL51*IF($D51=\"BT\",Balance!I$98,IF($D51=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC51:BF51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN51*IF($D51=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO51*IF($D51=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP51*IF($D51=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ51*IF($D51=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR51*IF($D51=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS51*IF($D51=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ51:BM51,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT51*IF($D51=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU51*IF($D51=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV51*IF($D51=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW51*IF($D51=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX51*IF($D51=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY51*IF($D51=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ51:BT51,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A134","v":"MTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C134","v":"MTD"},{"$f":"+PremisaCosto!F134","v":"Pp"},{"$f":"+PremisaCosto!B134","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T52:W52)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"AA52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"AB52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"AC52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"AD52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"AE52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI52:AL52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"AA52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"AB52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"AC52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"AD52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"AE52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$G$4:$G$13))","v":0},{"$f":"Z52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},{"$f":"AA52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},{"$f":"AB52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},{"$f":"AC52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},{"$f":"AD52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},{"$f":"AE52*IF($C52=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B52,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG52*IF($D52=\"BT\",Balance!D$98,IF($D52=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH52*IF($D52=\"BT\",Balance!E$98,IF($D52=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI52*IF($D52=\"BT\",Balance!F$98,IF($D52=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ52*IF($D52=\"BT\",Balance!G$98,IF($D52=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK52*IF($D52=\"BT\",Balance!H$98,IF($D52=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL52*IF($D52=\"BT\",Balance!I$98,IF($D52=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC52:BF52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN52*IF($D52=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO52*IF($D52=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP52*IF($D52=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ52*IF($D52=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR52*IF($D52=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS52*IF($D52=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ52:BM52,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT52*IF($D52=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU52*IF($D52=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV52*IF($D52=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW52*IF($D52=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX52*IF($D52=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY52*IF($D52=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ52:BT52,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A135","v":"MTD_3 Cruz Roja"},{"$f":"+PremisaCosto!C135","v":"MTD"},{"$f":"+PremisaCosto!F135","v":"Pp"},{"$f":"+PremisaCosto!B135","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T53:W53)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"AA53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"AB53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"AC53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"AD53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"AE53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI53:AL53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"AA53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"AB53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"AC53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"AD53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"AE53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$G$4:$G$13))","v":0},{"$f":"Z53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},{"$f":"AA53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},{"$f":"AB53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},{"$f":"AC53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},{"$f":"AD53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},{"$f":"AE53*IF($C53=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B53,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG53*IF($D53=\"BT\",Balance!D$98,IF($D53=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH53*IF($D53=\"BT\",Balance!E$98,IF($D53=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI53*IF($D53=\"BT\",Balance!F$98,IF($D53=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ53*IF($D53=\"BT\",Balance!G$98,IF($D53=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK53*IF($D53=\"BT\",Balance!H$98,IF($D53=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL53*IF($D53=\"BT\",Balance!I$98,IF($D53=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC53:BF53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN53*IF($D53=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO53*IF($D53=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP53*IF($D53=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ53*IF($D53=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR53*IF($D53=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS53*IF($D53=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ53:BM53,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT53*IF($D53=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU53*IF($D53=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV53*IF($D53=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW53*IF($D53=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX53*IF($D53=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY53*IF($D53=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ53:BT53,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A136","v":"MTD_4 (50,001-más)"},{"$f":"+PremisaCosto!C136","v":0},{"$f":"+PremisaCosto!F136","v":0},{"$f":"+PremisaCosto!B136","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T54:W54)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"AA54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"AB54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"AC54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"AD54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"AE54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI54:AL54,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"AA54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"AB54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"AC54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"AD54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"AE54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$G$4:$G$13))","v":0},{"$f":"Z54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},{"$f":"AA54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},{"$f":"AB54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},{"$f":"AC54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},{"$f":"AD54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},{"$f":"AE54*IF($C54=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B54,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG54*IF($D54=\"BT\",Balance!D$98,IF($D54=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH54*IF($D54=\"BT\",Balance!E$98,IF($D54=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI54*IF($D54=\"BT\",Balance!F$98,IF($D54=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ54*IF($D54=\"BT\",Balance!G$98,IF($D54=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK54*IF($D54=\"BT\",Balance!H$98,IF($D54=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL54*IF($D54=\"BT\",Balance!I$98,IF($D54=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC54:BF54,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN54*IF($D54=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO54*IF($D54=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP54*IF($D54=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ54*IF($D54=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR54*IF($D54=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS54*IF($D54=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ54:BM54,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT54*IF($D54=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU54*IF($D54=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV54*IF($D54=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW54*IF($D54=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX54*IF($D54=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY54*IF($D54=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ54:BT54,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A137","v":"MTD_4 Regular"},{"$f":"+PremisaCosto!C137","v":"MTD"},{"$f":"+PremisaCosto!F137","v":"Pp"},{"$f":"+PremisaCosto!B137","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T55:W55)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"AA55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"AB55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"AC55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"AD55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"AE55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI55:AL55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"AA55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"AB55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"AC55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"AD55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"AE55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$G$4:$G$13))","v":0},{"$f":"Z55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},{"$f":"AA55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},{"$f":"AB55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},{"$f":"AC55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},{"$f":"AD55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},{"$f":"AE55*IF($C55=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B55,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG55*IF($D55=\"BT\",Balance!D$98,IF($D55=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH55*IF($D55=\"BT\",Balance!E$98,IF($D55=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI55*IF($D55=\"BT\",Balance!F$98,IF($D55=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ55*IF($D55=\"BT\",Balance!G$98,IF($D55=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK55*IF($D55=\"BT\",Balance!H$98,IF($D55=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL55*IF($D55=\"BT\",Balance!I$98,IF($D55=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC55:BF55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN55*IF($D55=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO55*IF($D55=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP55*IF($D55=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ55*IF($D55=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR55*IF($D55=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS55*IF($D55=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ55:BM55,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT55*IF($D55=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU55*IF($D55=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV55*IF($D55=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW55*IF($D55=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX55*IF($D55=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY55*IF($D55=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ55:BT55,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A138","v":"MTD_4 Agro"},{"$f":"+PremisaCosto!C138","v":"MTD"},{"$f":"+PremisaCosto!F138","v":"Pp"},{"$f":"+PremisaCosto!B138","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T56:W56)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"AA56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"AB56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"AC56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"AD56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"AE56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI56:AL56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"AA56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"AB56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"AC56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"AD56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"AE56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$G$4:$G$13))","v":0},{"$f":"Z56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},{"$f":"AA56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},{"$f":"AB56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},{"$f":"AC56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},{"$f":"AD56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},{"$f":"AE56*IF($C56=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B56,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG56*IF($D56=\"BT\",Balance!D$98,IF($D56=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH56*IF($D56=\"BT\",Balance!E$98,IF($D56=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI56*IF($D56=\"BT\",Balance!F$98,IF($D56=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ56*IF($D56=\"BT\",Balance!G$98,IF($D56=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK56*IF($D56=\"BT\",Balance!H$98,IF($D56=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL56*IF($D56=\"BT\",Balance!I$98,IF($D56=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC56:BF56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN56*IF($D56=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO56*IF($D56=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP56*IF($D56=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ56*IF($D56=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR56*IF($D56=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS56*IF($D56=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ56:BM56,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT56*IF($D56=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU56*IF($D56=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV56*IF($D56=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW56*IF($D56=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX56*IF($D56=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY56*IF($D56=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ56:BT56,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A139","v":"MTD_4 Jub. 1"},{"$f":"+PremisaCosto!C139","v":"MTD"},{"$f":"+PremisaCosto!F139","v":"Pp"},{"$f":"+PremisaCosto!B139","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T57:W57)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"AA57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"AB57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"AC57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"AD57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"AE57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI57:AL57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"AA57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"AB57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"AC57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"AD57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"AE57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$G$4:$G$13))","v":0},{"$f":"Z57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},{"$f":"AA57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},{"$f":"AB57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},{"$f":"AC57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},{"$f":"AD57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},{"$f":"AE57*IF($C57=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B57,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG57*IF($D57=\"BT\",Balance!D$98,IF($D57=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH57*IF($D57=\"BT\",Balance!E$98,IF($D57=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI57*IF($D57=\"BT\",Balance!F$98,IF($D57=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ57*IF($D57=\"BT\",Balance!G$98,IF($D57=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK57*IF($D57=\"BT\",Balance!H$98,IF($D57=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL57*IF($D57=\"BT\",Balance!I$98,IF($D57=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC57:BF57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN57*IF($D57=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO57*IF($D57=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP57*IF($D57=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ57*IF($D57=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR57*IF($D57=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS57*IF($D57=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ57:BM57,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT57*IF($D57=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU57*IF($D57=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV57*IF($D57=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW57*IF($D57=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX57*IF($D57=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY57*IF($D57=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ57:BT57,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A140","v":"MTD_4 Jub. 2"},{"$f":"+PremisaCosto!C140","v":"MTD"},{"$f":"+PremisaCosto!F140","v":"Pp"},{"$f":"+PremisaCosto!B140","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T58:W58)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"AA58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"AB58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"AC58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"AD58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"AE58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI58:AL58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"AA58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"AB58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"AC58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"AD58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"AE58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$G$4:$G$13))","v":0},{"$f":"Z58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},{"$f":"AA58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},{"$f":"AB58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},{"$f":"AC58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},{"$f":"AD58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},{"$f":"AE58*IF($C58=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B58,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG58*IF($D58=\"BT\",Balance!D$98,IF($D58=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH58*IF($D58=\"BT\",Balance!E$98,IF($D58=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI58*IF($D58=\"BT\",Balance!F$98,IF($D58=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ58*IF($D58=\"BT\",Balance!G$98,IF($D58=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK58*IF($D58=\"BT\",Balance!H$98,IF($D58=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL58*IF($D58=\"BT\",Balance!I$98,IF($D58=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC58:BF58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN58*IF($D58=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO58*IF($D58=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP58*IF($D58=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ58*IF($D58=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR58*IF($D58=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS58*IF($D58=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ58:BM58,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT58*IF($D58=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU58*IF($D58=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV58*IF($D58=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW58*IF($D58=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX58*IF($D58=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY58*IF($D58=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ58:BT58,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A141","v":"MTD_4 Político"},{"$f":"+PremisaCosto!C141","v":"MTD"},{"$f":"+PremisaCosto!F141","v":"Pp"},{"$f":"+PremisaCosto!B141","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T59:W59)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"AA59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"AB59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"AC59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"AD59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"AE59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI59:AL59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"AA59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"AB59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"AC59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"AD59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"AE59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$G$4:$G$13))","v":0},{"$f":"Z59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},{"$f":"AA59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},{"$f":"AB59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},{"$f":"AC59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},{"$f":"AD59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},{"$f":"AE59*IF($C59=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B59,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG59*IF($D59=\"BT\",Balance!D$98,IF($D59=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH59*IF($D59=\"BT\",Balance!E$98,IF($D59=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI59*IF($D59=\"BT\",Balance!F$98,IF($D59=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ59*IF($D59=\"BT\",Balance!G$98,IF($D59=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK59*IF($D59=\"BT\",Balance!H$98,IF($D59=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL59*IF($D59=\"BT\",Balance!I$98,IF($D59=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC59:BF59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN59*IF($D59=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO59*IF($D59=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP59*IF($D59=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ59*IF($D59=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR59*IF($D59=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS59*IF($D59=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ59:BM59,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT59*IF($D59=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU59*IF($D59=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV59*IF($D59=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW59*IF($D59=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX59*IF($D59=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY59*IF($D59=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ59:BT59,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A142","v":"MTD_4 x1"},{"$f":"+PremisaCosto!C142","v":"MTD"},{"$f":"+PremisaCosto!F142","v":"Pp"},{"$f":"+PremisaCosto!B142","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T60:W60)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"AA60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"AB60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"AC60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"AD60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"AE60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI60:AL60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"AA60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"AB60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"AC60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"AD60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"AE60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$G$4:$G$13))","v":0},{"$f":"Z60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},{"$f":"AA60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},{"$f":"AB60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},{"$f":"AC60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},{"$f":"AD60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},{"$f":"AE60*IF($C60=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B60,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG60*IF($D60=\"BT\",Balance!D$98,IF($D60=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH60*IF($D60=\"BT\",Balance!E$98,IF($D60=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI60*IF($D60=\"BT\",Balance!F$98,IF($D60=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ60*IF($D60=\"BT\",Balance!G$98,IF($D60=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK60*IF($D60=\"BT\",Balance!H$98,IF($D60=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL60*IF($D60=\"BT\",Balance!I$98,IF($D60=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC60:BF60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN60*IF($D60=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO60*IF($D60=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP60*IF($D60=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ60*IF($D60=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR60*IF($D60=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS60*IF($D60=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ60:BM60,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT60*IF($D60=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU60*IF($D60=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV60*IF($D60=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW60*IF($D60=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX60*IF($D60=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY60*IF($D60=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ60:BT60,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A143","v":"MTD_4 x2"},{"$f":"+PremisaCosto!C143","v":"MTD"},{"$f":"+PremisaCosto!F143","v":"Pp"},{"$f":"+PremisaCosto!B143","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T61:W61)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"AA61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"AB61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"AC61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"AD61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"AE61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI61:AL61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"AA61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"AB61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"AC61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"AD61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"AE61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$G$4:$G$13))","v":0},{"$f":"Z61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},{"$f":"AA61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},{"$f":"AB61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},{"$f":"AC61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},{"$f":"AD61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},{"$f":"AE61*IF($C61=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B61,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG61*IF($D61=\"BT\",Balance!D$98,IF($D61=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH61*IF($D61=\"BT\",Balance!E$98,IF($D61=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI61*IF($D61=\"BT\",Balance!F$98,IF($D61=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ61*IF($D61=\"BT\",Balance!G$98,IF($D61=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK61*IF($D61=\"BT\",Balance!H$98,IF($D61=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL61*IF($D61=\"BT\",Balance!I$98,IF($D61=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC61:BF61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN61*IF($D61=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO61*IF($D61=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP61*IF($D61=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ61*IF($D61=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR61*IF($D61=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS61*IF($D61=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ61:BM61,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT61*IF($D61=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU61*IF($D61=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV61*IF($D61=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW61*IF($D61=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX61*IF($D61=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY61*IF($D61=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ61:BT61,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A144","v":"MTD_4 Discap."},{"$f":"+PremisaCosto!C144","v":"MTD"},{"$f":"+PremisaCosto!F144","v":"Pp"},{"$f":"+PremisaCosto!B144","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T62:W62)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"AA62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"AB62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"AC62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"AD62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"AE62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI62:AL62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"AA62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"AB62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"AC62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"AD62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"AE62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$G$4:$G$13))","v":0},{"$f":"Z62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},{"$f":"AA62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},{"$f":"AB62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},{"$f":"AC62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},{"$f":"AD62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},{"$f":"AE62*IF($C62=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B62,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG62*IF($D62=\"BT\",Balance!D$98,IF($D62=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH62*IF($D62=\"BT\",Balance!E$98,IF($D62=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI62*IF($D62=\"BT\",Balance!F$98,IF($D62=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ62*IF($D62=\"BT\",Balance!G$98,IF($D62=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK62*IF($D62=\"BT\",Balance!H$98,IF($D62=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL62*IF($D62=\"BT\",Balance!I$98,IF($D62=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC62:BF62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN62*IF($D62=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO62*IF($D62=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP62*IF($D62=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ62*IF($D62=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR62*IF($D62=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS62*IF($D62=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ62:BM62,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT62*IF($D62=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU62*IF($D62=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV62*IF($D62=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW62*IF($D62=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX62*IF($D62=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY62*IF($D62=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ62:BT62,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A145","v":"MTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C145","v":"MTD"},{"$f":"+PremisaCosto!F145","v":"Pp"},{"$f":"+PremisaCosto!B145","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T63:W63)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"AA63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"AB63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"AC63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"AD63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"AE63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI63:AL63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"AA63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"AB63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"AC63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"AD63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"AE63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$G$4:$G$13))","v":0},{"$f":"Z63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},{"$f":"AA63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},{"$f":"AB63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},{"$f":"AC63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},{"$f":"AD63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},{"$f":"AE63*IF($C63=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B63,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG63*IF($D63=\"BT\",Balance!D$98,IF($D63=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH63*IF($D63=\"BT\",Balance!E$98,IF($D63=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI63*IF($D63=\"BT\",Balance!F$98,IF($D63=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ63*IF($D63=\"BT\",Balance!G$98,IF($D63=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK63*IF($D63=\"BT\",Balance!H$98,IF($D63=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL63*IF($D63=\"BT\",Balance!I$98,IF($D63=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC63:BF63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN63*IF($D63=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO63*IF($D63=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP63*IF($D63=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ63*IF($D63=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR63*IF($D63=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS63*IF($D63=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ63:BM63,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT63*IF($D63=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU63*IF($D63=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV63*IF($D63=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW63*IF($D63=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX63*IF($D63=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY63*IF($D63=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ63:BT63,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A146","v":"MTD_4 Cruz Roja"},{"$f":"+PremisaCosto!C146","v":"MTD"},{"$f":"+PremisaCosto!F146","v":"Pp"},{"$f":"+PremisaCosto!B146","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T64:W64)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"AA64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"AB64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"AC64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"AD64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"AE64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI64:AL64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"AA64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"AB64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"AC64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"AD64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"AE64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$G$4:$G$13))","v":0},{"$f":"Z64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},{"$f":"AA64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},{"$f":"AB64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},{"$f":"AC64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},{"$f":"AD64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},{"$f":"AE64*IF($C64=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B64,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG64*IF($D64=\"BT\",Balance!D$98,IF($D64=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH64*IF($D64=\"BT\",Balance!E$98,IF($D64=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI64*IF($D64=\"BT\",Balance!F$98,IF($D64=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ64*IF($D64=\"BT\",Balance!G$98,IF($D64=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK64*IF($D64=\"BT\",Balance!H$98,IF($D64=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL64*IF($D64=\"BT\",Balance!I$98,IF($D64=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC64:BF64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN64*IF($D64=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO64*IF($D64=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP64*IF($D64=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ64*IF($D64=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR64*IF($D64=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS64*IF($D64=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ64:BM64,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT64*IF($D64=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU64*IF($D64=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV64*IF($D64=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW64*IF($D64=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX64*IF($D64=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY64*IF($D64=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ64:BT64,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A147","v":"MTD_5 (xxx)"},{"$f":"+PremisaCosto!C147","v":0},{"$f":"+PremisaCosto!F147","v":0},{"$f":"+PremisaCosto!B147","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T65:W65)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"AA65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"AB65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"AC65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"AD65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"AE65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI65:AL65,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"AA65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"AB65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"AC65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"AD65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"AE65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$G$4:$G$13))","v":0},{"$f":"Z65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},{"$f":"AA65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},{"$f":"AB65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},{"$f":"AC65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},{"$f":"AD65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},{"$f":"AE65*IF($C65=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B65,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG65*IF($D65=\"BT\",Balance!D$98,IF($D65=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH65*IF($D65=\"BT\",Balance!E$98,IF($D65=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI65*IF($D65=\"BT\",Balance!F$98,IF($D65=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ65*IF($D65=\"BT\",Balance!G$98,IF($D65=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK65*IF($D65=\"BT\",Balance!H$98,IF($D65=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL65*IF($D65=\"BT\",Balance!I$98,IF($D65=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC65:BF65,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN65*IF($D65=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO65*IF($D65=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP65*IF($D65=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ65*IF($D65=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR65*IF($D65=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS65*IF($D65=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ65:BM65,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT65*IF($D65=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU65*IF($D65=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV65*IF($D65=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW65*IF($D65=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX65*IF($D65=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY65*IF($D65=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ65:BT65,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A148","v":"MTD_5 Regular"},{"$f":"+PremisaCosto!C148","v":"MTD"},{"$f":"+PremisaCosto!F148","v":"Pp"},{"$f":"+PremisaCosto!B148","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T66:W66)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"AA66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"AB66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"AC66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"AD66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"AE66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI66:AL66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"AA66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"AB66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"AC66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"AD66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"AE66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$G$4:$G$13))","v":0},{"$f":"Z66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},{"$f":"AA66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},{"$f":"AB66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},{"$f":"AC66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},{"$f":"AD66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},{"$f":"AE66*IF($C66=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B66,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG66*IF($D66=\"BT\",Balance!D$98,IF($D66=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH66*IF($D66=\"BT\",Balance!E$98,IF($D66=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI66*IF($D66=\"BT\",Balance!F$98,IF($D66=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ66*IF($D66=\"BT\",Balance!G$98,IF($D66=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK66*IF($D66=\"BT\",Balance!H$98,IF($D66=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL66*IF($D66=\"BT\",Balance!I$98,IF($D66=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC66:BF66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN66*IF($D66=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO66*IF($D66=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP66*IF($D66=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ66*IF($D66=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR66*IF($D66=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS66*IF($D66=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ66:BM66,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT66*IF($D66=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU66*IF($D66=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV66*IF($D66=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW66*IF($D66=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX66*IF($D66=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY66*IF($D66=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ66:BT66,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A149","v":"MTD_5 Agro"},{"$f":"+PremisaCosto!C149","v":"MTD"},{"$f":"+PremisaCosto!F149","v":"Pp"},{"$f":"+PremisaCosto!B149","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T67:W67)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"AA67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"AB67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"AC67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"AD67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"AE67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI67:AL67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"AA67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"AB67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"AC67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"AD67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"AE67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$G$4:$G$13))","v":0},{"$f":"Z67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},{"$f":"AA67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},{"$f":"AB67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},{"$f":"AC67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},{"$f":"AD67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},{"$f":"AE67*IF($C67=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B67,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG67*IF($D67=\"BT\",Balance!D$98,IF($D67=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH67*IF($D67=\"BT\",Balance!E$98,IF($D67=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI67*IF($D67=\"BT\",Balance!F$98,IF($D67=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ67*IF($D67=\"BT\",Balance!G$98,IF($D67=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK67*IF($D67=\"BT\",Balance!H$98,IF($D67=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL67*IF($D67=\"BT\",Balance!I$98,IF($D67=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC67:BF67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN67*IF($D67=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO67*IF($D67=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP67*IF($D67=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ67*IF($D67=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR67*IF($D67=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS67*IF($D67=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ67:BM67,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT67*IF($D67=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU67*IF($D67=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV67*IF($D67=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW67*IF($D67=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX67*IF($D67=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY67*IF($D67=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ67:BT67,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A150","v":"MTD_5 Jub. 1"},{"$f":"+PremisaCosto!C150","v":"MTD"},{"$f":"+PremisaCosto!F150","v":"Pp"},{"$f":"+PremisaCosto!B150","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T68:W68)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"AA68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"AB68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"AC68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"AD68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"AE68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI68:AL68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"AA68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"AB68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"AC68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"AD68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"AE68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$G$4:$G$13))","v":0},{"$f":"Z68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},{"$f":"AA68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},{"$f":"AB68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},{"$f":"AC68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},{"$f":"AD68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},{"$f":"AE68*IF($C68=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B68,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG68*IF($D68=\"BT\",Balance!D$98,IF($D68=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH68*IF($D68=\"BT\",Balance!E$98,IF($D68=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI68*IF($D68=\"BT\",Balance!F$98,IF($D68=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ68*IF($D68=\"BT\",Balance!G$98,IF($D68=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK68*IF($D68=\"BT\",Balance!H$98,IF($D68=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL68*IF($D68=\"BT\",Balance!I$98,IF($D68=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC68:BF68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN68*IF($D68=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO68*IF($D68=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP68*IF($D68=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ68*IF($D68=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR68*IF($D68=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS68*IF($D68=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ68:BM68,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT68*IF($D68=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU68*IF($D68=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV68*IF($D68=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW68*IF($D68=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX68*IF($D68=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY68*IF($D68=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ68:BT68,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A151","v":"MTD_5 Jub. 2"},{"$f":"+PremisaCosto!C151","v":"MTD"},{"$f":"+PremisaCosto!F151","v":"Pp"},{"$f":"+PremisaCosto!B151","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T69:W69)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"AA69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"AB69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"AC69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"AD69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"AE69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI69:AL69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"AA69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"AB69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"AC69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"AD69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"AE69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$G$4:$G$13))","v":0},{"$f":"Z69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},{"$f":"AA69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},{"$f":"AB69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},{"$f":"AC69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},{"$f":"AD69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},{"$f":"AE69*IF($C69=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B69,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG69*IF($D69=\"BT\",Balance!D$98,IF($D69=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH69*IF($D69=\"BT\",Balance!E$98,IF($D69=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI69*IF($D69=\"BT\",Balance!F$98,IF($D69=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ69*IF($D69=\"BT\",Balance!G$98,IF($D69=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK69*IF($D69=\"BT\",Balance!H$98,IF($D69=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL69*IF($D69=\"BT\",Balance!I$98,IF($D69=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC69:BF69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN69*IF($D69=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO69*IF($D69=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP69*IF($D69=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ69*IF($D69=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR69*IF($D69=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS69*IF($D69=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ69:BM69,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT69*IF($D69=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU69*IF($D69=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV69*IF($D69=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW69*IF($D69=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX69*IF($D69=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY69*IF($D69=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ69:BT69,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A152","v":"MTD_5 Político"},{"$f":"+PremisaCosto!C152","v":"MTD"},{"$f":"+PremisaCosto!F152","v":"Pp"},{"$f":"+PremisaCosto!B152","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T70:W70)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"AA70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"AB70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"AC70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"AD70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"AE70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI70:AL70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"AA70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"AB70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"AC70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"AD70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"AE70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$G$4:$G$13))","v":0},{"$f":"Z70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},{"$f":"AA70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},{"$f":"AB70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},{"$f":"AC70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},{"$f":"AD70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},{"$f":"AE70*IF($C70=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B70,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG70*IF($D70=\"BT\",Balance!D$98,IF($D70=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH70*IF($D70=\"BT\",Balance!E$98,IF($D70=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI70*IF($D70=\"BT\",Balance!F$98,IF($D70=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ70*IF($D70=\"BT\",Balance!G$98,IF($D70=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK70*IF($D70=\"BT\",Balance!H$98,IF($D70=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL70*IF($D70=\"BT\",Balance!I$98,IF($D70=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC70:BF70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN70*IF($D70=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO70*IF($D70=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP70*IF($D70=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ70*IF($D70=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR70*IF($D70=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS70*IF($D70=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ70:BM70,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT70*IF($D70=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU70*IF($D70=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV70*IF($D70=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW70*IF($D70=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX70*IF($D70=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY70*IF($D70=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ70:BT70,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A153","v":"MTD_5 x1"},{"$f":"+PremisaCosto!C153","v":"MTD"},{"$f":"+PremisaCosto!F153","v":"Pp"},{"$f":"+PremisaCosto!B153","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T71:W71)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"AA71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"AB71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"AC71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"AD71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"AE71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI71:AL71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"AA71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"AB71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"AC71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"AD71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"AE71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$G$4:$G$13))","v":0},{"$f":"Z71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},{"$f":"AA71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},{"$f":"AB71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},{"$f":"AC71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},{"$f":"AD71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},{"$f":"AE71*IF($C71=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B71,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG71*IF($D71=\"BT\",Balance!D$98,IF($D71=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH71*IF($D71=\"BT\",Balance!E$98,IF($D71=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI71*IF($D71=\"BT\",Balance!F$98,IF($D71=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ71*IF($D71=\"BT\",Balance!G$98,IF($D71=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK71*IF($D71=\"BT\",Balance!H$98,IF($D71=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL71*IF($D71=\"BT\",Balance!I$98,IF($D71=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC71:BF71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN71*IF($D71=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO71*IF($D71=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP71*IF($D71=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ71*IF($D71=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR71*IF($D71=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS71*IF($D71=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ71:BM71,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT71*IF($D71=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU71*IF($D71=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV71*IF($D71=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW71*IF($D71=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX71*IF($D71=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY71*IF($D71=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ71:BT71,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A154","v":"MTD_5 x2"},{"$f":"+PremisaCosto!C154","v":"MTD"},{"$f":"+PremisaCosto!F154","v":"Pp"},{"$f":"+PremisaCosto!B154","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T72:W72)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"AA72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"AB72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"AC72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"AD72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"AE72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI72:AL72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"AA72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"AB72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"AC72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"AD72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"AE72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$G$4:$G$13))","v":0},{"$f":"Z72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},{"$f":"AA72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},{"$f":"AB72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},{"$f":"AC72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},{"$f":"AD72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},{"$f":"AE72*IF($C72=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B72,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG72*IF($D72=\"BT\",Balance!D$98,IF($D72=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH72*IF($D72=\"BT\",Balance!E$98,IF($D72=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI72*IF($D72=\"BT\",Balance!F$98,IF($D72=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ72*IF($D72=\"BT\",Balance!G$98,IF($D72=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK72*IF($D72=\"BT\",Balance!H$98,IF($D72=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL72*IF($D72=\"BT\",Balance!I$98,IF($D72=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC72:BF72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN72*IF($D72=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO72*IF($D72=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP72*IF($D72=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ72*IF($D72=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR72*IF($D72=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS72*IF($D72=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ72:BM72,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT72*IF($D72=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU72*IF($D72=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV72*IF($D72=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW72*IF($D72=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX72*IF($D72=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY72*IF($D72=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ72:BT72,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A155","v":"MTD_5 Discap."},{"$f":"+PremisaCosto!C155","v":"MTD"},{"$f":"+PremisaCosto!F155","v":"Pp"},{"$f":"+PremisaCosto!B155","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T73:W73)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"AA73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"AB73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"AC73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"AD73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"AE73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI73:AL73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"AA73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"AB73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"AC73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"AD73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"AE73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$G$4:$G$13))","v":0},{"$f":"Z73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},{"$f":"AA73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},{"$f":"AB73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},{"$f":"AC73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},{"$f":"AD73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},{"$f":"AE73*IF($C73=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B73,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG73*IF($D73=\"BT\",Balance!D$98,IF($D73=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH73*IF($D73=\"BT\",Balance!E$98,IF($D73=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI73*IF($D73=\"BT\",Balance!F$98,IF($D73=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ73*IF($D73=\"BT\",Balance!G$98,IF($D73=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK73*IF($D73=\"BT\",Balance!H$98,IF($D73=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL73*IF($D73=\"BT\",Balance!I$98,IF($D73=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC73:BF73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN73*IF($D73=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO73*IF($D73=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP73*IF($D73=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ73*IF($D73=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR73*IF($D73=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS73*IF($D73=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ73:BM73,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT73*IF($D73=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU73*IF($D73=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV73*IF($D73=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW73*IF($D73=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX73*IF($D73=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY73*IF($D73=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ73:BT73,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A156","v":"MTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C156","v":"MTD"},{"$f":"+PremisaCosto!F156","v":"Pp"},{"$f":"+PremisaCosto!B156","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T74:W74)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"AA74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"AB74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"AC74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"AD74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"AE74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI74:AL74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"AA74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"AB74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"AC74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"AD74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"AE74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$G$4:$G$13))","v":0},{"$f":"Z74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},{"$f":"AA74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},{"$f":"AB74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},{"$f":"AC74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},{"$f":"AD74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},{"$f":"AE74*IF($C74=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B74,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG74*IF($D74=\"BT\",Balance!D$98,IF($D74=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH74*IF($D74=\"BT\",Balance!E$98,IF($D74=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI74*IF($D74=\"BT\",Balance!F$98,IF($D74=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ74*IF($D74=\"BT\",Balance!G$98,IF($D74=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK74*IF($D74=\"BT\",Balance!H$98,IF($D74=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL74*IF($D74=\"BT\",Balance!I$98,IF($D74=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC74:BF74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN74*IF($D74=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO74*IF($D74=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP74*IF($D74=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ74*IF($D74=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR74*IF($D74=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS74*IF($D74=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ74:BM74,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT74*IF($D74=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU74*IF($D74=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV74*IF($D74=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW74*IF($D74=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX74*IF($D74=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY74*IF($D74=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ74:BT74,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A157","v":"MTD_5 Cruz Roja"},{"$f":"+PremisaCosto!C157","v":"MTD"},{"$f":"+PremisaCosto!F157","v":"Pp"},{"$f":"+PremisaCosto!B157","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T75:W75)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"AA75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"AB75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"AC75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"AD75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"AE75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI75:AL75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"AA75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"AB75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"AC75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"AD75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"AE75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$G$4:$G$13))","v":0},{"$f":"Z75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},{"$f":"AA75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},{"$f":"AB75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},{"$f":"AC75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},{"$f":"AD75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},{"$f":"AE75*IF($C75=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B75,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG75*IF($D75=\"BT\",Balance!D$98,IF($D75=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH75*IF($D75=\"BT\",Balance!E$98,IF($D75=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI75*IF($D75=\"BT\",Balance!F$98,IF($D75=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ75*IF($D75=\"BT\",Balance!G$98,IF($D75=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK75*IF($D75=\"BT\",Balance!H$98,IF($D75=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL75*IF($D75=\"BT\",Balance!I$98,IF($D75=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC75:BF75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN75*IF($D75=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO75*IF($D75=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP75*IF($D75=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ75*IF($D75=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR75*IF($D75=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS75*IF($D75=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ75:BM75,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT75*IF($D75=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU75*IF($D75=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV75*IF($D75=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW75*IF($D75=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX75*IF($D75=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY75*IF($D75=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ75:BT75,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A158","v":"BTH"},{"$f":"+PremisaCosto!C158","v":0},{"$f":"+PremisaCosto!F158","v":0},{"$f":"+PremisaCosto!B158","v":0},null,10.841000000000001,10.841000000000001,10.943115691601351,11.360316842437255,11.798335480986109,12.255430515113394,null,9.5199367744876664E-3,9.5199367744876664E-3,9.6096088460426825E-3,9.9759706741213931E-3,1.0360613211251939E-2,null,10.831480063225513,10.933595754826863,11.350707233591212,11.788359510311988,12.245069901902141,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T76:W76)","v":39.181137276221222},null,10.841000000000001,10.841000000000001,10.943115691601351,11.360316842437255,11.798335480986109,12.255430515113394,null,{"$f":"Z76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"AA76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"AB76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"AC76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"AD76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"AE76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI76:AL76,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"AA76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"AB76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"AC76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"AD76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"AE76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$G$4:$G$13))","v":0},{"$f":"Z76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},{"$f":"AA76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},{"$f":"AB76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},{"$f":"AC76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},{"$f":"AD76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},{"$f":"AE76*IF($C76=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B76,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG76*IF($D76=\"BT\",Balance!D$98,IF($D76=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH76*IF($D76=\"BT\",Balance!E$98,IF($D76=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI76*IF($D76=\"BT\",Balance!F$98,IF($D76=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ76*IF($D76=\"BT\",Balance!G$98,IF($D76=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK76*IF($D76=\"BT\",Balance!H$98,IF($D76=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL76*IF($D76=\"BT\",Balance!I$98,IF($D76=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC76:BF76,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN76*IF($D76=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO76*IF($D76=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP76*IF($D76=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ76*IF($D76=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR76*IF($D76=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS76*IF($D76=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ76:BM76,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT76*IF($D76=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU76*IF($D76=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV76*IF($D76=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW76*IF($D76=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX76*IF($D76=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY76*IF($D76=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ76:BT76,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A159","v":"BTH Punta"},{"$f":"+PremisaCosto!C159","v":"BTH"},{"$f":"+PremisaCosto!F159","v":"Pp"},{"$f":"+PremisaCosto!B159","v":"BT"},null,5.0570000000000004,5.0570000000000004,5.1046849107197083,5.2994147435506047,5.5038866653482899,5.7172781088825184,null,4.4407637919549967E-3,4.4407637919549967E-3,4.482637911976093E-3,4.6536383452070399E-3,4.8331937153455826E-3,null,5.0525592362080456,5.1002441469277535,5.2949321056386287,5.4992330270030827,5.7124449151671728,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T77:W77)","v":18.277640627514671},null,5.0570000000000004,5.0570000000000004,5.1046849107197083,5.2994147435506047,5.5038866653482899,5.7172781088825184,null,{"$f":"Z77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":3.760693792648433},{"$f":"AA77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":3.760693792648433},{"$f":"AB77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":3.796155202129667},{"$f":"AC77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":3.940968188795797},{"$f":"AD77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":4.0930259873078496},{"$f":"AE77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$F$4:$F$13))","v":4.2517168864780022},{"$f":"+SUMPRODUCT(AI77:AL77,PremisaCosto!$F$84:$I$84)","v":13.603961033781271},{"$f":"Z77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":3.760693792648433},{"$f":"AA77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":3.760693792648433},{"$f":"AB77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":3.796155202129667},{"$f":"AC77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":3.940968188795797},{"$f":"AD77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":4.0930259873078496},{"$f":"AE77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$G$4:$G$13))","v":4.2517168864780022},{"$f":"Z77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":3.760693792648433},{"$f":"AA77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":3.760693792648433},{"$f":"AB77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":3.796155202129667},{"$f":"AC77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":3.940968188795797},{"$f":"AD77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":4.0930259873078496},{"$f":"AE77*IF($C77=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B77,Parametros!$H$4:$H$13))","v":4.2517168864780022},null,{"$f":"AG77*IF($D77=\"BT\",Balance!D$98,IF($D77=\"MT\",Balance!D$102,Balance!D$105))","v":4.4489994519135356},{"$f":"AH77*IF($D77=\"BT\",Balance!E$98,IF($D77=\"MT\",Balance!E$102,Balance!E$105))","v":4.4463221031390638},{"$f":"AI77*IF($D77=\"BT\",Balance!F$98,IF($D77=\"MT\",Balance!F$102,Balance!F$105))","v":4.0559660946813043},{"$f":"AJ77*IF($D77=\"BT\",Balance!G$98,IF($D77=\"MT\",Balance!G$102,Balance!G$105))","v":4.3932462052135097},{"$f":"AK77*IF($D77=\"BT\",Balance!H$98,IF($D77=\"MT\",Balance!H$102,Balance!H$105))","v":4.5629522775322764},{"$f":"AL77*IF($D77=\"BT\",Balance!I$98,IF($D77=\"MT\",Balance!I$102,Balance!I$105))","v":4.740084831014304},{"$f":"+SUMPRODUCT(BC77:BF77,PremisaCosto!$F$84:$I$84)","v":14.996937004847577},{"$f":"+AN77*IF($D77=\"BT\",Balance!D$99,Balance!D$103)","v":4.40642751912275},{"$f":"+AO77*IF($D77=\"BT\",Balance!E$99,Balance!E$103)","v":4.4039870921827884},{"$f":"+AP77*IF($D77=\"BT\",Balance!F$99,Balance!F$103)","v":4.0402964482129535},{"$f":"+AQ77*IF($D77=\"BT\",Balance!G$99,Balance!G$103)","v":4.3656734703699547},{"$f":"+AR77*IF($D77=\"BT\",Balance!H$99,Balance!H$103)","v":4.5343033186371526},{"$f":"+AS77*IF($D77=\"BT\",Balance!I$99,Balance!I$103)","v":4.7103112292114497},{"$f":"+SUMPRODUCT(BJ77:BM77,PremisaCosto!$F$84:$I$84)","v":14.912177326003674},{"$f":"+AT77*IF($D77=\"BT\",Balance!D$100,0)","v":4.1630599402911681},{"$f":"+AU77*IF($D77=\"BT\",Balance!E$100,0)","v":4.1619627688499117},{"$f":"+AV77*IF($D77=\"BT\",Balance!F$100,0)","v":3.9502028867475163},{"$f":"+AW77*IF($D77=\"BT\",Balance!G$100,0)","v":4.2075263848788138},{"$f":"+AX77*IF($D77=\"BT\",Balance!H$100,0)","v":4.3699838100644568},{"$f":"+AY77*IF($D77=\"BT\",Balance!I$100,0)","v":4.5395416506963491},{"$f":"+SUMPRODUCT(BQ77:BT77,PremisaCosto!$F$84:$I$84)","v":14.425818502293021}]
[{"$f":"+PremisaCosto!A160","v":"BTH Fuera de Punta Medio"},{"$f":"+PremisaCosto!C160","v":"BTH"},{"$f":"+PremisaCosto!F160","v":"Pfpm"},{"$f":"+PremisaCosto!B160","v":"BT"},null,2.8920000000000003,2.8920000000000003,2.9192311061859852,3.0305031344423425,3.1473225220363261,3.2692268026854543,null,2.539586491266334E-3,2.539586491266334E-3,2.5634992676882447E-3,2.6612119024792724E-3,2.7637959061624284E-3,null,2.8894604135087341,2.916691519694719,3.0279396351746541,3.1446613101338468,3.2664630067792917,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T78:W78)","v":10.452000964113344},null,{"$f":"+F78","v":2.8920000000000003},{"$f":"+G78","v":2.8920000000000003},{"$f":"+H78","v":2.9192311061859852},{"$f":"+I78","v":3.0305031344423425},{"$f":"+J78","v":3.1473225220363261},{"$f":"+K78","v":3.2692268026854543},null,{"$f":"Z78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":1.7808104672265979},{"$f":"AA78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":1.7808104672265979},{"$f":"AB78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":1.7975785996367502},{"$f":"AC78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":1.8660967160366309},{"$f":"AD78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":1.9380307368534935},{"$f":"AE78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$F$4:$F$13))","v":2.0130958886445365},{"$f":"+SUMPRODUCT(AI78:AL78,PremisaCosto!$F$84:$I$84)","v":6.4415308092393246},{"$f":"Z78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":1.7808104672265979},{"$f":"AA78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":1.7808104672265979},{"$f":"AB78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":1.7975785996367502},{"$f":"AC78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":1.8660967160366309},{"$f":"AD78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":1.9380307368534935},{"$f":"AE78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$G$4:$G$13))","v":2.0130958886445365},{"$f":"Z78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":1.7808104672265979},{"$f":"AA78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":1.7808104672265979},{"$f":"AB78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":1.7975785996367502},{"$f":"AC78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":1.8660967160366309},{"$f":"AD78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":1.9380307368534935},{"$f":"AE78*IF($C78=\"Pfpm\",SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B78,Parametros!$H$4:$H$13))","v":2.0130958886445365},null,{"$f":"AG78*IF($D78=\"BT\",Balance!D$98,IF($D78=\"MT\",Balance!D$102,Balance!D$105))","v":2.1067455181118184},{"$f":"AH78*IF($D78=\"BT\",Balance!E$98,IF($D78=\"MT\",Balance!E$102,Balance!E$105))","v":2.1054777066427439},{"$f":"AI78*IF($D78=\"BT\",Balance!F$98,IF($D78=\"MT\",Balance!F$102,Balance!F$105))","v":1.9206058404991204},{"$f":"AJ78*IF($D78=\"BT\",Balance!G$98,IF($D78=\"MT\",Balance!G$102,Balance!G$105))","v":2.0802558974205705},{"$f":"AK78*IF($D78=\"BT\",Balance!H$98,IF($D78=\"MT\",Balance!H$102,Balance!H$105))","v":2.1605388756570538},{"$f":"AL78*IF($D78=\"BT\",Balance!I$98,IF($D78=\"MT\",Balance!I$102,Balance!I$105))","v":2.2443275363627855},{"$f":"+SUMPRODUCT(BC78:BF78,PremisaCosto!$F$84:$I$84)","v":7.10110686032644},{"$f":"+AN78*IF($D78=\"BT\",Balance!D$99,Balance!D$103)","v":2.0865863273603402},{"$f":"+AO78*IF($D78=\"BT\",Balance!E$99,Balance!E$103)","v":2.0854307060630997},{"$f":"+AP78*IF($D78=\"BT\",Balance!F$99,Balance!F$103)","v":1.9131858537874133},{"$f":"+AQ78*IF($D78=\"BT\",Balance!G$99,Balance!G$103)","v":2.0671998696936811},{"$f":"+AR78*IF($D78=\"BT\",Balance!H$99,Balance!H$103)","v":2.1469737130878999},{"$f":"+AS78*IF($D78=\"BT\",Balance!I$99,Balance!I$103)","v":2.2302303805596591},{"$f":"+SUMPRODUCT(BJ78:BM78,PremisaCosto!$F$84:$I$84)","v":7.0609730390653347},{"$f":"+AT78*IF($D78=\"BT\",Balance!D$100,0)","v":1.9713438865601645},{"$f":"+AU78*IF($D78=\"BT\",Balance!E$100,0)","v":1.9708243403023036},{"$f":"+AV78*IF($D78=\"BT\",Balance!F$100,0)","v":1.8705242002374021},{"$f":"+AW78*IF($D78=\"BT\",Balance!G$100,0)","v":1.9923152873403385},{"$f":"+AX78*IF($D78=\"BT\",Balance!H$100,0)","v":2.0691691109998476},{"$f":"+AY78*IF($D78=\"BT\",Balance!I$100,0)","v":2.1493746825926472},{"$f":"+SUMPRODUCT(BQ78:BT78,PremisaCosto!$F$84:$I$84)","v":6.8306814805451364}]
[{"$f":"+PremisaCosto!A161","v":"BTH Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C161","v":"BTH"},{"$f":"+PremisaCosto!F161","v":"Pfp"},{"$f":"+PremisaCosto!B161","v":"BT"},null,2.8920000000000003,2.8920000000000003,2.9192311061859852,3.0305031344423425,3.1473225220363261,3.2692268026854543,null,2.539586491266334E-3,2.539586491266334E-3,2.5634992676882447E-3,2.6612119024792724E-3,2.7637959061624284E-3,null,2.8894604135087341,2.916691519694719,3.0279396351746541,3.1446613101338468,3.2664630067792917,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T79:W79)","v":10.452000964113344},null,2.8920000000000003,2.8920000000000003,2.9192311061859852,3.0305031344423425,3.1473225220363261,3.2692268026854543,null,{"$f":"Z79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":1.7808104672265979},{"$f":"AA79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":1.7808104672265979},{"$f":"AB79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":1.7975785996367502},{"$f":"AC79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":1.8660967160366309},{"$f":"AD79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":1.9380307368534935},{"$f":"AE79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$F$4:$F$13))","v":2.0130958886445365},{"$f":"+SUMPRODUCT(AI79:AL79,PremisaCosto!$F$84:$I$84)","v":6.4415308092393246},{"$f":"Z79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":1.7808104672265979},{"$f":"AA79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":1.7808104672265979},{"$f":"AB79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":1.7975785996367502},{"$f":"AC79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":1.8660967160366309},{"$f":"AD79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":1.9380307368534935},{"$f":"AE79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$G$4:$G$13))","v":2.0130958886445365},{"$f":"Z79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":1.7808104672265979},{"$f":"AA79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":1.7808104672265979},{"$f":"AB79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":1.7975785996367502},{"$f":"AC79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":1.8660967160366309},{"$f":"AD79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":1.9380307368534935},{"$f":"AE79*IF($C79=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B79,Parametros!$H$4:$H$13))","v":2.0130958886445365},null,{"$f":"AG79*IF($D79=\"BT\",Balance!D$98,IF($D79=\"MT\",Balance!D$102,Balance!D$105))","v":2.1067455181118184},{"$f":"AH79*IF($D79=\"BT\",Balance!E$98,IF($D79=\"MT\",Balance!E$102,Balance!E$105))","v":2.1054777066427439},{"$f":"AI79*IF($D79=\"BT\",Balance!F$98,IF($D79=\"MT\",Balance!F$102,Balance!F$105))","v":1.9206058404991204},{"$f":"AJ79*IF($D79=\"BT\",Balance!G$98,IF($D79=\"MT\",Balance!G$102,Balance!G$105))","v":2.0802558974205705},{"$f":"AK79*IF($D79=\"BT\",Balance!H$98,IF($D79=\"MT\",Balance!H$102,Balance!H$105))","v":2.1605388756570538},{"$f":"AL79*IF($D79=\"BT\",Balance!I$98,IF($D79=\"MT\",Balance!I$102,Balance!I$105))","v":2.2443275363627855},{"$f":"+SUMPRODUCT(BC79:BF79,PremisaCosto!$F$84:$I$84)","v":7.10110686032644},{"$f":"+AN79*IF($D79=\"BT\",Balance!D$99,Balance!D$103)","v":2.0865863273603402},{"$f":"+AO79*IF($D79=\"BT\",Balance!E$99,Balance!E$103)","v":2.0854307060630997},{"$f":"+AP79*IF($D79=\"BT\",Balance!F$99,Balance!F$103)","v":1.9131858537874133},{"$f":"+AQ79*IF($D79=\"BT\",Balance!G$99,Balance!G$103)","v":2.0671998696936811},{"$f":"+AR79*IF($D79=\"BT\",Balance!H$99,Balance!H$103)","v":2.1469737130878999},{"$f":"+AS79*IF($D79=\"BT\",Balance!I$99,Balance!I$103)","v":2.2302303805596591},{"$f":"+SUMPRODUCT(BJ79:BM79,PremisaCosto!$F$84:$I$84)","v":7.0609730390653347},{"$f":"+AT79*IF($D79=\"BT\",Balance!D$100,0)","v":1.9713438865601645},{"$f":"+AU79*IF($D79=\"BT\",Balance!E$100,0)","v":1.9708243403023036},{"$f":"+AV79*IF($D79=\"BT\",Balance!F$100,0)","v":1.8705242002374021},{"$f":"+AW79*IF($D79=\"BT\",Balance!G$100,0)","v":1.9923152873403385},{"$f":"+AX79*IF($D79=\"BT\",Balance!H$100,0)","v":2.0691691109998476},{"$f":"+AY79*IF($D79=\"BT\",Balance!I$100,0)","v":2.1493746825926472},{"$f":"+SUMPRODUCT(BQ79:BT79,PremisaCosto!$F$84:$I$84)","v":6.8306814805451364}]
[{"$f":"+PremisaCosto!A162","v":"BTD"},{"$f":"+PremisaCosto!C162","v":0},{"$f":"+PremisaCosto!F162","v":0},{"$f":"+PremisaCosto!B162","v":0},null,334.84699999999998,334.84699999999998,338.05374241610866,351.06256288534547,364.74854310579877,379.04611731883858,null,0.29404319427422476,0.29404319427422476,0.29685916928145867,0.30828276012896305,0.32030099335427475,null,334.55295680572573,337.75969922183441,350.76570371606402,364.4402603456698,378.72581632548429,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T80:W80)","v":1211.0467419093893},null,{"$f":"+F80","v":334.84699999999998},334.84699999999998,338.05374241610866,351.06256288534547,364.74854310579877,379.04611731883858,null,{"$f":"Z80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"AA80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"AB80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"AC80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"AD80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"AE80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI80:AL80,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"AA80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"AB80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"AC80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"AD80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"AE80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$G$4:$G$13))","v":0},{"$f":"Z80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},{"$f":"AA80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},{"$f":"AB80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},{"$f":"AC80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},{"$f":"AD80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},{"$f":"AE80*IF($C80=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B80,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG80*IF($D80=\"BT\",Balance!D$98,IF($D80=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH80*IF($D80=\"BT\",Balance!E$98,IF($D80=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI80*IF($D80=\"BT\",Balance!F$98,IF($D80=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ80*IF($D80=\"BT\",Balance!G$98,IF($D80=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK80*IF($D80=\"BT\",Balance!H$98,IF($D80=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL80*IF($D80=\"BT\",Balance!I$98,IF($D80=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC80:BF80,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN80*IF($D80=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO80*IF($D80=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP80*IF($D80=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ80*IF($D80=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR80*IF($D80=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS80*IF($D80=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ80:BM80,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT80*IF($D80=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU80*IF($D80=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV80*IF($D80=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW80*IF($D80=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX80*IF($D80=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY80*IF($D80=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ80:BT80,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A163","v":"BTD_1 (0-10,000)"},{"$f":"+PremisaCosto!C163","v":0},{"$f":"+PremisaCosto!F163","v":0},{"$f":"+PremisaCosto!B163","v":0},null,125.10299999999999,125.10299999999999,126.30040337826627,131.15926817685863,136.27111177916541,141.61134150793566,null,0.10985819115383547,0.10985819115383547,0.11090968127971433,0.11517645424146908,0.11966537850076524,null,124.99314180884616,126.19054518711243,131.04835849557892,136.15593532492395,141.49167612943489,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T81:W81)","v":452.45310220655557},null,125.10299999999999,{"$f":"+G81","v":125.10299999999999},{"$f":"+H81","v":126.30040337826627},{"$f":"+I81","v":131.15926817685863},{"$f":"+J81","v":136.27111177916541},{"$f":"+K81","v":141.61134150793566},null,{"$f":"Z81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"AA81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"AB81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"AC81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"AD81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"AE81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI81:AL81,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"AA81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"AB81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"AC81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"AD81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"AE81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$G$4:$G$13))","v":0},{"$f":"Z81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},{"$f":"AA81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},{"$f":"AB81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},{"$f":"AC81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},{"$f":"AD81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},{"$f":"AE81*IF($C81=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B81,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG81*IF($D81=\"BT\",Balance!D$98,IF($D81=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH81*IF($D81=\"BT\",Balance!E$98,IF($D81=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI81*IF($D81=\"BT\",Balance!F$98,IF($D81=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ81*IF($D81=\"BT\",Balance!G$98,IF($D81=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK81*IF($D81=\"BT\",Balance!H$98,IF($D81=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL81*IF($D81=\"BT\",Balance!I$98,IF($D81=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC81:BF81,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN81*IF($D81=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO81*IF($D81=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP81*IF($D81=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ81*IF($D81=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR81*IF($D81=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS81*IF($D81=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ81:BM81,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT81*IF($D81=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU81*IF($D81=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV81*IF($D81=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW81*IF($D81=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX81*IF($D81=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY81*IF($D81=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ81:BT81,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A164","v":"BTD_1 Regular"},{"$f":"+PremisaCosto!C164","v":"BTD"},{"$f":"+PremisaCosto!F164","v":"Pp"},{"$f":"+PremisaCosto!B164","v":"BT"},null,123.675,123.675,124.85871015538847,129.66205917425171,134.71549508678387,139.99470444829086,null,0.10860420446312719,0.10860420446312719,0.10964366999569958,0.11386169222292727,0.11829932624019796,null,123.56639579553686,124.75010595092533,129.552415504256,134.60163339456093,139.87640512205067,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T82:W82)","v":447.28817857975503},null,123.675,123.675,124.85871015538847,129.66205917425171,134.71549508678387,139.99470444829086,null,{"$f":"Z82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":111.73555670665247},{"$f":"AA82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":111.73555670665247},{"$f":"AB82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":112.8049928351477},{"$f":"AC82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":117.14463202398164},{"$f":"AD82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":121.71021500330788},{"$f":"AE82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$F$4:$F$13))","v":126.47977552062305},{"$f":"+SUMPRODUCT(AI82:AL82,PremisaCosto!$F$84:$I$84)","v":404.4520222540076},{"$f":"Z82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":111.73555670665247},{"$f":"AA82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":111.73555670665247},{"$f":"AB82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":112.8049928351477},{"$f":"AC82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":117.14463202398164},{"$f":"AD82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":121.71021500330788},{"$f":"AE82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$G$4:$G$13))","v":126.47977552062305},{"$f":"Z82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":111.73555670665247},{"$f":"AA82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":111.73555670665247},{"$f":"AB82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":112.8049928351477},{"$f":"AC82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":117.14463202398164},{"$f":"AD82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":121.71021500330788},{"$f":"AE82*IF($C82=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B82,Parametros!$H$4:$H$13))","v":126.47977552062305},null,{"$f":"AG82*IF($D82=\"BT\",Balance!D$98,IF($D82=\"MT\",Balance!D$102,Balance!D$105))","v":132.18609595892269},{"$f":"AH82*IF($D82=\"BT\",Balance!E$98,IF($D82=\"MT\",Balance!E$102,Balance!E$105))","v":132.10654812219153},{"$f":"AI82*IF($D82=\"BT\",Balance!F$98,IF($D82=\"MT\",Balance!F$102,Balance!F$105))","v":120.52542688282279},{"$f":"AJ82*IF($D82=\"BT\",Balance!G$98,IF($D82=\"MT\",Balance!G$102,Balance!G$105))","v":130.5885217656998},{"$f":"AK82*IF($D82=\"BT\",Balance!H$98,IF($D82=\"MT\",Balance!H$102,Balance!H$105))","v":135.68394250864952},{"$f":"AL82*IF($D82=\"BT\",Balance!I$98,IF($D82=\"MT\",Balance!I$102,Balance!I$105))","v":141.00771085725523},{"$f":"+SUMPRODUCT(BC82:BF82,PremisaCosto!$F$84:$I$84)","v":445.86835448002955},{"$f":"+AN82*IF($D82=\"BT\",Balance!D$99,Balance!D$103)","v":130.92122333894085},{"$f":"+AO82*IF($D82=\"BT\",Balance!E$99,Balance!E$103)","v":130.84871478659034},{"$f":"+AP82*IF($D82=\"BT\",Balance!F$99,Balance!F$103)","v":120.0597940876726},{"$f":"+AQ82*IF($D82=\"BT\",Balance!G$99,Balance!G$103)","v":129.76892675188412},{"$f":"+AR82*IF($D82=\"BT\",Balance!H$99,Balance!H$103)","v":134.83203710722796},{"$f":"+AS82*IF($D82=\"BT\",Balance!I$99,Balance!I$103)","v":140.12200784056523},{"$f":"+SUMPRODUCT(BJ82:BM82,PremisaCosto!$F$84:$I$84)","v":443.34825443406999},{"$f":"+AT82*IF($D82=\"BT\",Balance!D$100,0)","v":123.6904267347997},{"$f":"+AU82*IF($D82=\"BT\",Balance!E$100,0)","v":123.6578282121465},{"$f":"+AV82*IF($D82=\"BT\",Balance!F$100,0)","v":117.38261072333067},{"$f":"+AW82*IF($D82=\"BT\",Balance!G$100,0)","v":125.06803061468753},{"$f":"+AX82*IF($D82=\"BT\",Balance!H$100,0)","v":129.9458324313629},{"$f":"+AY82*IF($D82=\"BT\",Balance!I$100,0)","v":135.04196640482579},{"$f":"+SUMPRODUCT(BQ82:BT82,PremisaCosto!$F$84:$I$84)","v":428.88769236961275}]
[{"$f":"+PremisaCosto!A165","v":"BTD_1 Agro"},{"$f":"+PremisaCosto!C165","v":"BTD"},{"$f":"+PremisaCosto!F165","v":"Pp"},{"$f":"+PremisaCosto!B165","v":"BT"},null,1.347,1.347,1.3599182750674039,1.4122888047605096,1.4673875047803051,1.524951084852644,null,1.1828571935462487E-3,1.1828571935462487E-3,1.1942012726789053E-3,1.240190031236676E-3,1.2885745105785185E-3,null,1.3458171428064538,1.3587354178738578,1.4110946034878307,1.4661473147490685,1.5236625103420653,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T83:W83)","v":4.8719800377708449},null,1.347,1.347,1.3599182750674039,1.4122888047605096,1.4673875047803051,1.524951084852644,null,{"$f":"Z83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":1.2169621579451051},{"$f":"AA83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":1.2169621579451051},{"$f":"AB83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":1.2286333174870179},{"$f":"AC83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":1.2759480560379086},{"$f":"AD83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":1.3257275904670551},{"$f":"AE83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$F$4:$F$13))","v":1.3777340482427638},{"$f":"+SUMPRODUCT(AI83:AL83,PremisaCosto!$F$84:$I$84)","v":4.4053972726680231},{"$f":"Z83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":1.2169621579451051},{"$f":"AA83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":1.2169621579451051},{"$f":"AB83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":1.2286333174870179},{"$f":"AC83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":1.2759480560379086},{"$f":"AD83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":1.3257275904670551},{"$f":"AE83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$G$4:$G$13))","v":1.3777340482427638},{"$f":"Z83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":1.2169621579451051},{"$f":"AA83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":1.2169621579451051},{"$f":"AB83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":1.2286333174870179},{"$f":"AC83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":1.2759480560379086},{"$f":"AD83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":1.3257275904670551},{"$f":"AE83*IF($C83=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B83,Parametros!$H$4:$H$13))","v":1.3777340482427638},null,{"$f":"AG83*IF($D83=\"BT\",Balance!D$98,IF($D83=\"MT\",Balance!D$102,Balance!D$105))","v":1.4396981706623719},{"$f":"AH83*IF($D83=\"BT\",Balance!E$98,IF($D83=\"MT\",Balance!E$102,Balance!E$105))","v":1.4388317794266583},{"$f":"AI83*IF($D83=\"BT\",Balance!F$98,IF($D83=\"MT\",Balance!F$102,Balance!F$105))","v":1.3127216389170535},{"$f":"AJ83*IF($D83=\"BT\",Balance!G$98,IF($D83=\"MT\",Balance!G$102,Balance!G$105))","v":1.4223799043023819},{"$f":"AK83*IF($D83=\"BT\",Balance!H$98,IF($D83=\"MT\",Balance!H$102,Balance!H$105))","v":1.4779363109511681},{"$f":"AL83*IF($D83=\"BT\",Balance!I$98,IF($D83=\"MT\",Balance!I$102,Balance!I$105))","v":1.5359856823997498},{"$f":"+SUMPRODUCT(BC83:BF83,PremisaCosto!$F$84:$I$84)","v":4.8565178401961848},{"$f":"+AN83*IF($D83=\"BT\",Balance!D$99,Balance!D$103)","v":1.4259218745708779},{"$f":"+AO83*IF($D83=\"BT\",Balance!E$99,Balance!E$103)","v":1.4251321513445496},{"$f":"+AP83*IF($D83=\"BT\",Balance!F$99,Balance!F$103)","v":1.3076501261102385},{"$f":"+AQ83*IF($D83=\"BT\",Balance!G$99,Balance!G$103)","v":1.4134528143747584},{"$f":"+AR83*IF($D83=\"BT\",Balance!H$99,Balance!H$103)","v":1.4686569378508758},{"$f":"+AS83*IF($D83=\"BT\",Balance!I$99,Balance!I$103)","v":1.5263377904921129},{"$f":"+SUMPRODUCT(BJ83:BM83,PremisaCosto!$F$84:$I$84)","v":4.8290680628270879},{"$f":"+AT83*IF($D83=\"BT\",Balance!D$100,0)","v":1.3471680195009113},{"$f":"+AU83*IF($D83=\"BT\",Balance!E$100,0)","v":1.3468129743421171},{"$f":"+AV83*IF($D83=\"BT\",Balance!F$100,0)","v":1.2784911625237649},{"$f":"+AW83*IF($D83=\"BT\",Balance!G$100,0)","v":1.3622503035617646},{"$f":"+AX83*IF($D83=\"BT\",Balance!H$100,0)","v":1.4154339906127384},{"$f":"+AY83*IF($D83=\"BT\",Balance!I$100,0)","v":1.4710013066654077},{"$f":"+SUMPRODUCT(BQ83:BT83,PremisaCosto!$F$84:$I$84)","v":4.6715587610609353}]
[{"$f":"+PremisaCosto!A166","v":"BTD_1 Jub. 1"},{"$f":"+PremisaCosto!C166","v":"BTD"},{"$f":"+PremisaCosto!F166","v":"Pp"},{"$f":"+PremisaCosto!B166","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T84:W84)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":0},{"$f":"AA84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":0},{"$f":"AB84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":0},{"$f":"AC84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":0},{"$f":"AD84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":0},{"$f":"AE84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI84:AL84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":0},{"$f":"AA84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":0},{"$f":"AB84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":0},{"$f":"AC84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":0},{"$f":"AD84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":0},{"$f":"AE84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$G$4:$G$13))","v":0},{"$f":"Z84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":0},{"$f":"AA84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":0},{"$f":"AB84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":0},{"$f":"AC84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":0},{"$f":"AD84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":0},{"$f":"AE84*IF($C84=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B84,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG84*IF($D84=\"BT\",Balance!D$98,IF($D84=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH84*IF($D84=\"BT\",Balance!E$98,IF($D84=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI84*IF($D84=\"BT\",Balance!F$98,IF($D84=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ84*IF($D84=\"BT\",Balance!G$98,IF($D84=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK84*IF($D84=\"BT\",Balance!H$98,IF($D84=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL84*IF($D84=\"BT\",Balance!I$98,IF($D84=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC84:BF84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN84*IF($D84=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO84*IF($D84=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP84*IF($D84=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ84*IF($D84=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR84*IF($D84=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS84*IF($D84=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ84:BM84,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT84*IF($D84=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU84*IF($D84=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV84*IF($D84=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW84*IF($D84=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX84*IF($D84=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY84*IF($D84=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ84:BT84,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A167","v":"BTD_1 Jub. 2"},{"$f":"+PremisaCosto!C167","v":"BTD"},{"$f":"+PremisaCosto!F167","v":"Pp"},{"$f":"+PremisaCosto!B167","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T85:W85)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0},{"$f":"AA85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0},{"$f":"AB85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0},{"$f":"AC85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0},{"$f":"AD85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0},{"$f":"AE85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI85:AL85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0},{"$f":"AA85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0},{"$f":"AB85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0},{"$f":"AC85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0},{"$f":"AD85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0},{"$f":"AE85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$G$4:$G$13))","v":0},{"$f":"Z85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0},{"$f":"AA85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0},{"$f":"AB85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0},{"$f":"AC85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0},{"$f":"AD85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0},{"$f":"AE85*IF($C85=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B85,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG85*IF($D85=\"BT\",Balance!D$98,IF($D85=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH85*IF($D85=\"BT\",Balance!E$98,IF($D85=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI85*IF($D85=\"BT\",Balance!F$98,IF($D85=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ85*IF($D85=\"BT\",Balance!G$98,IF($D85=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK85*IF($D85=\"BT\",Balance!H$98,IF($D85=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL85*IF($D85=\"BT\",Balance!I$98,IF($D85=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC85:BF85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN85*IF($D85=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO85*IF($D85=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP85*IF($D85=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ85*IF($D85=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR85*IF($D85=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS85*IF($D85=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ85:BM85,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT85*IF($D85=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU85*IF($D85=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV85*IF($D85=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW85*IF($D85=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX85*IF($D85=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY85*IF($D85=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ85:BT85,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A168","v":"BTD_1 Político"},{"$f":"+PremisaCosto!C168","v":"BTD"},{"$f":"+PremisaCosto!F168","v":"Pp"},{"$f":"+PremisaCosto!B168","v":"BT"},null,2.1000000000000001E-2,2.1000000000000001E-2,2.1201398497710085E-2,2.2017865553059172E-2,2.2876865330650639E-2,2.3774293082335207E-2,null,1.8440980745709898E-5,1.8440980745709898E-5,1.8617837213256873E-5,1.9334811177409208E-5,2.0089134908796506E-5,null,2.0981559019254293E-2,2.1182957516964376E-2,2.1999247715845917E-2,2.2857530519473229E-2,2.375420394742641E-2,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T86:W86)","v":7.5955145355002029E-2},null,2.1000000000000001E-2,2.1000000000000001E-2,2.1201398497710085E-2,2.2017865553059172E-2,2.2876865330650639E-2,2.3774293082335207E-2,null,{"$f":"Z86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":1.8972683976872465E-2},{"$f":"AA86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":1.8972683976872465E-2},{"$f":"AB86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":1.9154639693561525E-2},{"$f":"AC86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":1.9892285951593234E-2},{"$f":"AD86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":2.0668358871424024E-2},{"$f":"AE86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$F$4:$F$13))","v":2.1479149972604333E-2},{"$f":"+SUMPRODUCT(AI86:AL86,PremisaCosto!$F$84:$I$84)","v":6.8681026522664057E-2},{"$f":"Z86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":1.8972683976872465E-2},{"$f":"AA86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":1.8972683976872465E-2},{"$f":"AB86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":1.9154639693561525E-2},{"$f":"AC86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":1.9892285951593234E-2},{"$f":"AD86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":2.0668358871424024E-2},{"$f":"AE86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$G$4:$G$13))","v":2.1479149972604333E-2},{"$f":"Z86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":1.8972683976872465E-2},{"$f":"AA86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":1.8972683976872465E-2},{"$f":"AB86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":1.9154639693561525E-2},{"$f":"AC86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":1.9892285951593234E-2},{"$f":"AD86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":2.0668358871424024E-2},{"$f":"AE86*IF($C86=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B86,Parametros!$H$4:$H$13))","v":2.1479149972604333E-2},null,{"$f":"AG86*IF($D86=\"BT\",Balance!D$98,IF($D86=\"MT\",Balance!D$102,Balance!D$105))","v":2.2445183061551459E-2},{"$f":"AH86*IF($D86=\"BT\",Balance!E$98,IF($D86=\"MT\",Balance!E$102,Balance!E$105))","v":2.2431675848522514E-2},{"$f":"AI86*IF($D86=\"BT\",Balance!F$98,IF($D86=\"MT\",Balance!F$102,Balance!F$105))","v":2.046559347977589E-2},{"$f":"AJ86*IF($D86=\"BT\",Balance!G$98,IF($D86=\"MT\",Balance!G$102,Balance!G$105))","v":2.2175187817631795E-2},{"$f":"AK86*IF($D86=\"BT\",Balance!H$98,IF($D86=\"MT\",Balance!H$102,Balance!H$105))","v":2.3041323333314427E-2},{"$f":"AL86*IF($D86=\"BT\",Balance!I$98,IF($D86=\"MT\",Balance!I$102,Balance!I$105))","v":2.394632466992928E-2},{"$f":"+SUMPRODUCT(BC86:BF86,PremisaCosto!$F$84:$I$84)","v":7.5714086595486174E-2},{"$f":"+AN86*IF($D86=\"BT\",Balance!D$99,Balance!D$103)","v":2.2230407844089414E-2},{"$f":"+AO86*IF($D86=\"BT\",Balance!E$99,Balance!E$103)","v":2.221809590069454E-2},{"$f":"+AP86*IF($D86=\"BT\",Balance!F$99,Balance!F$103)","v":2.0386527578556055E-2},{"$f":"+AQ86*IF($D86=\"BT\",Balance!G$99,Balance!G$103)","v":2.2036012696265726E-2},{"$f":"+AR86*IF($D86=\"BT\",Balance!H$99,Balance!H$103)","v":2.28966560466729E-2},{"$f":"+AS86*IF($D86=\"BT\",Balance!I$99,Balance!I$103)","v":2.3795912101213342E-2},{"$f":"+SUMPRODUCT(BJ86:BM86,PremisaCosto!$F$84:$I$84)","v":7.5286139064119434E-2},{"$f":"+AT86*IF($D86=\"BT\",Balance!D$100,0)","v":2.1002619457697953E-2},{"$f":"+AU86*IF($D86=\"BT\",Balance!E$100,0)","v":2.0997084232505171E-2},{"$f":"+AV86*IF($D86=\"BT\",Balance!F$100,0)","v":1.9931933491461815E-2},{"$f":"+AW86*IF($D86=\"BT\",Balance!G$100,0)","v":2.1237755289381634E-2},{"$f":"+AX86*IF($D86=\"BT\",Balance!H$100,0)","v":2.2066899630933563E-2},{"$f":"+AY86*IF($D86=\"BT\",Balance!I$100,0)","v":2.2933205226409473E-2},{"$f":"+SUMPRODUCT(BQ86:BT86,PremisaCosto!$F$84:$I$84)","v":7.2830537477564697E-2}]
[{"$f":"+PremisaCosto!A169","v":"BTD_1 x1"},{"$f":"+PremisaCosto!C169","v":"BTD"},{"$f":"+PremisaCosto!F169","v":"Pp"},{"$f":"+PremisaCosto!B169","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T87:W87)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"AA87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"AB87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"AC87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"AD87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"AE87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI87:AL87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"AA87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"AB87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"AC87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"AD87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"AE87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$G$4:$G$13))","v":0},{"$f":"Z87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},{"$f":"AA87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},{"$f":"AB87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},{"$f":"AC87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},{"$f":"AD87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},{"$f":"AE87*IF($C87=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B87,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG87*IF($D87=\"BT\",Balance!D$98,IF($D87=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH87*IF($D87=\"BT\",Balance!E$98,IF($D87=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI87*IF($D87=\"BT\",Balance!F$98,IF($D87=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ87*IF($D87=\"BT\",Balance!G$98,IF($D87=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK87*IF($D87=\"BT\",Balance!H$98,IF($D87=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL87*IF($D87=\"BT\",Balance!I$98,IF($D87=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC87:BF87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN87*IF($D87=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO87*IF($D87=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP87*IF($D87=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ87*IF($D87=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR87*IF($D87=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS87*IF($D87=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ87:BM87,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT87*IF($D87=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU87*IF($D87=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV87*IF($D87=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW87*IF($D87=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX87*IF($D87=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY87*IF($D87=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ87:BT87,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A170","v":"BTD_1 x2"},{"$f":"+PremisaCosto!C170","v":"BTD"},{"$f":"+PremisaCosto!F170","v":"Pp"},{"$f":"+PremisaCosto!B170","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T88:W88)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"AA88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"AB88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"AC88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"AD88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"AE88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI88:AL88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"AA88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"AB88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"AC88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"AD88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"AE88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$G$4:$G$13))","v":0},{"$f":"Z88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},{"$f":"AA88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},{"$f":"AB88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},{"$f":"AC88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},{"$f":"AD88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},{"$f":"AE88*IF($C88=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B88,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG88*IF($D88=\"BT\",Balance!D$98,IF($D88=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH88*IF($D88=\"BT\",Balance!E$98,IF($D88=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI88*IF($D88=\"BT\",Balance!F$98,IF($D88=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ88*IF($D88=\"BT\",Balance!G$98,IF($D88=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK88*IF($D88=\"BT\",Balance!H$98,IF($D88=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL88*IF($D88=\"BT\",Balance!I$98,IF($D88=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC88:BF88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN88*IF($D88=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO88*IF($D88=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP88*IF($D88=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ88*IF($D88=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR88*IF($D88=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS88*IF($D88=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ88:BM88,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT88*IF($D88=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU88*IF($D88=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV88*IF($D88=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW88*IF($D88=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX88*IF($D88=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY88*IF($D88=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ88:BT88,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A171","v":"BTD_1 Discap."},{"$f":"+PremisaCosto!C171","v":"BTD"},{"$f":"+PremisaCosto!F171","v":"Pp"},{"$f":"+PremisaCosto!B171","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T89:W89)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"AA89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"AB89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"AC89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"AD89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"AE89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI89:AL89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"AA89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"AB89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"AC89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"AD89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"AE89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$G$4:$G$13))","v":0},{"$f":"Z89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},{"$f":"AA89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},{"$f":"AB89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},{"$f":"AC89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},{"$f":"AD89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},{"$f":"AE89*IF($C89=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B89,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG89*IF($D89=\"BT\",Balance!D$98,IF($D89=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH89*IF($D89=\"BT\",Balance!E$98,IF($D89=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI89*IF($D89=\"BT\",Balance!F$98,IF($D89=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ89*IF($D89=\"BT\",Balance!G$98,IF($D89=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK89*IF($D89=\"BT\",Balance!H$98,IF($D89=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL89*IF($D89=\"BT\",Balance!I$98,IF($D89=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC89:BF89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN89*IF($D89=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO89*IF($D89=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP89*IF($D89=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ89*IF($D89=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR89*IF($D89=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS89*IF($D89=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ89:BM89,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT89*IF($D89=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU89*IF($D89=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV89*IF($D89=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW89*IF($D89=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX89*IF($D89=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY89*IF($D89=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ89:BT89,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A172","v":"BTD_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C172","v":"BTD"},{"$f":"+PremisaCosto!F172","v":"Pp"},{"$f":"+PremisaCosto!B172","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T90:W90)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"AA90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"AB90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"AC90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"AD90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"AE90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI90:AL90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"AA90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"AB90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"AC90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"AD90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"AE90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$G$4:$G$13))","v":0},{"$f":"Z90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},{"$f":"AA90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},{"$f":"AB90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},{"$f":"AC90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},{"$f":"AD90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},{"$f":"AE90*IF($C90=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B90,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG90*IF($D90=\"BT\",Balance!D$98,IF($D90=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH90*IF($D90=\"BT\",Balance!E$98,IF($D90=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI90*IF($D90=\"BT\",Balance!F$98,IF($D90=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ90*IF($D90=\"BT\",Balance!G$98,IF($D90=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK90*IF($D90=\"BT\",Balance!H$98,IF($D90=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL90*IF($D90=\"BT\",Balance!I$98,IF($D90=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC90:BF90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN90*IF($D90=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO90*IF($D90=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP90*IF($D90=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ90*IF($D90=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR90*IF($D90=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS90*IF($D90=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ90:BM90,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT90*IF($D90=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU90*IF($D90=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV90*IF($D90=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW90*IF($D90=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX90*IF($D90=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY90*IF($D90=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ90:BT90,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A173","v":"BTD_1 Cruz Roja"},{"$f":"+PremisaCosto!C173","v":"BTD"},{"$f":"+PremisaCosto!F173","v":"Pp"},{"$f":"+PremisaCosto!B173","v":"BT"},null,0.06,0.06,6.0575424279171654E-2,6.290818729445477E-2,6.5362472373287531E-2,6.792655166381488E-2,null,5.2688516416313982E-5,5.2688516416313982E-5,5.3193820609305338E-5,5.5242317649740581E-5,5.739752831084715E-5,null,5.9947311483583683E-2,6.0522735762755339E-2,6.2854993473845461E-2,6.5307230055637794E-2,6.786915413550404E-2,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T91:W91)","v":0.21701470101429154},null,0.06,0.06,6.0575424279171654E-2,6.290818729445477E-2,6.5362472373287531E-2,6.792655166381488E-2,null,{"$f":"Z91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":5.4207668505349894E-2},{"$f":"AA91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":5.4207668505349894E-2},{"$f":"AB91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":5.4727541981604344E-2},{"$f":"AC91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":5.6835102718837807E-2},{"$f":"AD91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":5.9052453918354349E-2},{"$f":"AE91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$F$4:$F$13))","v":6.1368999921726675E-2},{"$f":"+SUMPRODUCT(AI91:AL91,PremisaCosto!$F$84:$I$84)","v":0.19623150435046874},{"$f":"Z91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":5.4207668505349894E-2},{"$f":"AA91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":5.4207668505349894E-2},{"$f":"AB91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":5.4727541981604344E-2},{"$f":"AC91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":5.6835102718837807E-2},{"$f":"AD91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":5.9052453918354349E-2},{"$f":"AE91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$G$4:$G$13))","v":6.1368999921726675E-2},{"$f":"Z91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":5.4207668505349894E-2},{"$f":"AA91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":5.4207668505349894E-2},{"$f":"AB91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":5.4727541981604344E-2},{"$f":"AC91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":5.6835102718837807E-2},{"$f":"AD91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":5.9052453918354349E-2},{"$f":"AE91*IF($C91=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B91,Parametros!$H$4:$H$13))","v":6.1368999921726675E-2},null,{"$f":"AG91*IF($D91=\"BT\",Balance!D$98,IF($D91=\"MT\",Balance!D$102,Balance!D$105))","v":6.4129094461575595E-2},{"$f":"AH91*IF($D91=\"BT\",Balance!E$98,IF($D91=\"MT\",Balance!E$102,Balance!E$105))","v":6.4090502424350035E-2},{"$f":"AI91*IF($D91=\"BT\",Balance!F$98,IF($D91=\"MT\",Balance!F$102,Balance!F$105))","v":5.8473124227931099E-2},{"$f":"AJ91*IF($D91=\"BT\",Balance!G$98,IF($D91=\"MT\",Balance!G$102,Balance!G$105))","v":6.3357679478947979E-2},{"$f":"AK91*IF($D91=\"BT\",Balance!H$98,IF($D91=\"MT\",Balance!H$102,Balance!H$105))","v":6.5832352380898351E-2},{"$f":"AL91*IF($D91=\"BT\",Balance!I$98,IF($D91=\"MT\",Balance!I$102,Balance!I$105))","v":6.8418070485512239E-2},{"$f":"+SUMPRODUCT(BC91:BF91,PremisaCosto!$F$84:$I$84)","v":0.21632596170138907},{"$f":"+AN91*IF($D91=\"BT\",Balance!D$99,Balance!D$103)","v":6.3515450983112606E-2},{"$f":"+AO91*IF($D91=\"BT\",Balance!E$99,Balance!E$103)","v":6.3480274001984388E-2},{"$f":"+AP91*IF($D91=\"BT\",Balance!F$99,Balance!F$103)","v":5.8247221653017288E-2},{"$f":"+AQ91*IF($D91=\"BT\",Balance!G$99,Balance!G$103)","v":6.2960036275044928E-2},{"$f":"+AR91*IF($D91=\"BT\",Balance!H$99,Balance!H$103)","v":6.5419017276208274E-2},{"$f":"+AS91*IF($D91=\"BT\",Balance!I$99,Balance!I$103)","v":6.798832028918099E-2},{"$f":"+SUMPRODUCT(BJ91:BM91,PremisaCosto!$F$84:$I$84)","v":0.21510325446891262},{"$f":"+AT91*IF($D91=\"BT\",Balance!D$100,0)","v":6.0007484164851278E-2},{"$f":"+AU91*IF($D91=\"BT\",Balance!E$100,0)","v":5.9991669235729045E-2},{"$f":"+AV91*IF($D91=\"BT\",Balance!F$100,0)","v":5.6948381404176594E-2},{"$f":"+AW91*IF($D91=\"BT\",Balance!G$100,0)","v":6.0679300826804665E-2},{"$f":"+AX91*IF($D91=\"BT\",Balance!H$100,0)","v":6.3048284659810175E-2},{"$f":"+AY91*IF($D91=\"BT\",Balance!I$100,0)","v":6.5523443504027071E-2},{"$f":"+SUMPRODUCT(BQ91:BT91,PremisaCosto!$F$84:$I$84)","v":0.20808724993589911}]
[{"$f":"+PremisaCosto!A174","v":"BTD_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C174","v":0},{"$f":"+PremisaCosto!F174","v":0},{"$f":"+PremisaCosto!B174","v":0},null,107.30499999999999,107.30499999999999,108.33278477297587,112.50190194365783,116.88802157538153,121.47015650173726,null,9.422902090087619E-2,9.422902090087619E-2,9.5131561815599147E-2,9.8792638457082693E-2,0.1026442740607492,null,107.21077097909911,108.23855575207499,112.40677038184222,116.78922893692445,121.36751222767651,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T92:W92)","v":388.09380735070539},null,107.30499999999999,107.30499999999999,108.33278477297587,112.50190194365783,116.88802157538153,121.47015650173726,null,{"$f":"Z92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"AA92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"AB92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"AC92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"AD92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"AE92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI92:AL92,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"AA92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"AB92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"AC92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"AD92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"AE92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$G$4:$G$13))","v":0},{"$f":"Z92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},{"$f":"AA92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},{"$f":"AB92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},{"$f":"AC92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},{"$f":"AD92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},{"$f":"AE92*IF($C92=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B92,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG92*IF($D92=\"BT\",Balance!D$98,IF($D92=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH92*IF($D92=\"BT\",Balance!E$98,IF($D92=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI92*IF($D92=\"BT\",Balance!F$98,IF($D92=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ92*IF($D92=\"BT\",Balance!G$98,IF($D92=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK92*IF($D92=\"BT\",Balance!H$98,IF($D92=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL92*IF($D92=\"BT\",Balance!I$98,IF($D92=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC92:BF92,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN92*IF($D92=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO92*IF($D92=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP92*IF($D92=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ92*IF($D92=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR92*IF($D92=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS92*IF($D92=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ92:BM92,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT92*IF($D92=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU92*IF($D92=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV92*IF($D92=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW92*IF($D92=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX92*IF($D92=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY92*IF($D92=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ92:BT92,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A175","v":"BTD_2 Regular"},{"$f":"+PremisaCosto!C175","v":"BTD"},{"$f":"+PremisaCosto!F175","v":"Pp"},{"$f":"+PremisaCosto!B175","v":"BT"},null,106.574,106.574,107.59477467439646,111.7354720672264,116.09169149954967,120.64258869406251,null,9.3587099142537433E-2,9.3587099142537433E-2,9.4483484195692372E-2,9.8119604238310829E-2,0.10194498322286134,null,106.48041290085746,107.50118757525392,111.6409885830307,115.99357189531136,120.54064371083965,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T93:W93)","v":385.44985192045999},null,106.574,106.574,107.59477467439646,111.7354720672264,116.09169149954967,120.64258869406251,null,{"$f":"Z93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":96.285467721486},{"$f":"AA93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":96.285467721486},{"$f":"AB93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":97.207697974291662},{"$f":"AC93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":100.94865716848319},{"$f":"AD93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":104.88433215054891},{"$f":"AE93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$F$4:$F$13))","v":108.9958909259169},{"$f":"+SUMPRODUCT(AI93:AL93,PremisaCosto!$F$84:$I$84)","v":348.53586131592533},{"$f":"Z93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":96.285467721486},{"$f":"AA93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":96.285467721486},{"$f":"AB93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":97.207697974291662},{"$f":"AC93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":100.94865716848319},{"$f":"AD93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":104.88433215054891},{"$f":"AE93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$G$4:$G$13))","v":108.9958909259169},{"$f":"Z93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":96.285467721486},{"$f":"AA93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":96.285467721486},{"$f":"AB93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":97.207697974291662},{"$f":"AC93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":100.94865716848319},{"$f":"AD93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":104.88433215054891},{"$f":"AE93*IF($C93=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B93,Parametros!$H$4:$H$13))","v":108.9958909259169},null,{"$f":"AG93*IF($D93=\"BT\",Balance!D$98,IF($D93=\"MT\",Balance!D$102,Balance!D$105))","v":113.90823521913262},{"$f":"AH93*IF($D93=\"BT\",Balance!E$98,IF($D93=\"MT\",Balance!E$102,Balance!E$105))","v":113.83968675621135},{"$f":"AI93*IF($D93=\"BT\",Balance!F$98,IF($D93=\"MT\",Balance!F$102,Balance!F$105))","v":103.86064481888383},{"$f":"AJ93*IF($D93=\"BT\",Balance!G$98,IF($D93=\"MT\",Balance!G$102,Balance!G$105))","v":112.53384543617744},{"$f":"AK93*IF($D93=\"BT\",Balance!H$98,IF($D93=\"MT\",Balance!H$102,Balance!H$105))","v":116.92625547647255},{"$f":"AL93*IF($D93=\"BT\",Balance!I$98,IF($D93=\"MT\",Balance!I$102,Balance!I$105))","v":121.51556253991451},{"$f":"+SUMPRODUCT(BC93:BF93,PremisaCosto!$F$84:$I$84)","v":384.22639812148822},{"$f":"+AN93*IF($D93=\"BT\",Balance!D$99,Balance!D$103)","v":112.81826121790405},{"$f":"+AO93*IF($D93=\"BT\",Balance!E$99,Balance!E$103)","v":112.75577869145809},{"$f":"+AP93*IF($D93=\"BT\",Balance!F$99,Balance!F$103)","v":103.45939403219187},{"$f":"+AQ93*IF($D93=\"BT\",Balance!G$99,Balance!G$103)","v":111.8275645367698},{"$f":"+AR93*IF($D93=\"BT\",Balance!H$99,Balance!H$103)","v":116.19212211649847},{"$f":"+AS93*IF($D93=\"BT\",Balance!I$99,Balance!I$103)","v":120.75229434938743},{"$f":"+SUMPRODUCT(BJ93:BM93,PremisaCosto!$F$84:$I$84)","v":382.05470105808416},{"$f":"+AT93*IF($D93=\"BT\",Balance!D$100,0)","v":106.58729362308101},{"$f":"+AU93*IF($D93=\"BT\",Balance!E$100,0)","v":106.55920261880979},{"$f":"+AV93*IF($D93=\"BT\",Balance!F$100,0)","v":101.15237884286363},{"$f":"+AW93*IF($D93=\"BT\",Balance!G$100,0)","v":107.77659656376565},{"$f":"+AX93*IF($D93=\"BT\",Balance!H$100,0)","v":111.98141298115543},{"$f":"+AY93*IF($D93=\"BT\",Balance!I$100,0)","v":116.37449054676516},{"$f":"+SUMPRODUCT(BQ93:BT93,PremisaCosto!$F$84:$I$84)","v":369.59330694155653}]
[{"$f":"+PremisaCosto!A176","v":"BTD_2 Agro"},{"$f":"+PremisaCosto!C176","v":"BTD"},{"$f":"+PremisaCosto!F176","v":"Pp"},{"$f":"+PremisaCosto!B176","v":"BT"},null,0.59299999999999997,0.59299999999999997,0.59868710995914654,0.62174258442686126,0.64599910195599186,0.67134075227737045,null,5.207381705812365E-4,5.207381705812365E-4,5.2573226035530112E-4,5.4597823943826926E-4,5.6727890480553946E-4,null,0.59247926182941868,0.59816637178856524,0.62121685216650591,0.64545312371655361,0.67077347337256488,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T94:W94)","v":2.1448286283579145},null,0.59299999999999997,0.59299999999999997,0.59868710995914654,0.62174258442686126,0.64599910195599186,0.67134075227737045,null,{"$f":"Z94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":0.53575245706120811},{"$f":"AA94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":0.53575245706120811},{"$f":"AB94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":0.54089053991818958},{"$f":"AC94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":0.56172026520451357},{"$f":"AD94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":0.58363508622640226},{"$f":"AE94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$F$4:$F$13))","v":0.60653028255973196},{"$f":"+SUMPRODUCT(AI94:AL94,PremisaCosto!$F$84:$I$84)","v":1.9394213679971326},{"$f":"Z94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":0.53575245706120811},{"$f":"AA94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":0.53575245706120811},{"$f":"AB94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":0.54089053991818958},{"$f":"AC94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":0.56172026520451357},{"$f":"AD94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":0.58363508622640226},{"$f":"AE94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$G$4:$G$13))","v":0.60653028255973196},{"$f":"Z94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":0.53575245706120811},{"$f":"AA94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":0.53575245706120811},{"$f":"AB94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":0.54089053991818958},{"$f":"AC94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":0.56172026520451357},{"$f":"AD94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":0.58363508622640226},{"$f":"AE94*IF($C94=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B94,Parametros!$H$4:$H$13))","v":0.60653028255973196},null,{"$f":"AG94*IF($D94=\"BT\",Balance!D$98,IF($D94=\"MT\",Balance!D$102,Balance!D$105))","v":0.63380921692857206},{"$f":"AH94*IF($D94=\"BT\",Balance!E$98,IF($D94=\"MT\",Balance!E$102,Balance!E$105))","v":0.63342779896065948},{"$f":"AI94*IF($D94=\"BT\",Balance!F$98,IF($D94=\"MT\",Balance!F$102,Balance!F$105))","v":0.57790937778605234},{"$f":"AJ94*IF($D94=\"BT\",Balance!G$98,IF($D94=\"MT\",Balance!G$102,Balance!G$105))","v":0.62618506551693576},{"$f":"AK94*IF($D94=\"BT\",Balance!H$98,IF($D94=\"MT\",Balance!H$102,Balance!H$105))","v":0.65064308269787885},{"$f":"AL94*IF($D94=\"BT\",Balance!I$98,IF($D94=\"MT\",Balance!I$102,Balance!I$105))","v":0.67619859663181259},{"$f":"+SUMPRODUCT(BC94:BF94,PremisaCosto!$F$84:$I$84)","v":2.1380215881487281},{"$f":"+AN94*IF($D94=\"BT\",Balance!D$99,Balance!D$103)","v":0.62774437388309623},{"$f":"+AO94*IF($D94=\"BT\",Balance!E$99,Balance!E$103)","v":0.62739670805294578},{"$f":"+AP94*IF($D94=\"BT\",Balance!F$99,Balance!F$103)","v":0.5756767073373209},{"$f":"+AQ94*IF($D94=\"BT\",Balance!G$99,Balance!G$103)","v":0.62225502518502729},{"$f":"+AR94*IF($D94=\"BT\",Balance!H$99,Balance!H$103)","v":0.64655795407985861},{"$f":"+AS94*IF($D94=\"BT\",Balance!I$99,Balance!I$103)","v":0.6719512321914054},{"$f":"+SUMPRODUCT(BJ94:BM94,PremisaCosto!$F$84:$I$84)","v":2.1259371650010865},{"$f":"+AT94*IF($D94=\"BT\",Balance!D$100,0)","v":0.59307396849594685},{"$f":"+AU94*IF($D94=\"BT\",Balance!E$100,0)","v":0.59291766427978876},{"$f":"+AV94*IF($D94=\"BT\",Balance!F$100,0)","v":0.56283983621127864},{"$f":"+AW94*IF($D94=\"BT\",Balance!G$100,0)","v":0.59971375650491932},{"$f":"+AX94*IF($D94=\"BT\",Balance!H$100,0)","v":0.62312721338779065},{"$f":"+AY94*IF($D94=\"BT\",Balance!I$100,0)","v":0.64759003329813425},{"$f":"+SUMPRODUCT(BQ94:BT94,PremisaCosto!$F$84:$I$84)","v":2.0565956535331367}]
[{"$f":"+PremisaCosto!A177","v":"BTD_2 Jub. 1"},{"$f":"+PremisaCosto!C177","v":"BTD"},{"$f":"+PremisaCosto!F177","v":"Pp"},{"$f":"+PremisaCosto!B177","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T95:W95)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"AA95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"AB95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"AC95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"AD95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"AE95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI95:AL95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"AA95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"AB95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"AC95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"AD95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"AE95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$G$4:$G$13))","v":0},{"$f":"Z95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},{"$f":"AA95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},{"$f":"AB95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},{"$f":"AC95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},{"$f":"AD95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},{"$f":"AE95*IF($C95=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B95,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG95*IF($D95=\"BT\",Balance!D$98,IF($D95=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH95*IF($D95=\"BT\",Balance!E$98,IF($D95=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI95*IF($D95=\"BT\",Balance!F$98,IF($D95=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ95*IF($D95=\"BT\",Balance!G$98,IF($D95=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK95*IF($D95=\"BT\",Balance!H$98,IF($D95=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL95*IF($D95=\"BT\",Balance!I$98,IF($D95=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC95:BF95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN95*IF($D95=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO95*IF($D95=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP95*IF($D95=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ95*IF($D95=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR95*IF($D95=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS95*IF($D95=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ95:BM95,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT95*IF($D95=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU95*IF($D95=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV95*IF($D95=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW95*IF($D95=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX95*IF($D95=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY95*IF($D95=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ95:BT95,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A178","v":"BTD_2 Jub. 2"},{"$f":"+PremisaCosto!C178","v":"BTD"},{"$f":"+PremisaCosto!F178","v":"Pp"},{"$f":"+PremisaCosto!B178","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T96:W96)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0},{"$f":"AA96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0},{"$f":"AB96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0},{"$f":"AC96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0},{"$f":"AD96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0},{"$f":"AE96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI96:AL96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0},{"$f":"AA96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0},{"$f":"AB96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0},{"$f":"AC96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0},{"$f":"AD96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0},{"$f":"AE96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$G$4:$G$13))","v":0},{"$f":"Z96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0},{"$f":"AA96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0},{"$f":"AB96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0},{"$f":"AC96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0},{"$f":"AD96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0},{"$f":"AE96*IF($C96=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B96,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG96*IF($D96=\"BT\",Balance!D$98,IF($D96=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH96*IF($D96=\"BT\",Balance!E$98,IF($D96=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI96*IF($D96=\"BT\",Balance!F$98,IF($D96=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ96*IF($D96=\"BT\",Balance!G$98,IF($D96=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK96*IF($D96=\"BT\",Balance!H$98,IF($D96=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL96*IF($D96=\"BT\",Balance!I$98,IF($D96=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC96:BF96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN96*IF($D96=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO96*IF($D96=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP96*IF($D96=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ96*IF($D96=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR96*IF($D96=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS96*IF($D96=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ96:BM96,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT96*IF($D96=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU96*IF($D96=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV96*IF($D96=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW96*IF($D96=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX96*IF($D96=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY96*IF($D96=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ96:BT96,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A179","v":"BTD_2 Político"},{"$f":"+PremisaCosto!C179","v":"BTD"},{"$f":"+PremisaCosto!F179","v":"Pp"},{"$f":"+PremisaCosto!B179","v":"BT"},null,9.7000000000000003E-2,9.7000000000000003E-2,9.7930269251327515E-2,0.10170156945936853,0.10566933033681483,0.10981459185650072,null,8.5179768206374278E-5,8.5179768206374278E-5,8.5996676651710298E-5,8.9308413533747264E-5,9.2792670769202893E-5,null,9.6914820231793625E-2,9.7845089483121137E-2,0.10161557278271682,0.10558002192328109,0.10972179918573152,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T97:W97)","v":0.35084043330643794},null,9.7000000000000003E-2,9.7000000000000003E-2,9.7930269251327515E-2,0.10170156945936853,0.10566933033681483,0.10981459185650072,null,{"$f":"Z97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":8.7635730750315666E-2},{"$f":"AA97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":8.7635730750315666E-2},{"$f":"AB97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":8.8476192870260359E-2},{"$f":"AC97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":9.1883416062121109E-2},{"$f":"AD97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":9.5468133834672855E-2},{"$f":"AE97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$F$4:$F$13))","v":9.9213216540124785E-2},{"$f":"+SUMPRODUCT(AI97:AL97,PremisaCosto!$F$84:$I$84)","v":0.31724093203325776},{"$f":"Z97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":8.7635730750315666E-2},{"$f":"AA97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":8.7635730750315666E-2},{"$f":"AB97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":8.8476192870260359E-2},{"$f":"AC97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":9.1883416062121109E-2},{"$f":"AD97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":9.5468133834672855E-2},{"$f":"AE97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$G$4:$G$13))","v":9.9213216540124785E-2},{"$f":"Z97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":8.7635730750315666E-2},{"$f":"AA97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":8.7635730750315666E-2},{"$f":"AB97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":8.8476192870260359E-2},{"$f":"AC97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":9.1883416062121109E-2},{"$f":"AD97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":9.5468133834672855E-2},{"$f":"AE97*IF($C97=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B97,Parametros!$H$4:$H$13))","v":9.9213216540124785E-2},null,{"$f":"AG97*IF($D97=\"BT\",Balance!D$98,IF($D97=\"MT\",Balance!D$102,Balance!D$105))","v":0.1036753693795472},{"$f":"AH97*IF($D97=\"BT\",Balance!E$98,IF($D97=\"MT\",Balance!E$102,Balance!E$105))","v":0.1036129789193659},{"$f":"AI97*IF($D97=\"BT\",Balance!F$98,IF($D97=\"MT\",Balance!F$102,Balance!F$105))","v":9.4531550835155284E-2},{"$f":"AJ97*IF($D97=\"BT\",Balance!G$98,IF($D97=\"MT\",Balance!G$102,Balance!G$105))","v":0.10242824849096588},{"$f":"AK97*IF($D97=\"BT\",Balance!H$98,IF($D97=\"MT\",Balance!H$102,Balance!H$105))","v":0.10642896968245233},{"$f":"AL97*IF($D97=\"BT\",Balance!I$98,IF($D97=\"MT\",Balance!I$102,Balance!I$105))","v":0.11060921395157812},{"$f":"+SUMPRODUCT(BC97:BF97,PremisaCosto!$F$84:$I$84)","v":0.34972697141724562},{"$f":"+AN97*IF($D97=\"BT\",Balance!D$99,Balance!D$103)","v":0.10268331242269871},{"$f":"+AO97*IF($D97=\"BT\",Balance!E$99,Balance!E$103)","v":0.10262644296987478},{"$f":"+AP97*IF($D97=\"BT\",Balance!F$99,Balance!F$103)","v":9.4166341672377959E-2},{"$f":"+AQ97*IF($D97=\"BT\",Balance!G$99,Balance!G$103)","v":0.10178539197798928},{"$f":"+AR97*IF($D97=\"BT\",Balance!H$99,Balance!H$103)","v":0.10576074459653671},{"$f":"+AS97*IF($D97=\"BT\",Balance!I$99,Balance!I$103)","v":0.10991445113417592},{"$f":"+SUMPRODUCT(BJ97:BM97,PremisaCosto!$F$84:$I$84)","v":0.34775026139140874},{"$f":"+AT97*IF($D97=\"BT\",Balance!D$100,0)","v":9.7012099399842913E-2},{"$f":"+AU97*IF($D97=\"BT\",Balance!E$100,0)","v":9.6986531931095299E-2},{"$f":"+AV97*IF($D97=\"BT\",Balance!F$100,0)","v":9.2066549936752159E-2},{"$f":"+AW97*IF($D97=\"BT\",Balance!G$100,0)","v":9.8098203003334189E-2},{"$f":"+AX97*IF($D97=\"BT\",Balance!H$100,0)","v":0.10192806020002644},{"$f":"+AY97*IF($D97=\"BT\",Balance!I$100,0)","v":0.10592956699817709},{"$f":"+SUMPRODUCT(BQ97:BT97,PremisaCosto!$F$84:$I$84)","v":0.33640772072970354}]
[{"$f":"+PremisaCosto!A180","v":"BTD_2 x1"},{"$f":"+PremisaCosto!C180","v":"BTD"},{"$f":"+PremisaCosto!F180","v":"Pp"},{"$f":"+PremisaCosto!B180","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T98:W98)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"AA98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"AB98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"AC98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"AD98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"AE98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI98:AL98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"AA98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"AB98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"AC98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"AD98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"AE98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$G$4:$G$13))","v":0},{"$f":"Z98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},{"$f":"AA98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},{"$f":"AB98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},{"$f":"AC98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},{"$f":"AD98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},{"$f":"AE98*IF($C98=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B98,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG98*IF($D98=\"BT\",Balance!D$98,IF($D98=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH98*IF($D98=\"BT\",Balance!E$98,IF($D98=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI98*IF($D98=\"BT\",Balance!F$98,IF($D98=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ98*IF($D98=\"BT\",Balance!G$98,IF($D98=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK98*IF($D98=\"BT\",Balance!H$98,IF($D98=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL98*IF($D98=\"BT\",Balance!I$98,IF($D98=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC98:BF98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN98*IF($D98=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO98*IF($D98=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP98*IF($D98=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ98*IF($D98=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR98*IF($D98=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS98*IF($D98=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ98:BM98,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT98*IF($D98=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU98*IF($D98=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV98*IF($D98=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW98*IF($D98=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX98*IF($D98=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY98*IF($D98=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ98:BT98,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A181","v":"BTD_2 x2"},{"$f":"+PremisaCosto!C181","v":"BTD"},{"$f":"+PremisaCosto!F181","v":"Pp"},{"$f":"+PremisaCosto!B181","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T99:W99)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"AA99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"AB99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"AC99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"AD99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"AE99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI99:AL99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"AA99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"AB99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"AC99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"AD99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"AE99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$G$4:$G$13))","v":0},{"$f":"Z99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},{"$f":"AA99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},{"$f":"AB99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},{"$f":"AC99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},{"$f":"AD99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},{"$f":"AE99*IF($C99=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B99,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG99*IF($D99=\"BT\",Balance!D$98,IF($D99=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH99*IF($D99=\"BT\",Balance!E$98,IF($D99=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI99*IF($D99=\"BT\",Balance!F$98,IF($D99=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ99*IF($D99=\"BT\",Balance!G$98,IF($D99=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK99*IF($D99=\"BT\",Balance!H$98,IF($D99=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL99*IF($D99=\"BT\",Balance!I$98,IF($D99=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC99:BF99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN99*IF($D99=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO99*IF($D99=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP99*IF($D99=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ99*IF($D99=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR99*IF($D99=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS99*IF($D99=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ99:BM99,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT99*IF($D99=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU99*IF($D99=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV99*IF($D99=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW99*IF($D99=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX99*IF($D99=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY99*IF($D99=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ99:BT99,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A182","v":"BTD_2 Discap."},{"$f":"+PremisaCosto!C182","v":"BTD"},{"$f":"+PremisaCosto!F182","v":"Pp"},{"$f":"+PremisaCosto!B182","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T100:W100)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"AA100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"AB100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"AC100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"AD100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"AE100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI100:AL100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"AA100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"AB100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"AC100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"AD100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"AE100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$G$4:$G$13))","v":0},{"$f":"Z100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},{"$f":"AA100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},{"$f":"AB100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},{"$f":"AC100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},{"$f":"AD100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},{"$f":"AE100*IF($C100=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B100,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG100*IF($D100=\"BT\",Balance!D$98,IF($D100=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH100*IF($D100=\"BT\",Balance!E$98,IF($D100=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI100*IF($D100=\"BT\",Balance!F$98,IF($D100=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ100*IF($D100=\"BT\",Balance!G$98,IF($D100=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK100*IF($D100=\"BT\",Balance!H$98,IF($D100=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL100*IF($D100=\"BT\",Balance!I$98,IF($D100=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC100:BF100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN100*IF($D100=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO100*IF($D100=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP100*IF($D100=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ100*IF($D100=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR100*IF($D100=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS100*IF($D100=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ100:BM100,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT100*IF($D100=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU100*IF($D100=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV100*IF($D100=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW100*IF($D100=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX100*IF($D100=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY100*IF($D100=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ100:BT100,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A183","v":"BTD_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C183","v":"BTD"},{"$f":"+PremisaCosto!F183","v":"Pp"},{"$f":"+PremisaCosto!B183","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T101:W101)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"AA101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"AB101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"AC101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"AD101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"AE101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI101:AL101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"AA101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"AB101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"AC101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"AD101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"AE101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$G$4:$G$13))","v":0},{"$f":"Z101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},{"$f":"AA101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},{"$f":"AB101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},{"$f":"AC101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},{"$f":"AD101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},{"$f":"AE101*IF($C101=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B101,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG101*IF($D101=\"BT\",Balance!D$98,IF($D101=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH101*IF($D101=\"BT\",Balance!E$98,IF($D101=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI101*IF($D101=\"BT\",Balance!F$98,IF($D101=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ101*IF($D101=\"BT\",Balance!G$98,IF($D101=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK101*IF($D101=\"BT\",Balance!H$98,IF($D101=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL101*IF($D101=\"BT\",Balance!I$98,IF($D101=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC101:BF101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN101*IF($D101=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO101*IF($D101=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP101*IF($D101=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ101*IF($D101=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR101*IF($D101=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS101*IF($D101=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ101:BM101,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT101*IF($D101=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU101*IF($D101=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV101*IF($D101=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW101*IF($D101=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX101*IF($D101=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY101*IF($D101=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ101:BT101,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A184","v":"BTD_2 Cruz Roja"},{"$f":"+PremisaCosto!C184","v":"BTD"},{"$f":"+PremisaCosto!F184","v":"Pp"},{"$f":"+PremisaCosto!B184","v":"BT"},null,4.1000000000000002E-2,4.1000000000000002E-2,4.1393206590767305E-2,4.2987261317877432E-2,4.4664356121746483E-2,4.6416476970273506E-2,null,3.6003819551147887E-5,3.6003819551147887E-5,3.634911074969199E-5,3.7748917060656063E-5,3.9221644345745558E-5,null,4.0963996180448853E-2,4.1357202771216156E-2,4.2950912207127739E-2,4.4626607204685829E-2,4.6377255325927763E-2,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T102:W102)","v":0.14829337902643255},null,4.1000000000000002E-2,4.1000000000000002E-2,4.1393206590767305E-2,4.2987261317877432E-2,4.4664356121746483E-2,4.6416476970273506E-2,null,{"$f":"Z102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":3.7041906811989093E-2},{"$f":"AA102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":3.7041906811989093E-2},{"$f":"AB102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":3.7397153687429643E-2},{"$f":"AC102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":3.8837320191205837E-2},{"$f":"AD102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":4.0352510177542142E-2},{"$f":"AE102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$F$4:$F$13))","v":4.1935483279846565E-2},{"$f":"+SUMPRODUCT(AI102:AL102,PremisaCosto!$F$84:$I$84)","v":0.13409152797282031},{"$f":"Z102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":3.7041906811989093E-2},{"$f":"AA102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":3.7041906811989093E-2},{"$f":"AB102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":3.7397153687429643E-2},{"$f":"AC102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":3.8837320191205837E-2},{"$f":"AD102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":4.0352510177542142E-2},{"$f":"AE102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$G$4:$G$13))","v":4.1935483279846565E-2},{"$f":"Z102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":3.7041906811989093E-2},{"$f":"AA102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":3.7041906811989093E-2},{"$f":"AB102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":3.7397153687429643E-2},{"$f":"AC102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":3.8837320191205837E-2},{"$f":"AD102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":4.0352510177542142E-2},{"$f":"AE102*IF($C102=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B102,Parametros!$H$4:$H$13))","v":4.1935483279846565E-2},null,{"$f":"AG102*IF($D102=\"BT\",Balance!D$98,IF($D102=\"MT\",Balance!D$102,Balance!D$105))","v":4.382154788207665E-2},{"$f":"AH102*IF($D102=\"BT\",Balance!E$98,IF($D102=\"MT\",Balance!E$102,Balance!E$105))","v":4.3795176656639186E-2},{"$f":"AI102*IF($D102=\"BT\",Balance!F$98,IF($D102=\"MT\",Balance!F$102,Balance!F$105))","v":3.9956634889086261E-2},{"$f":"AJ102*IF($D102=\"BT\",Balance!G$98,IF($D102=\"MT\",Balance!G$102,Balance!G$105))","v":4.3294414310614454E-2},{"$f":"AK102*IF($D102=\"BT\",Balance!H$98,IF($D102=\"MT\",Balance!H$102,Balance!H$105))","v":4.4985440793613878E-2},{"$f":"AL102*IF($D102=\"BT\",Balance!I$98,IF($D102=\"MT\",Balance!I$102,Balance!I$105))","v":4.6752348165100037E-2},{"$f":"+SUMPRODUCT(BC102:BF102,PremisaCosto!$F$84:$I$84)","v":0.14782274049594921},{"$f":"+AN102*IF($D102=\"BT\",Balance!D$99,Balance!D$103)","v":4.3402224838460277E-2},{"$f":"+AO102*IF($D102=\"BT\",Balance!E$99,Balance!E$103)","v":4.3378187234689336E-2},{"$f":"+AP102*IF($D102=\"BT\",Balance!F$99,Balance!F$103)","v":3.9802268129561821E-2},{"$f":"+AQ102*IF($D102=\"BT\",Balance!G$99,Balance!G$103)","v":4.3022691454614036E-2},{"$f":"+AR102*IF($D102=\"BT\",Balance!H$99,Balance!H$103)","v":4.4702995138742325E-2},{"$f":"+AS102*IF($D102=\"BT\",Balance!I$99,Balance!I$103)","v":4.6458685530940347E-2},{"$f":"+SUMPRODUCT(BJ102:BM102,PremisaCosto!$F$84:$I$84)","v":0.14698722388709029},{"$f":"+AT102*IF($D102=\"BT\",Balance!D$100,0)","v":4.1005114179315037E-2},{"$f":"+AU102*IF($D102=\"BT\",Balance!E$100,0)","v":4.0994307311081515E-2},{"$f":"+AV102*IF($D102=\"BT\",Balance!F$100,0)","v":3.8914727292854015E-2},{"$f":"+AW102*IF($D102=\"BT\",Balance!G$100,0)","v":4.1464188898316524E-2},{"$f":"+AX102*IF($D102=\"BT\",Balance!H$100,0)","v":4.3082994517536957E-2},{"$f":"+AY102*IF($D102=\"BT\",Balance!I$100,0)","v":4.4774353061085168E-2},{"$f":"+SUMPRODUCT(BQ102:BT102,PremisaCosto!$F$84:$I$84)","v":0.14219295412286442}]
[{"$f":"+PremisaCosto!A185","v":"BTD_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C185","v":0},{"$f":"+PremisaCosto!F185","v":0},{"$f":"+PremisaCosto!B185","v":0},null,41.771999999999998,41.771999999999998,42.172145637995293,43.79515563560124,45.502520709544058,47.286148891476053,null,3.6681745129037789E-2,3.6681745129037789E-2,3.7033129795978323E-2,3.84583629443567E-2,3.9957671823141312E-2,null,41.735318254870961,42.135463892866255,43.758122505805261,45.464062346599704,47.246191219652914,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T103:W103)","v":151.07833576822341},null,41.771999999999998,41.771999999999998,42.172145637995293,43.79515563560124,45.502520709544058,47.286148891476053,null,{"$f":"Z103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"AA103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"AB103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"AC103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"AD103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"AE103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI103:AL103,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"AA103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"AB103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"AC103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"AD103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"AE103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$G$4:$G$13))","v":0},{"$f":"Z103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},{"$f":"AA103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},{"$f":"AB103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},{"$f":"AC103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},{"$f":"AD103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},{"$f":"AE103*IF($C103=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B103,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG103*IF($D103=\"BT\",Balance!D$98,IF($D103=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH103*IF($D103=\"BT\",Balance!E$98,IF($D103=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI103*IF($D103=\"BT\",Balance!F$98,IF($D103=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ103*IF($D103=\"BT\",Balance!G$98,IF($D103=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK103*IF($D103=\"BT\",Balance!H$98,IF($D103=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL103*IF($D103=\"BT\",Balance!I$98,IF($D103=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC103:BF103,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN103*IF($D103=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO103*IF($D103=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP103*IF($D103=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ103*IF($D103=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR103*IF($D103=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS103*IF($D103=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ103:BM103,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT103*IF($D103=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU103*IF($D103=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV103*IF($D103=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW103*IF($D103=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX103*IF($D103=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY103*IF($D103=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ103:BT103,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A186","v":"BTD_3 Regular"},{"$f":"+PremisaCosto!C186","v":"BTD"},{"$f":"+PremisaCosto!F186","v":"Pp"},{"$f":"+PremisaCosto!B186","v":"BT"},null,41.512999999999998,41.512999999999998,41.910662976814592,43.523606072320419,45.220380344464566,46.992944253315216,null,3.6454306366507372E-2,3.6454306366507372E-2,3.6803510904541641E-2,3.8219903883977287E-2,3.9709912535521391E-2,null,41.47654569363349,41.874208670448084,43.486802561415878,45.182160440580589,46.953234340779694,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T104:W104)","v":150.14157533103756},null,41.512999999999998,41.512999999999998,41.910662976814592,43.523606072320419,45.220380344464566,46.992944253315216,null,{"$f":"Z104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":37.505382377709836},{"$f":"AA104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":37.505382377709836},{"$f":"AB104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":37.864655424776771},{"$f":"AC104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":39.321886835429652},{"$f":"AD104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":40.854856456642921},{"$f":"AE104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$F$4:$F$13))","v":42.45629906956831},{"$f":"+SUMPRODUCT(AI104:AL104,PremisaCosto!$F$84:$I$84)","v":135.76272771805711},{"$f":"Z104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":37.505382377709836},{"$f":"AA104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":37.505382377709836},{"$f":"AB104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":37.864655424776771},{"$f":"AC104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":39.321886835429652},{"$f":"AD104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":40.854856456642921},{"$f":"AE104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$G$4:$G$13))","v":42.45629906956831},{"$f":"Z104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":37.505382377709836},{"$f":"AA104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":37.505382377709836},{"$f":"AB104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":37.864655424776771},{"$f":"AC104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":39.321886835429652},{"$f":"AD104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":40.854856456642921},{"$f":"AE104*IF($C104=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B104,Parametros!$H$4:$H$13))","v":42.45629906956831},null,{"$f":"AG104*IF($D104=\"BT\",Balance!D$98,IF($D104=\"MT\",Balance!D$102,Balance!D$105))","v":44.369851639723123},{"$f":"AH104*IF($D104=\"BT\",Balance!E$98,IF($D104=\"MT\",Balance!E$102,Balance!E$105))","v":44.343150452367382},{"$f":"AI104*IF($D104=\"BT\",Balance!F$98,IF($D104=\"MT\",Balance!F$102,Balance!F$105))","v":40.456132695398495},{"$f":"AJ104*IF($D104=\"BT\",Balance!G$98,IF($D104=\"MT\",Balance!G$102,Balance!G$105))","v":43.834591360751922},{"$f":"AK104*IF($D104=\"BT\",Balance!H$98,IF($D104=\"MT\",Balance!H$102,Balance!H$105))","v":45.545462182542423},{"$f":"AL104*IF($D104=\"BT\",Balance!I$98,IF($D104=\"MT\",Balance!I$102,Balance!I$105))","v":47.33298678486895},{"$f":"+SUMPRODUCT(BC104:BF104,PremisaCosto!$F$84:$I$84)","v":149.66501097561226},{"$f":"+AN104*IF($D104=\"BT\",Balance!D$99,Balance!D$103)","v":43.945281944365888},{"$f":"+AO104*IF($D104=\"BT\",Balance!E$99,Balance!E$103)","v":43.920943577406298},{"$f":"+AP104*IF($D104=\"BT\",Balance!F$99,Balance!F$103)","v":40.299836197347176},{"$f":"+AQ104*IF($D104=\"BT\",Balance!G$99,Balance!G$103)","v":43.559478264852281},{"$f":"+AR104*IF($D104=\"BT\",Balance!H$99,Balance!H$103)","v":45.259500376552921},{"$f":"+AS104*IF($D104=\"BT\",Balance!I$99,Balance!I$103)","v":47.035677021243714},{"$f":"+SUMPRODUCT(BJ104:BM104,PremisaCosto!$F$84:$I$84)","v":148.81908512559153},{"$f":"+AT104*IF($D104=\"BT\",Balance!D$100,0)","v":41.518178168924521},{"$f":"+AU104*IF($D104=\"BT\",Balance!E$100,0)","v":41.507236083046998},{"$f":"+AV104*IF($D104=\"BT\",Balance!F$100,0)","v":39.401200214559658},{"$f":"+AW104*IF($D104=\"BT\",Balance!G$100,0)","v":41.981530537003252},{"$f":"+AX104*IF($D104=\"BT\",Balance!H$100,0)","v":43.619332452728138},{"$f":"+AY104*IF($D104=\"BT\",Balance!I$100,0)","v":45.330426062394686},{"$f":"+SUMPRODUCT(BQ104:BT104,PremisaCosto!$F$84:$I$84)","v":143.96508610738078}]
[{"$f":"+PremisaCosto!A187","v":"BTD_3 Agro"},{"$f":"+PremisaCosto!C187","v":"BTD"},{"$f":"+PremisaCosto!F187","v":"Pp"},{"$f":"+PremisaCosto!B187","v":"BT"},null,0.25900000000000001,0.25900000000000001,0.26148391480509103,0.27155367515439643,0.28214800574469118,0.29321628134880084,null,2.2743876253042202E-4,2.2743876253042202E-4,2.2961999229683476E-4,2.3846267118804684E-4,2.4776599720849021E-4,null,0.25877256123746961,0.26125647604256064,0.27132405516209962,0.28190954307350313,0.29296851535159235,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T105:W105)","v":0.93678012604502514},null,0.25900000000000001,0.25900000000000001,0.26148391480509103,0.27155367515439643,0.28214800574469118,0.29321628134880084,null,{"$f":"Z105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":0.23399643571476039},{"$f":"AA105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":0.23399643571476039},{"$f":"AB105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":0.23624055622059215},{"$f":"AC105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":0.24533819340298321},{"$f":"AD105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":0.25490975941422961},{"$f":"AE105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$F$4:$F$13))","v":0.26490951632878673},{"$f":"+SUMPRODUCT(AI105:AL105,PremisaCosto!$F$84:$I$84)","v":0.84706599377952341},{"$f":"Z105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":0.23399643571476039},{"$f":"AA105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":0.23399643571476039},{"$f":"AB105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":0.23624055622059215},{"$f":"AC105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":0.24533819340298321},{"$f":"AD105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":0.25490975941422961},{"$f":"AE105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$G$4:$G$13))","v":0.26490951632878673},{"$f":"Z105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":0.23399643571476039},{"$f":"AA105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":0.23399643571476039},{"$f":"AB105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":0.23624055622059215},{"$f":"AC105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":0.24533819340298321},{"$f":"AD105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":0.25490975941422961},{"$f":"AE105*IF($C105=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B105,Parametros!$H$4:$H$13))","v":0.26490951632878673},null,{"$f":"AG105*IF($D105=\"BT\",Balance!D$98,IF($D105=\"MT\",Balance!D$102,Balance!D$105))","v":0.27682392442580134},{"$f":"AH105*IF($D105=\"BT\",Balance!E$98,IF($D105=\"MT\",Balance!E$102,Balance!E$105))","v":0.27665733546511101},{"$f":"AI105*IF($D105=\"BT\",Balance!F$98,IF($D105=\"MT\",Balance!F$102,Balance!F$105))","v":0.25240898625056929},{"$f":"AJ105*IF($D105=\"BT\",Balance!G$98,IF($D105=\"MT\",Balance!G$102,Balance!G$105))","v":0.27349398308412542},{"$f":"AK105*IF($D105=\"BT\",Balance!H$98,IF($D105=\"MT\",Balance!H$102,Balance!H$105))","v":0.28417632111087793},{"$f":"AL105*IF($D105=\"BT\",Balance!I$98,IF($D105=\"MT\",Balance!I$102,Balance!I$105))","v":0.2953380042624611},{"$f":"+SUMPRODUCT(BC105:BF105,PremisaCosto!$F$84:$I$84)","v":0.93380706801099611},{"$f":"+AN105*IF($D105=\"BT\",Balance!D$99,Balance!D$103)","v":0.27417503007710275},{"$f":"+AO105*IF($D105=\"BT\",Balance!E$99,Balance!E$103)","v":0.27402318277523263},{"$f":"+AP105*IF($D105=\"BT\",Balance!F$99,Balance!F$103)","v":0.25143384013552472},{"$f":"+AQ105*IF($D105=\"BT\",Balance!G$99,Balance!G$103)","v":0.27177748992061063},{"$f":"+AR105*IF($D105=\"BT\",Balance!H$99,Balance!H$103)","v":0.28239209124229908},{"$f":"+AS105*IF($D105=\"BT\",Balance!I$99,Balance!I$103)","v":0.2934829159149645},{"$f":"+SUMPRODUCT(BJ105:BM105,PremisaCosto!$F$84:$I$84)","v":0.92852904845747286},{"$f":"+AT105*IF($D105=\"BT\",Balance!D$100,0)","v":0.25903230664494137},{"$f":"+AU105*IF($D105=\"BT\",Balance!E$100,0)","v":0.25896403886756375},{"$f":"+AV105*IF($D105=\"BT\",Balance!F$100,0)","v":0.24582717972802903},{"$f":"+AW105*IF($D105=\"BT\",Balance!G$100,0)","v":0.26193231523570681},{"$f":"+AX105*IF($D105=\"BT\",Balance!H$100,0)","v":0.27215842878151392},{"$f":"+AY105*IF($D105=\"BT\",Balance!I$100,0)","v":0.2828428644590501},{"$f":"+SUMPRODUCT(BQ105:BT105,PremisaCosto!$F$84:$I$84)","v":0.89824329555663129}]
[{"$f":"+PremisaCosto!A188","v":"BTD_3 Jub. 1"},{"$f":"+PremisaCosto!C188","v":"BTD"},{"$f":"+PremisaCosto!F188","v":"Pp"},{"$f":"+PremisaCosto!B188","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T106:W106)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"AA106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"AB106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"AC106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"AD106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"AE106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI106:AL106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"AA106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"AB106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"AC106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"AD106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"AE106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$G$4:$G$13))","v":0},{"$f":"Z106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},{"$f":"AA106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},{"$f":"AB106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},{"$f":"AC106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},{"$f":"AD106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},{"$f":"AE106*IF($C106=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B106,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG106*IF($D106=\"BT\",Balance!D$98,IF($D106=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH106*IF($D106=\"BT\",Balance!E$98,IF($D106=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI106*IF($D106=\"BT\",Balance!F$98,IF($D106=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ106*IF($D106=\"BT\",Balance!G$98,IF($D106=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK106*IF($D106=\"BT\",Balance!H$98,IF($D106=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL106*IF($D106=\"BT\",Balance!I$98,IF($D106=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC106:BF106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN106*IF($D106=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO106*IF($D106=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP106*IF($D106=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ106*IF($D106=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR106*IF($D106=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS106*IF($D106=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ106:BM106,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT106*IF($D106=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU106*IF($D106=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV106*IF($D106=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW106*IF($D106=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX106*IF($D106=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY106*IF($D106=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ106:BT106,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A189","v":"BTD_3 Jub. 2"},{"$f":"+PremisaCosto!C189","v":"BTD"},{"$f":"+PremisaCosto!F189","v":"Pp"},{"$f":"+PremisaCosto!B189","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T107:W107)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"AA107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"AB107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"AC107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"AD107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"AE107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI107:AL107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"AA107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"AB107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"AC107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"AD107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"AE107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$G$4:$G$13))","v":0},{"$f":"Z107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},{"$f":"AA107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},{"$f":"AB107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},{"$f":"AC107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},{"$f":"AD107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},{"$f":"AE107*IF($C107=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B107,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG107*IF($D107=\"BT\",Balance!D$98,IF($D107=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH107*IF($D107=\"BT\",Balance!E$98,IF($D107=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI107*IF($D107=\"BT\",Balance!F$98,IF($D107=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ107*IF($D107=\"BT\",Balance!G$98,IF($D107=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK107*IF($D107=\"BT\",Balance!H$98,IF($D107=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL107*IF($D107=\"BT\",Balance!I$98,IF($D107=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC107:BF107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN107*IF($D107=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO107*IF($D107=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP107*IF($D107=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ107*IF($D107=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR107*IF($D107=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS107*IF($D107=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ107:BM107,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT107*IF($D107=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU107*IF($D107=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV107*IF($D107=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW107*IF($D107=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX107*IF($D107=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY107*IF($D107=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ107:BT107,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A190","v":"BTD_3 Político"},{"$f":"+PremisaCosto!C190","v":"BTD"},{"$f":"+PremisaCosto!F190","v":"Pp"},{"$f":"+PremisaCosto!B190","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T108:W108)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"AA108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"AB108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"AC108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"AD108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"AE108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI108:AL108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"AA108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"AB108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"AC108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"AD108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"AE108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$G$4:$G$13))","v":0},{"$f":"Z108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},{"$f":"AA108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},{"$f":"AB108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},{"$f":"AC108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},{"$f":"AD108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},{"$f":"AE108*IF($C108=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B108,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG108*IF($D108=\"BT\",Balance!D$98,IF($D108=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH108*IF($D108=\"BT\",Balance!E$98,IF($D108=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI108*IF($D108=\"BT\",Balance!F$98,IF($D108=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ108*IF($D108=\"BT\",Balance!G$98,IF($D108=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK108*IF($D108=\"BT\",Balance!H$98,IF($D108=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL108*IF($D108=\"BT\",Balance!I$98,IF($D108=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC108:BF108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN108*IF($D108=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO108*IF($D108=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP108*IF($D108=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ108*IF($D108=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR108*IF($D108=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS108*IF($D108=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ108:BM108,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT108*IF($D108=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU108*IF($D108=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV108*IF($D108=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW108*IF($D108=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX108*IF($D108=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY108*IF($D108=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ108:BT108,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A191","v":"BTD_3 x1"},{"$f":"+PremisaCosto!C191","v":"BTD"},{"$f":"+PremisaCosto!F191","v":"Pp"},{"$f":"+PremisaCosto!B191","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T109:W109)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"AA109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"AB109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"AC109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"AD109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"AE109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI109:AL109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"AA109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"AB109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"AC109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"AD109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"AE109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$G$4:$G$13))","v":0},{"$f":"Z109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},{"$f":"AA109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},{"$f":"AB109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},{"$f":"AC109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},{"$f":"AD109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},{"$f":"AE109*IF($C109=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B109,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG109*IF($D109=\"BT\",Balance!D$98,IF($D109=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH109*IF($D109=\"BT\",Balance!E$98,IF($D109=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI109*IF($D109=\"BT\",Balance!F$98,IF($D109=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ109*IF($D109=\"BT\",Balance!G$98,IF($D109=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK109*IF($D109=\"BT\",Balance!H$98,IF($D109=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL109*IF($D109=\"BT\",Balance!I$98,IF($D109=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC109:BF109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN109*IF($D109=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO109*IF($D109=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP109*IF($D109=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ109*IF($D109=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR109*IF($D109=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS109*IF($D109=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ109:BM109,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT109*IF($D109=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU109*IF($D109=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV109*IF($D109=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW109*IF($D109=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX109*IF($D109=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY109*IF($D109=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ109:BT109,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A192","v":"BTD_3 x2"},{"$f":"+PremisaCosto!C192","v":"BTD"},{"$f":"+PremisaCosto!F192","v":"Pp"},{"$f":"+PremisaCosto!B192","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T110:W110)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"AA110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"AB110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"AC110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"AD110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"AE110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI110:AL110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"AA110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"AB110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"AC110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"AD110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"AE110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$G$4:$G$13))","v":0},{"$f":"Z110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},{"$f":"AA110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},{"$f":"AB110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},{"$f":"AC110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},{"$f":"AD110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},{"$f":"AE110*IF($C110=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B110,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG110*IF($D110=\"BT\",Balance!D$98,IF($D110=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH110*IF($D110=\"BT\",Balance!E$98,IF($D110=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI110*IF($D110=\"BT\",Balance!F$98,IF($D110=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ110*IF($D110=\"BT\",Balance!G$98,IF($D110=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK110*IF($D110=\"BT\",Balance!H$98,IF($D110=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL110*IF($D110=\"BT\",Balance!I$98,IF($D110=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC110:BF110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN110*IF($D110=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO110*IF($D110=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP110*IF($D110=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ110*IF($D110=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR110*IF($D110=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS110*IF($D110=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ110:BM110,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT110*IF($D110=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU110*IF($D110=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV110*IF($D110=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW110*IF($D110=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX110*IF($D110=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY110*IF($D110=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ110:BT110,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A193","v":"BTD_3 Discap."},{"$f":"+PremisaCosto!C193","v":"BTD"},{"$f":"+PremisaCosto!F193","v":"Pp"},{"$f":"+PremisaCosto!B193","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T111:W111)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"AA111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"AB111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"AC111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"AD111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"AE111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI111:AL111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"AA111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"AB111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"AC111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"AD111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"AE111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$G$4:$G$13))","v":0},{"$f":"Z111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},{"$f":"AA111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},{"$f":"AB111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},{"$f":"AC111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},{"$f":"AD111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},{"$f":"AE111*IF($C111=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B111,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG111*IF($D111=\"BT\",Balance!D$98,IF($D111=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH111*IF($D111=\"BT\",Balance!E$98,IF($D111=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI111*IF($D111=\"BT\",Balance!F$98,IF($D111=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ111*IF($D111=\"BT\",Balance!G$98,IF($D111=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK111*IF($D111=\"BT\",Balance!H$98,IF($D111=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL111*IF($D111=\"BT\",Balance!I$98,IF($D111=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC111:BF111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN111*IF($D111=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO111*IF($D111=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP111*IF($D111=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ111*IF($D111=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR111*IF($D111=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS111*IF($D111=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ111:BM111,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT111*IF($D111=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU111*IF($D111=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV111*IF($D111=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW111*IF($D111=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX111*IF($D111=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY111*IF($D111=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ111:BT111,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A194","v":"BTD_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C194","v":"BTD"},{"$f":"+PremisaCosto!F194","v":"Pp"},{"$f":"+PremisaCosto!B194","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T112:W112)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"AA112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"AB112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"AC112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"AD112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"AE112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI112:AL112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"AA112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"AB112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"AC112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"AD112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"AE112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$G$4:$G$13))","v":0},{"$f":"Z112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},{"$f":"AA112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},{"$f":"AB112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},{"$f":"AC112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},{"$f":"AD112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},{"$f":"AE112*IF($C112=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B112,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG112*IF($D112=\"BT\",Balance!D$98,IF($D112=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH112*IF($D112=\"BT\",Balance!E$98,IF($D112=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI112*IF($D112=\"BT\",Balance!F$98,IF($D112=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ112*IF($D112=\"BT\",Balance!G$98,IF($D112=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK112*IF($D112=\"BT\",Balance!H$98,IF($D112=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL112*IF($D112=\"BT\",Balance!I$98,IF($D112=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC112:BF112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN112*IF($D112=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO112*IF($D112=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP112*IF($D112=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ112*IF($D112=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR112*IF($D112=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS112*IF($D112=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ112:BM112,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT112*IF($D112=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU112*IF($D112=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV112*IF($D112=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW112*IF($D112=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX112*IF($D112=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY112*IF($D112=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ112:BT112,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A195","v":"BTD_3 Cruz Roja"},{"$f":"+PremisaCosto!C195","v":"BTD"},{"$f":"+PremisaCosto!F195","v":"Pp"},{"$f":"+PremisaCosto!B195","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T113:W113)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"AA113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"AB113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"AC113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"AD113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"AE113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI113:AL113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"AA113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"AB113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"AC113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"AD113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"AE113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$G$4:$G$13))","v":0},{"$f":"Z113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},{"$f":"AA113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},{"$f":"AB113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},{"$f":"AC113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},{"$f":"AD113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},{"$f":"AE113*IF($C113=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B113,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG113*IF($D113=\"BT\",Balance!D$98,IF($D113=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH113*IF($D113=\"BT\",Balance!E$98,IF($D113=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI113*IF($D113=\"BT\",Balance!F$98,IF($D113=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ113*IF($D113=\"BT\",Balance!G$98,IF($D113=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK113*IF($D113=\"BT\",Balance!H$98,IF($D113=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL113*IF($D113=\"BT\",Balance!I$98,IF($D113=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC113:BF113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN113*IF($D113=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO113*IF($D113=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP113*IF($D113=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ113*IF($D113=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR113*IF($D113=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS113*IF($D113=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ113:BM113,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT113*IF($D113=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU113*IF($D113=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV113*IF($D113=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW113*IF($D113=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX113*IF($D113=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY113*IF($D113=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ113:BT113,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A196","v":"BTD_4 (50,001-más)"},{"$f":"+PremisaCosto!C196","v":0},{"$f":"+PremisaCosto!F196","v":0},{"$f":"+PremisaCosto!B196","v":0},null,60.667000000000002,60.667000000000002,61.248135185328373,63.605390814735223,66.085441558303927,68.676367103858894,null,5.3274237090475338E-2,5.3274237090475338E-2,5.3784556269679866E-2,5.5854561301804058E-2,5.8032397873734244E-2,null,60.613725762909525,61.194860948237896,63.55160625846554,66.029586997002127,68.618334705985163,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T114:W114)","v":219.41774913529679},null,60.667000000000002,60.667000000000002,61.248135185328373,63.605390814735223,66.085441558303927,68.676367103858894,null,{"$f":"Z114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"AA114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"AB114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"AC114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"AD114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"AE114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI114:AL114,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"AA114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"AB114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"AC114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"AD114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"AE114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$G$4:$G$13))","v":0},{"$f":"Z114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},{"$f":"AA114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},{"$f":"AB114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},{"$f":"AC114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},{"$f":"AD114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},{"$f":"AE114*IF($C114=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B114,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG114*IF($D114=\"BT\",Balance!D$98,IF($D114=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH114*IF($D114=\"BT\",Balance!E$98,IF($D114=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI114*IF($D114=\"BT\",Balance!F$98,IF($D114=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ114*IF($D114=\"BT\",Balance!G$98,IF($D114=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK114*IF($D114=\"BT\",Balance!H$98,IF($D114=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL114*IF($D114=\"BT\",Balance!I$98,IF($D114=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC114:BF114,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN114*IF($D114=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO114*IF($D114=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP114*IF($D114=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ114*IF($D114=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR114*IF($D114=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS114*IF($D114=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ114:BM114,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT114*IF($D114=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU114*IF($D114=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV114*IF($D114=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW114*IF($D114=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX114*IF($D114=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY114*IF($D114=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ114:BT114,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A197","v":"BTD_4 Regular"},{"$f":"+PremisaCosto!C197","v":"BTD"},{"$f":"+PremisaCosto!F197","v":"Pp"},{"$f":"+PremisaCosto!B197","v":"BT"},null,59.832000000000001,59.832000000000001,60.405128007940853,62.729921053574209,65.175818123334324,67.73106219101517,null,5.25409885703483E-2,5.25409885703483E-2,5.3044276311265653E-2,5.508577458708875E-2,5.7233619385633247E-2,null,59.779459011429651,60.352587019370503,62.67687677726294,65.120732348747239,67.673828571629542,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T115:W115)","v":216.3976390249592},null,59.832000000000001,59.832000000000001,60.405128007940853,62.729921053574209,65.175818123334324,67.73106219101517,null,{"$f":"Z115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":54.055887033534916},{"$f":"AA115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":54.055887033534916},{"$f":"AB115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":54.573685917961406},{"$f":"AC115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":56.674046097315333},{"$f":"AD115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":58.883819056578048},{"$f":"AE115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$F$4:$F$13))","v":61.192382779429799},{"$f":"+SUMPRODUCT(AI115:AL115,PremisaCosto!$F$84:$I$84)","v":195.67354079153816},{"$f":"Z115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":54.055887033534916},{"$f":"AA115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":54.055887033534916},{"$f":"AB115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":54.573685917961406},{"$f":"AC115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":56.674046097315333},{"$f":"AD115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":58.883819056578048},{"$f":"AE115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$G$4:$G$13))","v":61.192382779429799},{"$f":"Z115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":54.055887033534916},{"$f":"AA115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":54.055887033534916},{"$f":"AB115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":54.573685917961406},{"$f":"AC115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":56.674046097315333},{"$f":"AD115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":58.883819056578048},{"$f":"AE115*IF($C115=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B115,Parametros!$H$4:$H$13))","v":61.192382779429799},null,{"$f":"AG115*IF($D115=\"BT\",Balance!D$98,IF($D115=\"MT\",Balance!D$102,Balance!D$105))","v":63.949532997083182},{"$f":"AH115*IF($D115=\"BT\",Balance!E$98,IF($D115=\"MT\",Balance!E$102,Balance!E$105))","v":63.911049017561858},{"$f":"AI115*IF($D115=\"BT\",Balance!F$98,IF($D115=\"MT\",Balance!F$102,Balance!F$105))","v":58.308738172996676},{"$f":"AJ115*IF($D115=\"BT\",Balance!G$98,IF($D115=\"MT\",Balance!G$102,Balance!G$105))","v":63.178139488409684},{"$f":"AK115*IF($D115=\"BT\",Balance!H$98,IF($D115=\"MT\",Balance!H$102,Balance!H$105))","v":65.644356304401512},{"$f":"AL115*IF($D115=\"BT\",Balance!I$98,IF($D115=\"MT\",Balance!I$102,Balance!I$105))","v":68.221166444285728},{"$f":"+SUMPRODUCT(BC115:BF115,PremisaCosto!$F$84:$I$84)","v":215.71078343836632},{"$f":"+AN115*IF($D115=\"BT\",Balance!D$99,Balance!D$103)","v":63.337607720359884},{"$f":"+AO115*IF($D115=\"BT\",Balance!E$99,Balance!E$103)","v":63.302529234778838},{"$f":"+AP115*IF($D115=\"BT\",Balance!F$99,Balance!F$103)","v":58.083470680158264},{"$f":"+AQ115*IF($D115=\"BT\",Balance!G$99,Balance!G$103)","v":62.781623106979509},{"$f":"+AR115*IF($D115=\"BT\",Balance!H$99,Balance!H$103)","v":65.232201552154407},{"$f":"+AS115*IF($D115=\"BT\",Balance!I$99,Balance!I$103)","v":67.792653049135438},{"$f":"+SUMPRODUCT(BJ115:BM115,PremisaCosto!$F$84:$I$84)","v":214.49155768994024},{"$f":"+AT115*IF($D115=\"BT\",Balance!D$100,0)","v":59.839463209189695},{"$f":"+AU115*IF($D115=\"BT\",Balance!E$100,0)","v":59.823692561869009},{"$f":"+AV115*IF($D115=\"BT\",Balance!F$100,0)","v":56.788281873365797},{"$f":"+AW115*IF($D115=\"BT\",Balance!G$100,0)","v":60.507350698802661},{"$f":"+AX115*IF($D115=\"BT\",Balance!H$100,0)","v":62.868238987473852},{"$f":"+AY115*IF($D115=\"BT\",Balance!I$100,0)","v":65.334870065321979},{"$f":"+SUMPRODUCT(BQ115:BT115,PremisaCosto!$F$84:$I$84)","v":207.49553011770479}]
[{"$f":"+PremisaCosto!A198","v":"BTD_4 Agro"},{"$f":"+PremisaCosto!C198","v":"BTD"},{"$f":"+PremisaCosto!F198","v":"Pp"},{"$f":"+PremisaCosto!B198","v":"BT"},null,0.83499999999999996,0.83499999999999996,0.84300798788513898,0.87547227318116216,0.90962774052825157,0.94531117732142367,null,7.3324852012703621E-4,7.3324852012703621E-4,7.4028067014616605E-4,7.6878892062555643E-4,7.9878226899262293E-4,null,0.83426675147987295,0.84227473936501196,0.87473199251101597,0.90885895160762598,0.94451239505243101,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T116:W116)","v":3.0201212557822239},null,0.83499999999999996,0.83499999999999996,0.84300798788513898,0.87547227318116216,0.90962774052825157,0.94531117732142367,null,{"$f":"Z116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0.75439005336611931},{"$f":"AA116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0.75439005336611931},{"$f":"AB116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0.76162495924399387},{"$f":"AC116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0.7909551795038261},{"$f":"AD116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0.82181331703043148},{"$f":"AE116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$F$4:$F$13))","v":0.85405191557736282},{"$f":"+SUMPRODUCT(AI116:AL116,PremisaCosto!$F$84:$I$84)","v":2.7308884355440233},{"$f":"Z116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0.75439005336611931},{"$f":"AA116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0.75439005336611931},{"$f":"AB116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0.76162495924399387},{"$f":"AC116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0.7909551795038261},{"$f":"AD116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0.82181331703043148},{"$f":"AE116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$G$4:$G$13))","v":0.85405191557736282},{"$f":"Z116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0.75439005336611931},{"$f":"AA116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0.75439005336611931},{"$f":"AB116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0.76162495924399387},{"$f":"AC116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0.7909551795038261},{"$f":"AD116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0.82181331703043148},{"$f":"AE116*IF($C116=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B116,Parametros!$H$4:$H$13))","v":0.85405191557736282},null,{"$f":"AG116*IF($D116=\"BT\",Balance!D$98,IF($D116=\"MT\",Balance!D$102,Balance!D$105))","v":0.89246323125692684},{"$f":"AH116*IF($D116=\"BT\",Balance!E$98,IF($D116=\"MT\",Balance!E$102,Balance!E$105))","v":0.89192615873887127},{"$f":"AI116*IF($D116=\"BT\",Balance!F$98,IF($D116=\"MT\",Balance!F$102,Balance!F$105))","v":0.81375097883870784},{"$f":"AJ116*IF($D116=\"BT\",Balance!G$98,IF($D116=\"MT\",Balance!G$102,Balance!G$105))","v":0.881727706082026},{"$f":"AK116*IF($D116=\"BT\",Balance!H$98,IF($D116=\"MT\",Balance!H$102,Balance!H$105))","v":0.91616690396750222},{"$f":"AL116*IF($D116=\"BT\",Balance!I$98,IF($D116=\"MT\",Balance!I$102,Balance!I$105))","v":0.95215148092337865},{"$f":"+SUMPRODUCT(BC116:BF116,PremisaCosto!$F$84:$I$84)","v":3.0105363003443308},{"$f":"+AN116*IF($D116=\"BT\",Balance!D$99,Balance!D$103)","v":0.88392335951498369},{"$f":"+AO116*IF($D116=\"BT\",Balance!E$99,Balance!E$103)","v":0.88343381319428271},{"$f":"+AP116*IF($D116=\"BT\",Balance!F$99,Balance!F$103)","v":0.81060716800449073},{"$f":"+AQ116*IF($D116=\"BT\",Balance!G$99,Balance!G$103)","v":0.87619383816104179},{"$f":"+AR116*IF($D116=\"BT\",Balance!H$99,Balance!H$103)","v":0.91041465709389868},{"$f":"+AS116*IF($D116=\"BT\",Balance!I$99,Balance!I$103)","v":0.94617079069110199},{"$f":"+SUMPRODUCT(BJ116:BM116,PremisaCosto!$F$84:$I$84)","v":2.993520291359034},{"$f":"+AT116*IF($D116=\"BT\",Balance!D$100,0)","v":0.83510415462751364},{"$f":"+AU116*IF($D116=\"BT\",Balance!E$100,0)","v":0.83488406353056255},{"$f":"+AV116*IF($D116=\"BT\",Balance!F$100,0)","v":0.79253164120812436},{"$f":"+AW116*IF($D116=\"BT\",Balance!G$100,0)","v":0.84445360317303153},{"$f":"+AX116*IF($D116=\"BT\",Balance!H$100,0)","v":0.87742196151569174},{"$f":"+AY116*IF($D116=\"BT\",Balance!I$100,0)","v":0.91186792209770995},{"$f":"+SUMPRODUCT(BQ116:BT116,PremisaCosto!$F$84:$I$84)","v":2.8958808949412629}]
[{"$f":"+PremisaCosto!A199","v":"BTD_4 Jub. 1"},{"$f":"+PremisaCosto!C199","v":"BTD"},{"$f":"+PremisaCosto!F199","v":"Pp"},{"$f":"+PremisaCosto!B199","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T117:W117)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"AA117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"AB117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"AC117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"AD117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"AE117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI117:AL117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"AA117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"AB117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"AC117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"AD117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"AE117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$G$4:$G$13))","v":0},{"$f":"Z117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},{"$f":"AA117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},{"$f":"AB117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},{"$f":"AC117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},{"$f":"AD117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},{"$f":"AE117*IF($C117=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B117,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG117*IF($D117=\"BT\",Balance!D$98,IF($D117=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH117*IF($D117=\"BT\",Balance!E$98,IF($D117=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI117*IF($D117=\"BT\",Balance!F$98,IF($D117=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ117*IF($D117=\"BT\",Balance!G$98,IF($D117=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK117*IF($D117=\"BT\",Balance!H$98,IF($D117=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL117*IF($D117=\"BT\",Balance!I$98,IF($D117=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC117:BF117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN117*IF($D117=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO117*IF($D117=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP117*IF($D117=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ117*IF($D117=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR117*IF($D117=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS117*IF($D117=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ117:BM117,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT117*IF($D117=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU117*IF($D117=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV117*IF($D117=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW117*IF($D117=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX117*IF($D117=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY117*IF($D117=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ117:BT117,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A200","v":"BTD_4 Jub. 2"},{"$f":"+PremisaCosto!C200","v":"BTD"},{"$f":"+PremisaCosto!F200","v":"Pp"},{"$f":"+PremisaCosto!B200","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T118:W118)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"AA118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"AB118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"AC118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"AD118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"AE118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI118:AL118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"AA118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"AB118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"AC118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"AD118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"AE118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$G$4:$G$13))","v":0},{"$f":"Z118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},{"$f":"AA118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},{"$f":"AB118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},{"$f":"AC118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},{"$f":"AD118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},{"$f":"AE118*IF($C118=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B118,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG118*IF($D118=\"BT\",Balance!D$98,IF($D118=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH118*IF($D118=\"BT\",Balance!E$98,IF($D118=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI118*IF($D118=\"BT\",Balance!F$98,IF($D118=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ118*IF($D118=\"BT\",Balance!G$98,IF($D118=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK118*IF($D118=\"BT\",Balance!H$98,IF($D118=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL118*IF($D118=\"BT\",Balance!I$98,IF($D118=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC118:BF118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN118*IF($D118=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO118*IF($D118=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP118*IF($D118=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ118*IF($D118=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR118*IF($D118=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS118*IF($D118=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ118:BM118,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT118*IF($D118=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU118*IF($D118=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV118*IF($D118=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW118*IF($D118=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX118*IF($D118=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY118*IF($D118=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ118:BT118,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A201","v":"BTD_4 Político"},{"$f":"+PremisaCosto!C201","v":"BTD"},{"$f":"+PremisaCosto!F201","v":"Pp"},{"$f":"+PremisaCosto!B201","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T119:W119)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"AA119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"AB119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"AC119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"AD119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"AE119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI119:AL119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"AA119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"AB119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"AC119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"AD119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"AE119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$G$4:$G$13))","v":0},{"$f":"Z119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},{"$f":"AA119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},{"$f":"AB119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},{"$f":"AC119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},{"$f":"AD119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},{"$f":"AE119*IF($C119=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B119,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG119*IF($D119=\"BT\",Balance!D$98,IF($D119=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH119*IF($D119=\"BT\",Balance!E$98,IF($D119=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI119*IF($D119=\"BT\",Balance!F$98,IF($D119=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ119*IF($D119=\"BT\",Balance!G$98,IF($D119=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK119*IF($D119=\"BT\",Balance!H$98,IF($D119=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL119*IF($D119=\"BT\",Balance!I$98,IF($D119=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC119:BF119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN119*IF($D119=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO119*IF($D119=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP119*IF($D119=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ119*IF($D119=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR119*IF($D119=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS119*IF($D119=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ119:BM119,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT119*IF($D119=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU119*IF($D119=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV119*IF($D119=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW119*IF($D119=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX119*IF($D119=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY119*IF($D119=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ119:BT119,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A202","v":"BTD_4 x1"},{"$f":"+PremisaCosto!C202","v":"BTD"},{"$f":"+PremisaCosto!F202","v":"Pp"},{"$f":"+PremisaCosto!B202","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T120:W120)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"AA120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"AB120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"AC120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"AD120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"AE120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI120:AL120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"AA120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"AB120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"AC120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"AD120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"AE120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$G$4:$G$13))","v":0},{"$f":"Z120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},{"$f":"AA120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},{"$f":"AB120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},{"$f":"AC120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},{"$f":"AD120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},{"$f":"AE120*IF($C120=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B120,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG120*IF($D120=\"BT\",Balance!D$98,IF($D120=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH120*IF($D120=\"BT\",Balance!E$98,IF($D120=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI120*IF($D120=\"BT\",Balance!F$98,IF($D120=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ120*IF($D120=\"BT\",Balance!G$98,IF($D120=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK120*IF($D120=\"BT\",Balance!H$98,IF($D120=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL120*IF($D120=\"BT\",Balance!I$98,IF($D120=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC120:BF120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN120*IF($D120=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO120*IF($D120=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP120*IF($D120=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ120*IF($D120=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR120*IF($D120=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS120*IF($D120=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ120:BM120,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT120*IF($D120=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU120*IF($D120=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV120*IF($D120=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW120*IF($D120=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX120*IF($D120=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY120*IF($D120=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ120:BT120,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A203","v":"BTD_4 x2"},{"$f":"+PremisaCosto!C203","v":"BTD"},{"$f":"+PremisaCosto!F203","v":"Pp"},{"$f":"+PremisaCosto!B203","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T121:W121)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"AA121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"AB121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"AC121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"AD121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"AE121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI121:AL121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"AA121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"AB121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"AC121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"AD121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"AE121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$G$4:$G$13))","v":0},{"$f":"Z121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},{"$f":"AA121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},{"$f":"AB121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},{"$f":"AC121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},{"$f":"AD121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},{"$f":"AE121*IF($C121=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B121,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG121*IF($D121=\"BT\",Balance!D$98,IF($D121=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH121*IF($D121=\"BT\",Balance!E$98,IF($D121=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI121*IF($D121=\"BT\",Balance!F$98,IF($D121=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ121*IF($D121=\"BT\",Balance!G$98,IF($D121=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK121*IF($D121=\"BT\",Balance!H$98,IF($D121=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL121*IF($D121=\"BT\",Balance!I$98,IF($D121=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC121:BF121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN121*IF($D121=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO121*IF($D121=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP121*IF($D121=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ121*IF($D121=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR121*IF($D121=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS121*IF($D121=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ121:BM121,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT121*IF($D121=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU121*IF($D121=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV121*IF($D121=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW121*IF($D121=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX121*IF($D121=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY121*IF($D121=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ121:BT121,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A204","v":"BTD_4 Discap."},{"$f":"+PremisaCosto!C204","v":"BTD"},{"$f":"+PremisaCosto!F204","v":"Pp"},{"$f":"+PremisaCosto!B204","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T122:W122)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"AA122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"AB122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"AC122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"AD122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"AE122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI122:AL122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"AA122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"AB122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"AC122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"AD122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"AE122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$G$4:$G$13))","v":0},{"$f":"Z122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},{"$f":"AA122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},{"$f":"AB122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},{"$f":"AC122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},{"$f":"AD122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},{"$f":"AE122*IF($C122=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B122,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG122*IF($D122=\"BT\",Balance!D$98,IF($D122=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH122*IF($D122=\"BT\",Balance!E$98,IF($D122=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI122*IF($D122=\"BT\",Balance!F$98,IF($D122=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ122*IF($D122=\"BT\",Balance!G$98,IF($D122=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK122*IF($D122=\"BT\",Balance!H$98,IF($D122=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL122*IF($D122=\"BT\",Balance!I$98,IF($D122=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC122:BF122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN122*IF($D122=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO122*IF($D122=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP122*IF($D122=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ122*IF($D122=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR122*IF($D122=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS122*IF($D122=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ122:BM122,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT122*IF($D122=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU122*IF($D122=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV122*IF($D122=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW122*IF($D122=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX122*IF($D122=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY122*IF($D122=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ122:BT122,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A205","v":"BTD_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C205","v":"BTD"},{"$f":"+PremisaCosto!F205","v":"Pp"},{"$f":"+PremisaCosto!B205","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T123:W123)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"AA123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"AB123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"AC123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"AD123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"AE123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI123:AL123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"AA123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"AB123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"AC123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"AD123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"AE123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$G$4:$G$13))","v":0},{"$f":"Z123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},{"$f":"AA123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},{"$f":"AB123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},{"$f":"AC123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},{"$f":"AD123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},{"$f":"AE123*IF($C123=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B123,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG123*IF($D123=\"BT\",Balance!D$98,IF($D123=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH123*IF($D123=\"BT\",Balance!E$98,IF($D123=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI123*IF($D123=\"BT\",Balance!F$98,IF($D123=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ123*IF($D123=\"BT\",Balance!G$98,IF($D123=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK123*IF($D123=\"BT\",Balance!H$98,IF($D123=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL123*IF($D123=\"BT\",Balance!I$98,IF($D123=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC123:BF123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN123*IF($D123=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO123*IF($D123=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP123*IF($D123=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ123*IF($D123=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR123*IF($D123=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS123*IF($D123=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ123:BM123,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT123*IF($D123=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU123*IF($D123=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV123*IF($D123=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW123*IF($D123=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX123*IF($D123=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY123*IF($D123=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ123:BT123,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A206","v":"BTD_4 Cruz Roja"},{"$f":"+PremisaCosto!C206","v":"BTD"},{"$f":"+PremisaCosto!F206","v":"Pp"},{"$f":"+PremisaCosto!B206","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T124:W124)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"AA124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"AB124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"AC124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"AD124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"AE124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI124:AL124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"AA124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"AB124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"AC124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"AD124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"AE124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$G$4:$G$13))","v":0},{"$f":"Z124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},{"$f":"AA124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},{"$f":"AB124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},{"$f":"AC124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},{"$f":"AD124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},{"$f":"AE124*IF($C124=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B124,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG124*IF($D124=\"BT\",Balance!D$98,IF($D124=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH124*IF($D124=\"BT\",Balance!E$98,IF($D124=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI124*IF($D124=\"BT\",Balance!F$98,IF($D124=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ124*IF($D124=\"BT\",Balance!G$98,IF($D124=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK124*IF($D124=\"BT\",Balance!H$98,IF($D124=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL124*IF($D124=\"BT\",Balance!I$98,IF($D124=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC124:BF124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN124*IF($D124=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO124*IF($D124=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP124*IF($D124=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ124*IF($D124=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR124*IF($D124=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS124*IF($D124=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ124:BM124,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT124*IF($D124=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU124*IF($D124=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV124*IF($D124=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW124*IF($D124=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX124*IF($D124=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY124*IF($D124=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ124:BT124,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A207","v":"BTD_5 (xxx)"},{"$f":"+PremisaCosto!C207","v":0},{"$f":"+PremisaCosto!F207","v":0},{"$f":"+PremisaCosto!B207","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T125:W125)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"AA125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"AB125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"AC125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"AD125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"AE125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI125:AL125,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"AA125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"AB125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"AC125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"AD125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"AE125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$G$4:$G$13))","v":0},{"$f":"Z125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},{"$f":"AA125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},{"$f":"AB125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},{"$f":"AC125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},{"$f":"AD125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},{"$f":"AE125*IF($C125=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B125,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG125*IF($D125=\"BT\",Balance!D$98,IF($D125=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH125*IF($D125=\"BT\",Balance!E$98,IF($D125=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI125*IF($D125=\"BT\",Balance!F$98,IF($D125=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ125*IF($D125=\"BT\",Balance!G$98,IF($D125=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK125*IF($D125=\"BT\",Balance!H$98,IF($D125=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL125*IF($D125=\"BT\",Balance!I$98,IF($D125=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC125:BF125,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN125*IF($D125=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO125*IF($D125=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP125*IF($D125=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ125*IF($D125=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR125*IF($D125=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS125*IF($D125=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ125:BM125,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT125*IF($D125=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU125*IF($D125=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV125*IF($D125=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW125*IF($D125=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX125*IF($D125=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY125*IF($D125=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ125:BT125,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A208","v":"BTD_5 Regular"},{"$f":"+PremisaCosto!C208","v":"BTD"},{"$f":"+PremisaCosto!F208","v":"Pp"},{"$f":"+PremisaCosto!B208","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T126:W126)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"AA126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"AB126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"AC126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"AD126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"AE126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI126:AL126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"AA126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"AB126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"AC126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"AD126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"AE126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$G$4:$G$13))","v":0},{"$f":"Z126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},{"$f":"AA126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},{"$f":"AB126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},{"$f":"AC126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},{"$f":"AD126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},{"$f":"AE126*IF($C126=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B126,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG126*IF($D126=\"BT\",Balance!D$98,IF($D126=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH126*IF($D126=\"BT\",Balance!E$98,IF($D126=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI126*IF($D126=\"BT\",Balance!F$98,IF($D126=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ126*IF($D126=\"BT\",Balance!G$98,IF($D126=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK126*IF($D126=\"BT\",Balance!H$98,IF($D126=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL126*IF($D126=\"BT\",Balance!I$98,IF($D126=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC126:BF126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN126*IF($D126=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO126*IF($D126=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP126*IF($D126=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ126*IF($D126=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR126*IF($D126=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS126*IF($D126=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ126:BM126,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT126*IF($D126=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU126*IF($D126=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV126*IF($D126=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW126*IF($D126=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX126*IF($D126=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY126*IF($D126=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ126:BT126,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A209","v":"BTD_5 Agro"},{"$f":"+PremisaCosto!C209","v":"BTD"},{"$f":"+PremisaCosto!F209","v":"Pp"},{"$f":"+PremisaCosto!B209","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T127:W127)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"AA127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"AB127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"AC127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"AD127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"AE127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI127:AL127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"AA127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"AB127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"AC127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"AD127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"AE127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$G$4:$G$13))","v":0},{"$f":"Z127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},{"$f":"AA127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},{"$f":"AB127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},{"$f":"AC127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},{"$f":"AD127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},{"$f":"AE127*IF($C127=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B127,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG127*IF($D127=\"BT\",Balance!D$98,IF($D127=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH127*IF($D127=\"BT\",Balance!E$98,IF($D127=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI127*IF($D127=\"BT\",Balance!F$98,IF($D127=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ127*IF($D127=\"BT\",Balance!G$98,IF($D127=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK127*IF($D127=\"BT\",Balance!H$98,IF($D127=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL127*IF($D127=\"BT\",Balance!I$98,IF($D127=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC127:BF127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN127*IF($D127=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO127*IF($D127=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP127*IF($D127=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ127*IF($D127=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR127*IF($D127=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS127*IF($D127=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ127:BM127,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT127*IF($D127=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU127*IF($D127=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV127*IF($D127=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW127*IF($D127=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX127*IF($D127=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY127*IF($D127=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ127:BT127,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A210","v":"BTD_5 Jub. 1"},{"$f":"+PremisaCosto!C210","v":"BTD"},{"$f":"+PremisaCosto!F210","v":"Pp"},{"$f":"+PremisaCosto!B210","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T128:W128)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"AA128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"AB128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"AC128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"AD128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"AE128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI128:AL128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"AA128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"AB128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"AC128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"AD128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"AE128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$G$4:$G$13))","v":0},{"$f":"Z128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},{"$f":"AA128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},{"$f":"AB128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},{"$f":"AC128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},{"$f":"AD128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},{"$f":"AE128*IF($C128=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B128,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG128*IF($D128=\"BT\",Balance!D$98,IF($D128=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH128*IF($D128=\"BT\",Balance!E$98,IF($D128=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI128*IF($D128=\"BT\",Balance!F$98,IF($D128=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ128*IF($D128=\"BT\",Balance!G$98,IF($D128=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK128*IF($D128=\"BT\",Balance!H$98,IF($D128=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL128*IF($D128=\"BT\",Balance!I$98,IF($D128=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC128:BF128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN128*IF($D128=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO128*IF($D128=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP128*IF($D128=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ128*IF($D128=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR128*IF($D128=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS128*IF($D128=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ128:BM128,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT128*IF($D128=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU128*IF($D128=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV128*IF($D128=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW128*IF($D128=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX128*IF($D128=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY128*IF($D128=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ128:BT128,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A211","v":"BTD_5 Jub. 2"},{"$f":"+PremisaCosto!C211","v":"BTD"},{"$f":"+PremisaCosto!F211","v":"Pp"},{"$f":"+PremisaCosto!B211","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T129:W129)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"AA129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"AB129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"AC129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"AD129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"AE129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI129:AL129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"AA129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"AB129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"AC129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"AD129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"AE129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$G$4:$G$13))","v":0},{"$f":"Z129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},{"$f":"AA129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},{"$f":"AB129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},{"$f":"AC129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},{"$f":"AD129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},{"$f":"AE129*IF($C129=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B129,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG129*IF($D129=\"BT\",Balance!D$98,IF($D129=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH129*IF($D129=\"BT\",Balance!E$98,IF($D129=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI129*IF($D129=\"BT\",Balance!F$98,IF($D129=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ129*IF($D129=\"BT\",Balance!G$98,IF($D129=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK129*IF($D129=\"BT\",Balance!H$98,IF($D129=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL129*IF($D129=\"BT\",Balance!I$98,IF($D129=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC129:BF129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN129*IF($D129=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO129*IF($D129=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP129*IF($D129=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ129*IF($D129=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR129*IF($D129=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS129*IF($D129=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ129:BM129,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT129*IF($D129=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU129*IF($D129=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV129*IF($D129=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW129*IF($D129=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX129*IF($D129=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY129*IF($D129=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ129:BT129,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A212","v":"BTD_5 Político"},{"$f":"+PremisaCosto!C212","v":"BTD"},{"$f":"+PremisaCosto!F212","v":"Pp"},{"$f":"+PremisaCosto!B212","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T130:W130)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"AA130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"AB130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"AC130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"AD130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"AE130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI130:AL130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"AA130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"AB130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"AC130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"AD130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"AE130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$G$4:$G$13))","v":0},{"$f":"Z130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},{"$f":"AA130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},{"$f":"AB130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},{"$f":"AC130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},{"$f":"AD130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},{"$f":"AE130*IF($C130=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B130,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG130*IF($D130=\"BT\",Balance!D$98,IF($D130=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH130*IF($D130=\"BT\",Balance!E$98,IF($D130=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI130*IF($D130=\"BT\",Balance!F$98,IF($D130=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ130*IF($D130=\"BT\",Balance!G$98,IF($D130=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK130*IF($D130=\"BT\",Balance!H$98,IF($D130=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL130*IF($D130=\"BT\",Balance!I$98,IF($D130=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC130:BF130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN130*IF($D130=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO130*IF($D130=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP130*IF($D130=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ130*IF($D130=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR130*IF($D130=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS130*IF($D130=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ130:BM130,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT130*IF($D130=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU130*IF($D130=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV130*IF($D130=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW130*IF($D130=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX130*IF($D130=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY130*IF($D130=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ130:BT130,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A213","v":"BTD_5 x1"},{"$f":"+PremisaCosto!C213","v":"BTD"},{"$f":"+PremisaCosto!F213","v":"Pp"},{"$f":"+PremisaCosto!B213","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T131:W131)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"AA131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"AB131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"AC131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"AD131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"AE131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI131:AL131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"AA131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"AB131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"AC131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"AD131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"AE131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$G$4:$G$13))","v":0},{"$f":"Z131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},{"$f":"AA131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},{"$f":"AB131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},{"$f":"AC131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},{"$f":"AD131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},{"$f":"AE131*IF($C131=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B131,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG131*IF($D131=\"BT\",Balance!D$98,IF($D131=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH131*IF($D131=\"BT\",Balance!E$98,IF($D131=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI131*IF($D131=\"BT\",Balance!F$98,IF($D131=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ131*IF($D131=\"BT\",Balance!G$98,IF($D131=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK131*IF($D131=\"BT\",Balance!H$98,IF($D131=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL131*IF($D131=\"BT\",Balance!I$98,IF($D131=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC131:BF131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN131*IF($D131=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO131*IF($D131=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP131*IF($D131=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ131*IF($D131=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR131*IF($D131=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS131*IF($D131=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ131:BM131,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT131*IF($D131=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU131*IF($D131=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV131*IF($D131=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW131*IF($D131=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX131*IF($D131=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY131*IF($D131=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ131:BT131,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A214","v":"BTD_5 x2"},{"$f":"+PremisaCosto!C214","v":"BTD"},{"$f":"+PremisaCosto!F214","v":"Pp"},{"$f":"+PremisaCosto!B214","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T132:W132)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"AA132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"AB132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"AC132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"AD132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"AE132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI132:AL132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"AA132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"AB132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"AC132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"AD132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"AE132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$G$4:$G$13))","v":0},{"$f":"Z132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},{"$f":"AA132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},{"$f":"AB132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},{"$f":"AC132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},{"$f":"AD132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},{"$f":"AE132*IF($C132=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B132,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG132*IF($D132=\"BT\",Balance!D$98,IF($D132=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH132*IF($D132=\"BT\",Balance!E$98,IF($D132=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI132*IF($D132=\"BT\",Balance!F$98,IF($D132=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ132*IF($D132=\"BT\",Balance!G$98,IF($D132=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK132*IF($D132=\"BT\",Balance!H$98,IF($D132=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL132*IF($D132=\"BT\",Balance!I$98,IF($D132=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC132:BF132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN132*IF($D132=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO132*IF($D132=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP132*IF($D132=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ132*IF($D132=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR132*IF($D132=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS132*IF($D132=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ132:BM132,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT132*IF($D132=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU132*IF($D132=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV132*IF($D132=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW132*IF($D132=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX132*IF($D132=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY132*IF($D132=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ132:BT132,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A215","v":"BTD_5 Discap."},{"$f":"+PremisaCosto!C215","v":"BTD"},{"$f":"+PremisaCosto!F215","v":"Pp"},{"$f":"+PremisaCosto!B215","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T133:W133)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"AA133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"AB133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"AC133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"AD133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"AE133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI133:AL133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"AA133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"AB133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"AC133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"AD133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"AE133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$G$4:$G$13))","v":0},{"$f":"Z133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},{"$f":"AA133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},{"$f":"AB133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},{"$f":"AC133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},{"$f":"AD133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},{"$f":"AE133*IF($C133=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B133,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG133*IF($D133=\"BT\",Balance!D$98,IF($D133=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH133*IF($D133=\"BT\",Balance!E$98,IF($D133=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI133*IF($D133=\"BT\",Balance!F$98,IF($D133=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ133*IF($D133=\"BT\",Balance!G$98,IF($D133=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK133*IF($D133=\"BT\",Balance!H$98,IF($D133=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL133*IF($D133=\"BT\",Balance!I$98,IF($D133=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC133:BF133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN133*IF($D133=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO133*IF($D133=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP133*IF($D133=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ133*IF($D133=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR133*IF($D133=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS133*IF($D133=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ133:BM133,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT133*IF($D133=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU133*IF($D133=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV133*IF($D133=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW133*IF($D133=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX133*IF($D133=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY133*IF($D133=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ133:BT133,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A216","v":"BTD_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C216","v":"BTD"},{"$f":"+PremisaCosto!F216","v":"Pp"},{"$f":"+PremisaCosto!B216","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T134:W134)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"AA134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"AB134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"AC134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"AD134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"AE134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI134:AL134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"AA134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"AB134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"AC134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"AD134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"AE134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$G$4:$G$13))","v":0},{"$f":"Z134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},{"$f":"AA134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},{"$f":"AB134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},{"$f":"AC134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},{"$f":"AD134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},{"$f":"AE134*IF($C134=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B134,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG134*IF($D134=\"BT\",Balance!D$98,IF($D134=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH134*IF($D134=\"BT\",Balance!E$98,IF($D134=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI134*IF($D134=\"BT\",Balance!F$98,IF($D134=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ134*IF($D134=\"BT\",Balance!G$98,IF($D134=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK134*IF($D134=\"BT\",Balance!H$98,IF($D134=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL134*IF($D134=\"BT\",Balance!I$98,IF($D134=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC134:BF134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN134*IF($D134=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO134*IF($D134=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP134*IF($D134=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ134*IF($D134=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR134*IF($D134=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS134*IF($D134=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ134:BM134,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT134*IF($D134=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU134*IF($D134=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV134*IF($D134=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW134*IF($D134=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX134*IF($D134=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY134*IF($D134=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ134:BT134,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A217","v":"BTD_5 Cruz Roja"},{"$f":"+PremisaCosto!C217","v":"BTD"},{"$f":"+PremisaCosto!F217","v":"Pp"},{"$f":"+PremisaCosto!B217","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T135:W135)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"AA135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"AB135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"AC135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"AD135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"AE135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI135:AL135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"AA135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"AB135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"AC135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"AD135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"AE135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$G$4:$G$13))","v":0},{"$f":"Z135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},{"$f":"AA135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},{"$f":"AB135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},{"$f":"AC135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},{"$f":"AD135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},{"$f":"AE135*IF($C135=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B135,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG135*IF($D135=\"BT\",Balance!D$98,IF($D135=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH135*IF($D135=\"BT\",Balance!E$98,IF($D135=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI135*IF($D135=\"BT\",Balance!F$98,IF($D135=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ135*IF($D135=\"BT\",Balance!G$98,IF($D135=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK135*IF($D135=\"BT\",Balance!H$98,IF($D135=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL135*IF($D135=\"BT\",Balance!I$98,IF($D135=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC135:BF135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN135*IF($D135=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO135*IF($D135=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP135*IF($D135=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ135*IF($D135=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR135*IF($D135=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS135*IF($D135=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ135:BM135,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT135*IF($D135=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU135*IF($D135=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV135*IF($D135=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW135*IF($D135=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX135*IF($D135=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY135*IF($D135=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ135:BT135,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A218","v":"BTS"},{"$f":"+PremisaCosto!C218","v":0},{"$f":"+PremisaCosto!F218","v":0},{"$f":"+PremisaCosto!B218","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T136:W136)","v":0},null,{"$f":"+Energía!F136/(Parametros!$D$4*24*365)","v":733.33318294103913},{"$f":"+Energía!G136/(Parametros!$D$4*24*365)","v":757.97968431203844},{"$f":"+Energía!H136/(Parametros!$D$4*24*365)","v":763.40705327497949},{"$f":"+Energía!I136/(Parametros!$D$4*24*365)","v":788.61594373520097},{"$f":"+Energía!J136/(Parametros!$D$4*24*365)","v":814.23194029068145},{"$f":"+Energía!K136/(Parametros!$D$4*24*365)","v":840.47997310611117},null,{"$f":"Z136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"AA136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"AB136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"AC136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"AD136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"AE136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI136:AL136,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"AA136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"AB136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"AC136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"AD136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"AE136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$G$4:$G$13))","v":0},{"$f":"Z136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},{"$f":"AA136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},{"$f":"AB136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},{"$f":"AC136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},{"$f":"AD136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},{"$f":"AE136*IF($C136=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B136,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG136*IF($D136=\"BT\",Balance!D$98,IF($D136=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH136*IF($D136=\"BT\",Balance!E$98,IF($D136=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI136*IF($D136=\"BT\",Balance!F$98,IF($D136=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ136*IF($D136=\"BT\",Balance!G$98,IF($D136=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK136*IF($D136=\"BT\",Balance!H$98,IF($D136=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL136*IF($D136=\"BT\",Balance!I$98,IF($D136=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC136:BF136,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN136*IF($D136=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO136*IF($D136=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP136*IF($D136=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ136*IF($D136=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR136*IF($D136=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS136*IF($D136=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ136:BM136,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT136*IF($D136=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU136*IF($D136=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV136*IF($D136=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW136*IF($D136=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX136*IF($D136=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY136*IF($D136=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ136:BT136,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A219","v":"BTS_1 (0-300)"},{"$f":"+PremisaCosto!C219","v":0},{"$f":"+PremisaCosto!F219","v":0},{"$f":"+PremisaCosto!B219","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T137:W137)","v":0},null,{"$f":"+Energía!F137/(Parametros!$D$4*24*365)","v":221.17857430227818},{"$f":"+Energía!G137/(Parametros!$D$4*24*365)","v":225.73196636955089},{"$f":"+Energía!H137/(Parametros!$D$4*24*365)","v":227.18219920967255},{"$f":"+Energía!I137/(Parametros!$D$4*24*365)","v":234.30475402924932},{"$f":"+Energía!J137/(Parametros!$D$4*24*365)","v":241.44529086778539},{"$f":"+Energía!K137/(Parametros!$D$4*24*365)","v":248.70534232686964},null,{"$f":"Z137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"AA137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"AB137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"AC137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"AD137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"AE137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI137:AL137,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"AA137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"AB137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"AC137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"AD137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"AE137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$G$4:$G$13))","v":0},{"$f":"Z137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},{"$f":"AA137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},{"$f":"AB137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},{"$f":"AC137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},{"$f":"AD137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},{"$f":"AE137*IF($C137=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B137,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG137*IF($D137=\"BT\",Balance!D$98,IF($D137=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH137*IF($D137=\"BT\",Balance!E$98,IF($D137=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI137*IF($D137=\"BT\",Balance!F$98,IF($D137=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ137*IF($D137=\"BT\",Balance!G$98,IF($D137=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK137*IF($D137=\"BT\",Balance!H$98,IF($D137=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL137*IF($D137=\"BT\",Balance!I$98,IF($D137=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC137:BF137,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN137*IF($D137=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO137*IF($D137=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP137*IF($D137=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ137*IF($D137=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR137*IF($D137=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS137*IF($D137=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ137:BM137,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT137*IF($D137=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU137*IF($D137=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV137*IF($D137=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW137*IF($D137=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX137*IF($D137=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY137*IF($D137=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ137:BT137,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A220","v":"BTS_1 Regular"},{"$f":"+PremisaCosto!C220","v":"BTS"},{"$f":"+PremisaCosto!F220","v":"Pp"},{"$f":"+PremisaCosto!B220","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T138:W138)","v":0},null,{"$f":"+Energía!F138/(Parametros!$D$4*24*365)","v":168.4640051478589},{"$f":"+Energía!G138/(Parametros!$D$4*24*365)","v":172.0957654383844},{"$f":"+Energía!H138/(Parametros!$D$4*24*365)","v":173.21104299203836},{"$f":"+Energía!I138/(Parametros!$D$4*24*365)","v":178.66350842817332},{"$f":"+Energía!J138/(Parametros!$D$4*24*365)","v":184.13561738156088},{"$f":"+Energía!K138/(Parametros!$D$4*24*365)","v":189.70280605316705},null,{"$f":"Z138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":64.060442966952451},{"$f":"AA138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":65.441463041577023},{"$f":"AB138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":65.865560605062271},{"$f":"AC138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":67.938925480806716},{"$f":"AD138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":70.019760037777885},{"$f":"AE138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$F$4:$F$13))","v":72.136749789212772},{"$f":"+SUMPRODUCT(AI138:AL138,PremisaCosto!$F$84:$I$84)","v":233.62482531173725},{"$f":"Z138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":64.060442966952451},{"$f":"AA138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":65.441463041577023},{"$f":"AB138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":65.865560605062271},{"$f":"AC138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":67.938925480806716},{"$f":"AD138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":70.019760037777885},{"$f":"AE138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$G$4:$G$13))","v":72.136749789212772},{"$f":"Z138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":64.060442966952493},{"$f":"AA138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":65.44146304157708},{"$f":"AB138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":65.865560605062313},{"$f":"AC138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":67.938925480806773},{"$f":"AD138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":70.019760037777942},{"$f":"AE138*IF($C138=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B138,Parametros!$H$4:$H$13))","v":72.136749789212828},null,{"$f":"AG138*IF($D138=\"BT\",Balance!D$98,IF($D138=\"MT\",Balance!D$102,Balance!D$105))","v":75.785185224718276},{"$f":"AH138*IF($D138=\"BT\",Balance!E$98,IF($D138=\"MT\",Balance!E$102,Balance!E$105))","v":77.372378509606463},{"$f":"AI138*IF($D138=\"BT\",Balance!F$98,IF($D138=\"MT\",Balance!F$102,Balance!F$105))","v":70.373434803571044},{"$f":"AJ138*IF($D138=\"BT\",Balance!G$98,IF($D138=\"MT\",Balance!G$102,Balance!G$105))","v":75.735812180214239},{"$f":"AK138*IF($D138=\"BT\",Balance!H$98,IF($D138=\"MT\",Balance!H$102,Balance!H$105))","v":78.058830930313292},{"$f":"AL138*IF($D138=\"BT\",Balance!I$98,IF($D138=\"MT\",Balance!I$102,Balance!I$105))","v":80.422643972837548},{"$f":"+SUMPRODUCT(BC138:BF138,PremisaCosto!$F$84:$I$84)","v":257.51681752808599},{"$f":"+AN138*IF($D138=\"BT\",Balance!D$99,Balance!D$103)","v":75.060006036274842},{"$f":"+AO138*IF($D138=\"BT\",Balance!E$99,Balance!E$103)","v":76.635688630660283},{"$f":"+AP138*IF($D138=\"BT\",Balance!F$99,Balance!F$103)","v":70.101557076195192},{"$f":"+AQ138*IF($D138=\"BT\",Balance!G$99,Balance!G$103)","v":75.260481782175475},{"$f":"+AR138*IF($D138=\"BT\",Balance!H$99,Balance!H$103)","v":77.568730639382053},{"$f":"+AS138*IF($D138=\"BT\",Balance!I$99,Balance!I$103)","v":79.917490191218931},{"$f":"+SUMPRODUCT(BJ138:BM138,PremisaCosto!$F$84:$I$84)","v":256.06307213999975},{"$f":"+AT138*IF($D138=\"BT\",Balance!D$100,0)","v":70.91443190465526},{"$f":"+AU138*IF($D138=\"BT\",Balance!E$100,0)","v":72.424118456690636},{"$f":"+AV138*IF($D138=\"BT\",Balance!F$100,0)","v":68.538379962283074},{"$f":"+AW138*IF($D138=\"BT\",Balance!G$100,0)","v":72.534161106272691},{"$f":"+AX138*IF($D138=\"BT\",Balance!H$100,0)","v":74.757702174020849},{"$f":"+AY138*IF($D138=\"BT\",Balance!I$100,0)","v":77.020128328736746},{"$f":"+SUMPRODUCT(BQ138:BT138,PremisaCosto!$F$84:$I$84)","v":247.72130570373045}]
[{"$f":"+PremisaCosto!A221","v":"BTS_1 Agro"},{"$f":"+PremisaCosto!C221","v":"BTS"},{"$f":"+PremisaCosto!F221","v":"Pp"},{"$f":"+PremisaCosto!B221","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T139:W139)","v":0},null,{"$f":"+Energía!F139/(Parametros!$D$4*24*365)","v":7.3854501850035933E-2},{"$f":"+Energía!G139/(Parametros!$D$4*24*365)","v":7.9648349397854035E-2},{"$f":"+Energía!H139/(Parametros!$D$4*24*365)","v":8.0412209298511922E-2},{"$f":"+Energía!I139/(Parametros!$D$4*24*365)","v":8.3508888026906258E-2},{"$f":"+Energía!J139/(Parametros!$D$4*24*365)","v":8.6766883951586452E-2},{"$f":"+Energía!K139/(Parametros!$D$4*24*365)","v":9.017062867184851E-2},null,{"$f":"Z139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":2.8084053323227321E-2},{"$f":"AA139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":3.0287232809969662E-2},{"$f":"AB139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":3.0577699628432681E-2},{"$f":"AC139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":3.175524857067212E-2},{"$f":"AD139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":3.2994140296749498E-2},{"$f":"AE139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$F$4:$F$13))","v":3.4288454737006556E-2},{"$f":"+SUMPRODUCT(AI139:AL139,PremisaCosto!$F$84:$I$84)","v":0.10963963993999595},{"$f":"Z139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":2.8084053323227321E-2},{"$f":"AA139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":3.0287232809969662E-2},{"$f":"AB139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":3.0577699628432681E-2},{"$f":"AC139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":3.175524857067212E-2},{"$f":"AD139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":3.2994140296749498E-2},{"$f":"AE139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$G$4:$G$13))","v":3.4288454737006556E-2},{"$f":"Z139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":2.8084053323227342E-2},{"$f":"AA139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":3.0287232809969682E-2},{"$f":"AB139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":3.0577699628432705E-2},{"$f":"AC139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":3.1755248570672141E-2},{"$f":"AD139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":3.2994140296749519E-2},{"$f":"AE139*IF($C139=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B139,Parametros!$H$4:$H$13))","v":3.4288454737006577E-2},null,{"$f":"AG139*IF($D139=\"BT\",Balance!D$98,IF($D139=\"MT\",Balance!D$102,Balance!D$105))","v":3.322417211600652E-2},{"$f":"AH139*IF($D139=\"BT\",Balance!E$98,IF($D139=\"MT\",Balance!E$102,Balance!E$105))","v":3.580902889491807E-2},{"$f":"AI139*IF($D139=\"BT\",Balance!F$98,IF($D139=\"MT\",Balance!F$102,Balance!F$105))","v":3.2670453746647364E-2},{"$f":"AJ139*IF($D139=\"BT\",Balance!G$98,IF($D139=\"MT\",Balance!G$102,Balance!G$105))","v":3.5399581675219081E-2},{"$f":"AK139*IF($D139=\"BT\",Balance!H$98,IF($D139=\"MT\",Balance!H$102,Balance!H$105))","v":3.678224572214258E-2},{"$f":"AL139*IF($D139=\"BT\",Balance!I$98,IF($D139=\"MT\",Balance!I$102,Balance!I$105))","v":3.8226953608955033E-2},{"$f":"+SUMPRODUCT(BC139:BF139,PremisaCosto!$F$84:$I$84)","v":0.12086693535332416},{"$f":"+AN139*IF($D139=\"BT\",Balance!D$99,Balance!D$103)","v":3.290625406777125E-2},{"$f":"+AO139*IF($D139=\"BT\",Balance!E$99,Balance!E$103)","v":3.5468078420473212E-2},{"$f":"+AP139*IF($D139=\"BT\",Balance!F$99,Balance!F$103)","v":3.2544236108674046E-2},{"$f":"+AQ139*IF($D139=\"BT\",Balance!G$99,Balance!G$103)","v":3.5177408085688568E-2},{"$f":"+AR139*IF($D139=\"BT\",Balance!H$99,Balance!H$103)","v":3.655130465993759E-2},{"$f":"+AS139*IF($D139=\"BT\",Balance!I$99,Balance!I$103)","v":3.7986841008555511E-2},{"$f":"+SUMPRODUCT(BJ139:BM139,PremisaCosto!$F$84:$I$84)","v":0.12018377705433196},{"$f":"+AT139*IF($D139=\"BT\",Balance!D$100,0)","v":3.1088837272388533E-2},{"$f":"+AU139*IF($D139=\"BT\",Balance!E$100,0)","v":3.3518904297127242E-2},{"$f":"+AV139*IF($D139=\"BT\",Balance!F$100,0)","v":3.1818540315361826E-2},{"$f":"+AW139*IF($D139=\"BT\",Balance!G$100,0)","v":3.390310193300862E-2},{"$f":"+AX139*IF($D139=\"BT\",Balance!H$100,0)","v":3.522671475111408E-2},{"$f":"+AY139*IF($D139=\"BT\",Balance!I$100,0)","v":3.6609650306607552E-2},{"$f":"+SUMPRODUCT(BQ139:BT139,PremisaCosto!$F$84:$I$84)","v":0.11626375303289289}]
[{"$f":"+PremisaCosto!A222","v":"BTS_1 Jub. 1"},{"$f":"+PremisaCosto!C222","v":"BTS"},{"$f":"+PremisaCosto!F222","v":"Pp"},{"$f":"+PremisaCosto!B222","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T140:W140)","v":0},null,{"$f":"+Energía!F140/(Parametros!$D$4*24*365)","v":52.255832133038211},{"$f":"+Energía!G140/(Parametros!$D$4*24*365)","v":53.164675989437335},{"$f":"+Energía!H140/(Parametros!$D$4*24*365)","v":53.496404484399648},{"$f":"+Energía!I140/(Parametros!$D$4*24*365)","v":55.151158896192577},{"$f":"+Energía!J140/(Parametros!$D$4*24*365)","v":56.804092992101154},{"$f":"+Energía!K140/(Parametros!$D$4*24*365)","v":58.481131272818381},null,{"$f":"Z140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":19.870902102268349},{"$f":"AA140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":20.216500795458753},{"$f":"AB140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":20.342644503804014},{"$f":"AC140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":20.971884563292896},{"$f":"AD140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":21.600432426001881},{"$f":"AE140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$F$4:$F$13))","v":22.23814619186534},{"$f":"+SUMPRODUCT(AI140:AL140,PremisaCosto!$F$84:$I$84)","v":72.094177113163553},{"$f":"Z140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":19.870902102268349},{"$f":"AA140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":20.216500795458753},{"$f":"AB140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":20.342644503804014},{"$f":"AC140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":20.971884563292896},{"$f":"AD140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":21.600432426001881},{"$f":"AE140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$G$4:$G$13))","v":22.23814619186534},{"$f":"Z140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":19.870902102268364},{"$f":"AA140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":20.216500795458767},{"$f":"AB140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":20.342644503804028},{"$f":"AC140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":20.97188456329291},{"$f":"AD140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":21.600432426001898},{"$f":"AE140*IF($C140=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B140,Parametros!$H$4:$H$13))","v":22.238146191865354},null,{"$f":"AG140*IF($D140=\"BT\",Balance!D$98,IF($D140=\"MT\",Balance!D$102,Balance!D$105))","v":23.507798676626791},{"$f":"AH140*IF($D140=\"BT\",Balance!E$98,IF($D140=\"MT\",Balance!E$102,Balance!E$105))","v":23.90225827763371},{"$f":"AI140*IF($D140=\"BT\",Balance!F$98,IF($D140=\"MT\",Balance!F$102,Balance!F$105))","v":21.734905974680895},{"$f":"AJ140*IF($D140=\"BT\",Balance!G$98,IF($D140=\"MT\",Balance!G$102,Balance!G$105))","v":23.378684592228336},{"$f":"AK140*IF($D140=\"BT\",Balance!H$98,IF($D140=\"MT\",Balance!H$102,Balance!H$105))","v":24.080409613703772},{"$f":"AL140*IF($D140=\"BT\",Balance!I$98,IF($D140=\"MT\",Balance!I$102,Balance!I$105))","v":24.792502005291922},{"$f":"+SUMPRODUCT(BC140:BF140,PremisaCosto!$F$84:$I$84)","v":79.466228532600951},{"$f":"+AN140*IF($D140=\"BT\",Balance!D$99,Balance!D$103)","v":23.282855420027772},{"$f":"+AO140*IF($D140=\"BT\",Balance!E$99,Balance!E$103)","v":23.674676392518155},{"$f":"+AP140*IF($D140=\"BT\",Balance!F$99,Balance!F$103)","v":21.650936265690309},{"$f":"+AQ140*IF($D140=\"BT\",Balance!G$99,Balance!G$103)","v":23.231956127411667},{"$f":"+AR140*IF($D140=\"BT\",Balance!H$99,Balance!H$103)","v":23.929218318410665},{"$f":"+AS140*IF($D140=\"BT\",Balance!I$99,Balance!I$103)","v":24.636774395192578},{"$f":"+SUMPRODUCT(BJ140:BM140,PremisaCosto!$F$84:$I$84)","v":79.017665440983308},{"$f":"+AT140*IF($D140=\"BT\",Balance!D$100,0)","v":21.99694021382782},{"$f":"+AU140*IF($D140=\"BT\",Balance!E$100,0)","v":22.373617280833965},{"$f":"+AV140*IF($D140=\"BT\",Balance!F$100,0)","v":21.168147445058111},{"$f":"+AW140*IF($D140=\"BT\",Balance!G$100,0)","v":22.390375515223372},{"$f":"+AX140*IF($D140=\"BT\",Balance!H$100,0)","v":23.062042675694347},{"$f":"+AY140*IF($D140=\"BT\",Balance!I$100,0)","v":23.74358254974781},{"$f":"+SUMPRODUCT(BQ140:BT140,PremisaCosto!$F$84:$I$84)","v":76.443755228417984}]
[{"$f":"+PremisaCosto!A223","v":"BTS_1 Jub. 2"},{"$f":"+PremisaCosto!C223","v":"BTS"},{"$f":"+PremisaCosto!F223","v":"Pp"},{"$f":"+PremisaCosto!B223","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T141:W141)","v":0},null,{"$f":"+Energía!F141/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G141/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H141/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I141/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J141/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K141/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"AA141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"AB141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"AC141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"AD141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"AE141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI141:AL141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"AA141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"AB141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"AC141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"AD141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"AE141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$G$4:$G$13))","v":0},{"$f":"Z141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},{"$f":"AA141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},{"$f":"AB141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},{"$f":"AC141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},{"$f":"AD141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},{"$f":"AE141*IF($C141=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B141,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG141*IF($D141=\"BT\",Balance!D$98,IF($D141=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH141*IF($D141=\"BT\",Balance!E$98,IF($D141=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI141*IF($D141=\"BT\",Balance!F$98,IF($D141=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ141*IF($D141=\"BT\",Balance!G$98,IF($D141=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK141*IF($D141=\"BT\",Balance!H$98,IF($D141=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL141*IF($D141=\"BT\",Balance!I$98,IF($D141=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC141:BF141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN141*IF($D141=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO141*IF($D141=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP141*IF($D141=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ141*IF($D141=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR141*IF($D141=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS141*IF($D141=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ141:BM141,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT141*IF($D141=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU141*IF($D141=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV141*IF($D141=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW141*IF($D141=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX141*IF($D141=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY141*IF($D141=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ141:BT141,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A224","v":"BTS_1 Político"},{"$f":"+PremisaCosto!C224","v":"BTS"},{"$f":"+PremisaCosto!F224","v":"Pp"},{"$f":"+PremisaCosto!B224","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T142:W142)","v":0},null,{"$f":"+Energía!F142/(Parametros!$D$4*24*365)","v":3.0299282810271146E-3},{"$f":"+Energía!G142/(Parametros!$D$4*24*365)","v":3.2676245906811917E-3},{"$f":"+Energía!H142/(Parametros!$D$4*24*365)","v":3.2989624327594636E-3},{"$f":"+Energía!I142/(Parametros!$D$4*24*365)","v":3.4260056626423084E-3},{"$f":"+Energía!J142/(Parametros!$D$4*24*365)","v":3.5596670339112396E-3},{"$f":"+Energía!K142/(Parametros!$D$4*24*365)","v":3.6993078429476312E-3},null,{"$f":"Z142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":1.1521662901836846E-3},{"$f":"AA142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":1.2425531409218323E-3},{"$f":"AB142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":1.2544697283459563E-3},{"$f":"AC142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":1.3027794285403948E-3},{"$f":"AD142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":1.3536057557640821E-3},{"$f":"AE142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$F$4:$F$13))","v":1.4067058353643715E-3},{"$f":"+SUMPRODUCT(AI142:AL142,PremisaCosto!$F$84:$I$84)","v":4.4980365103588094E-3},{"$f":"Z142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":1.1521662901836846E-3},{"$f":"AA142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":1.2425531409218323E-3},{"$f":"AB142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":1.2544697283459563E-3},{"$f":"AC142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":1.3027794285403948E-3},{"$f":"AD142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":1.3536057557640821E-3},{"$f":"AE142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$G$4:$G$13))","v":1.4067058353643715E-3},{"$f":"Z142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":1.1521662901836855E-3},{"$f":"AA142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":1.2425531409218334E-3},{"$f":"AB142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":1.2544697283459571E-3},{"$f":"AC142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":1.3027794285403957E-3},{"$f":"AD142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":1.353605755764083E-3},{"$f":"AE142*IF($C142=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B142,Parametros!$H$4:$H$13))","v":1.4067058353643724E-3},null,{"$f":"AG142*IF($D142=\"BT\",Balance!D$98,IF($D142=\"MT\",Balance!D$102,Balance!D$105))","v":1.3630429586053952E-3},{"$f":"AH142*IF($D142=\"BT\",Balance!E$98,IF($D142=\"MT\",Balance!E$102,Balance!E$105))","v":1.4690883649197157E-3},{"$f":"AI142*IF($D142=\"BT\",Balance!F$98,IF($D142=\"MT\",Balance!F$102,Balance!F$105))","v":1.340326307554764E-3},{"$f":"AJ142*IF($D142=\"BT\",Balance!G$98,IF($D142=\"MT\",Balance!G$102,Balance!G$105))","v":1.4522905302653984E-3},{"$f":"AK142*IF($D142=\"BT\",Balance!H$98,IF($D142=\"MT\",Balance!H$102,Balance!H$105))","v":1.5090152091135419E-3},{"$f":"AL142*IF($D142=\"BT\",Balance!I$98,IF($D142=\"MT\",Balance!I$102,Balance!I$105))","v":1.5682852762648218E-3},{"$f":"+SUMPRODUCT(BC142:BF142,PremisaCosto!$F$84:$I$84)","v":4.9586435016748375E-3},{"$f":"+AN142*IF($D142=\"BT\",Balance!D$99,Balance!D$103)","v":1.3500001668829227E-3},{"$f":"+AO142*IF($D142=\"BT\",Balance!E$99,Balance!E$103)","v":1.4551006531476189E-3},{"$f":"+AP142*IF($D142=\"BT\",Balance!F$99,Balance!F$103)","v":1.3351481480481662E-3},{"$f":"+AQ142*IF($D142=\"BT\",Balance!G$99,Balance!G$103)","v":1.4431757163359412E-3},{"$f":"+AR142*IF($D142=\"BT\",Balance!H$99,Balance!H$103)","v":1.4995407039974397E-3},{"$f":"+AS142*IF($D142=\"BT\",Balance!I$99,Balance!I$103)","v":1.5584345029150978E-3},{"$f":"+SUMPRODUCT(BJ142:BM142,PremisaCosto!$F$84:$I$84)","v":4.9306164945366968E-3},{"$f":"+AT142*IF($D142=\"BT\",Balance!D$100,0)","v":1.2754394778415805E-3},{"$f":"+AU142*IF($D142=\"BT\",Balance!E$100,0)","v":1.3751345352667589E-3},{"$f":"+AV142*IF($D142=\"BT\",Balance!F$100,0)","v":1.3053760129379212E-3},{"$f":"+AW142*IF($D142=\"BT\",Balance!G$100,0)","v":1.3908964895593282E-3},{"$f":"+AX142*IF($D142=\"BT\",Balance!H$100,0)","v":1.4451985538918596E-3},{"$f":"+AY142*IF($D142=\"BT\",Balance!I$100,0)","v":1.5019343715531304E-3},{"$f":"+SUMPRODUCT(BQ142:BT142,PremisaCosto!$F$84:$I$84)","v":4.7697949962212469E-3}]
[{"$f":"+PremisaCosto!A225","v":"BTS_1 x1"},{"$f":"+PremisaCosto!C225","v":"BTS"},{"$f":"+PremisaCosto!F225","v":"Pp"},{"$f":"+PremisaCosto!B225","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T143:W143)","v":0},null,{"$f":"+Energía!F143/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G143/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H143/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I143/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J143/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K143/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"AA143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"AB143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"AC143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"AD143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"AE143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI143:AL143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"AA143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"AB143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"AC143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"AD143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"AE143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$G$4:$G$13))","v":0},{"$f":"Z143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},{"$f":"AA143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},{"$f":"AB143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},{"$f":"AC143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},{"$f":"AD143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},{"$f":"AE143*IF($C143=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B143,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG143*IF($D143=\"BT\",Balance!D$98,IF($D143=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH143*IF($D143=\"BT\",Balance!E$98,IF($D143=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI143*IF($D143=\"BT\",Balance!F$98,IF($D143=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ143*IF($D143=\"BT\",Balance!G$98,IF($D143=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK143*IF($D143=\"BT\",Balance!H$98,IF($D143=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL143*IF($D143=\"BT\",Balance!I$98,IF($D143=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC143:BF143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN143*IF($D143=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO143*IF($D143=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP143*IF($D143=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ143*IF($D143=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR143*IF($D143=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS143*IF($D143=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ143:BM143,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT143*IF($D143=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU143*IF($D143=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV143*IF($D143=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW143*IF($D143=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX143*IF($D143=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY143*IF($D143=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ143:BT143,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A226","v":"BTS_1 x2"},{"$f":"+PremisaCosto!C226","v":"BTS"},{"$f":"+PremisaCosto!F226","v":"Pp"},{"$f":"+PremisaCosto!B226","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T144:W144)","v":0},null,{"$f":"+Energía!F144/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G144/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H144/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I144/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J144/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K144/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"AA144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"AB144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"AC144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"AD144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"AE144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI144:AL144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"AA144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"AB144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"AC144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"AD144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"AE144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$G$4:$G$13))","v":0},{"$f":"Z144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},{"$f":"AA144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},{"$f":"AB144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},{"$f":"AC144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},{"$f":"AD144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},{"$f":"AE144*IF($C144=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B144,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG144*IF($D144=\"BT\",Balance!D$98,IF($D144=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH144*IF($D144=\"BT\",Balance!E$98,IF($D144=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI144*IF($D144=\"BT\",Balance!F$98,IF($D144=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ144*IF($D144=\"BT\",Balance!G$98,IF($D144=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK144*IF($D144=\"BT\",Balance!H$98,IF($D144=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL144*IF($D144=\"BT\",Balance!I$98,IF($D144=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC144:BF144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN144*IF($D144=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO144*IF($D144=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP144*IF($D144=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ144*IF($D144=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR144*IF($D144=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS144*IF($D144=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ144:BM144,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT144*IF($D144=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU144*IF($D144=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV144*IF($D144=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW144*IF($D144=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX144*IF($D144=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY144*IF($D144=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ144:BT144,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A227","v":"BTS_1 Discap."},{"$f":"+PremisaCosto!C227","v":"BTS"},{"$f":"+PremisaCosto!F227","v":"Pp"},{"$f":"+PremisaCosto!B227","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T145:W145)","v":0},null,{"$f":"+Energía!F145/(Parametros!$D$4*24*365)","v":0.3799588860742899},{"$f":"+Energía!G145/(Parametros!$D$4*24*365)","v":0.38656670237138641},{"$f":"+Energía!H145/(Parametros!$D$4*24*365)","v":0.38897870998277678},{"$f":"+Energía!I145/(Parametros!$D$4*24*365)","v":0.40101055765467764},{"$f":"+Energía!J145/(Parametros!$D$4*24*365)","v":0.41302915124162476},{"$f":"+Energía!K145/(Parametros!$D$4*24*365)","v":0.42522299696758925},null,{"$f":"Z145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":0.14448388858964623},{"$f":"AA145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":0.14699658938092044},{"$f":"AB145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":0.14791378398216307},{"$f":"AC145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":0.15248903725894689},{"$f":"AD145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":0.15705925051218075},{"$f":"AE145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$F$4:$F$13))","v":0.16169610547707589},{"$f":"+SUMPRODUCT(AI145:AL145,PremisaCosto!$F$84:$I$84)","v":0.52420518099886404},{"$f":"Z145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":0.14448388858964623},{"$f":"AA145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":0.14699658938092044},{"$f":"AB145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":0.14791378398216307},{"$f":"AC145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":0.15248903725894689},{"$f":"AD145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":0.15705925051218075},{"$f":"AE145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$G$4:$G$13))","v":0.16169610547707589},{"$f":"Z145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":0.14448388858964631},{"$f":"AA145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":0.14699658938092056},{"$f":"AB145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":0.14791378398216318},{"$f":"AC145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":0.152489037258947},{"$f":"AD145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":0.15705925051218086},{"$f":"AE145*IF($C145=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B145,Parametros!$H$4:$H$13))","v":0.161696105477076},null,{"$f":"AG145*IF($D145=\"BT\",Balance!D$98,IF($D145=\"MT\",Balance!D$102,Balance!D$105))","v":0.17092823201991686},{"$f":"AH145*IF($D145=\"BT\",Balance!E$98,IF($D145=\"MT\",Balance!E$102,Balance!E$105))","v":0.17379617179365087},{"$f":"AI145*IF($D145=\"BT\",Balance!F$98,IF($D145=\"MT\",Balance!F$102,Balance!F$105))","v":0.15803708247521114},{"$f":"AJ145*IF($D145=\"BT\",Balance!G$98,IF($D145=\"MT\",Balance!G$102,Balance!G$105))","v":0.16998916311456738},{"$f":"AK145*IF($D145=\"BT\",Balance!H$98,IF($D145=\"MT\",Balance!H$102,Balance!H$105))","v":0.17509145240082874},{"$f":"AL145*IF($D145=\"BT\",Balance!I$98,IF($D145=\"MT\",Balance!I$102,Balance!I$105))","v":0.18026911886903263},{"$f":"+SUMPRODUCT(BC145:BF145,PremisaCosto!$F$84:$I$84)","v":0.57780822599303905},{"$f":"+AN145*IF($D145=\"BT\",Balance!D$99,Balance!D$103)","v":0.16929264062813326},{"$f":"+AO145*IF($D145=\"BT\",Balance!E$99,Balance!E$103)","v":0.17214139675343315},{"$f":"+AP145*IF($D145=\"BT\",Balance!F$99,Balance!F$103)","v":0.15742652874930022},{"$f":"+AQ145*IF($D145=\"BT\",Balance!G$99,Balance!G$103)","v":0.16892228320347255},{"$f":"+AR145*IF($D145=\"BT\",Balance!H$99,Balance!H$103)","v":0.17399212294971478},{"$f":"+AS145*IF($D145=\"BT\",Balance!I$99,Balance!I$103)","v":0.17913680559745573},{"$f":"+SUMPRODUCT(BJ145:BM145,PremisaCosto!$F$84:$I$84)","v":0.57454667148122196},{"$f":"+AT145*IF($D145=\"BT\",Balance!D$100,0)","v":0.1599425855359129},{"$f":"+AU145*IF($D145=\"BT\",Balance!E$100,0)","v":0.16268124071873963},{"$f":"+AV145*IF($D145=\"BT\",Balance!F$100,0)","v":0.15391611390079613},{"$f":"+AW145*IF($D145=\"BT\",Balance!G$100,0)","v":0.16280305167036527},{"$f":"+AX145*IF($D145=\"BT\",Balance!H$100,0)","v":0.1676867882313462},{"$f":"+AY145*IF($D145=\"BT\",Balance!I$100,0)","v":0.17264230548911794},{"$f":"+SUMPRODUCT(BQ145:BT145,PremisaCosto!$F$84:$I$84)","v":0.55583147037617353}]
[{"$f":"+PremisaCosto!A228","v":"BTS_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C228","v":"BTS"},{"$f":"+PremisaCosto!F228","v":"Pp"},{"$f":"+PremisaCosto!B228","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T146:W146)","v":0},null,{"$f":"+Energía!F146/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G146/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H146/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I146/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J146/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K146/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"AA146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"AB146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"AC146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"AD146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"AE146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI146:AL146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"AA146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"AB146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"AC146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"AD146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"AE146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$G$4:$G$13))","v":0},{"$f":"Z146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},{"$f":"AA146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},{"$f":"AB146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},{"$f":"AC146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},{"$f":"AD146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},{"$f":"AE146*IF($C146=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B146,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG146*IF($D146=\"BT\",Balance!D$98,IF($D146=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH146*IF($D146=\"BT\",Balance!E$98,IF($D146=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI146*IF($D146=\"BT\",Balance!F$98,IF($D146=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ146*IF($D146=\"BT\",Balance!G$98,IF($D146=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK146*IF($D146=\"BT\",Balance!H$98,IF($D146=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL146*IF($D146=\"BT\",Balance!I$98,IF($D146=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC146:BF146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN146*IF($D146=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO146*IF($D146=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP146*IF($D146=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ146*IF($D146=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR146*IF($D146=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS146*IF($D146=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ146:BM146,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT146*IF($D146=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU146*IF($D146=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV146*IF($D146=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW146*IF($D146=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX146*IF($D146=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY146*IF($D146=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ146:BT146,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A229","v":"BTS_1 Cruz Roja"},{"$f":"+PremisaCosto!C229","v":"BTS"},{"$f":"+PremisaCosto!F229","v":"Pp"},{"$f":"+PremisaCosto!B229","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T147:W147)","v":0},null,{"$f":"+Energía!F147/(Parametros!$D$4*24*365)","v":1.8937051756419468E-3},{"$f":"+Energía!G147/(Parametros!$D$4*24*365)","v":2.0422653691757448E-3},{"$f":"+Energía!H147/(Parametros!$D$4*24*365)","v":2.0618515204746646E-3},{"$f":"+Energía!I147/(Parametros!$D$4*24*365)","v":2.1412535391514423E-3},{"$f":"+Energía!J147/(Parametros!$D$4*24*365)","v":2.2247918961945242E-3},{"$f":"+Energía!K147/(Parametros!$D$4*24*365)","v":2.3120674018422696E-3},null,{"$f":"Z147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":7.2010393136480303E-4},{"$f":"AA147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":7.7659571307614526E-4},{"$f":"AB147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":7.8404358021622262E-4},{"$f":"AC147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":8.142371428377465E-4},{"$f":"AD147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":8.4600359735255112E-4},{"$f":"AE147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$F$4:$F$13))","v":8.7919114710273221E-4},{"$f":"+SUMPRODUCT(AI147:AL147,PremisaCosto!$F$84:$I$84)","v":2.8112728189742548E-3},{"$f":"Z147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":7.2010393136480303E-4},{"$f":"AA147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":7.7659571307614526E-4},{"$f":"AB147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":7.8404358021622262E-4},{"$f":"AC147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":8.142371428377465E-4},{"$f":"AD147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":8.4600359735255112E-4},{"$f":"AE147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$G$4:$G$13))","v":8.7919114710273221E-4},{"$f":"Z147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":7.2010393136480357E-4},{"$f":"AA147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":7.7659571307614581E-4},{"$f":"AB147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":7.8404358021622316E-4},{"$f":"AC147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":8.1423714283774715E-4},{"$f":"AD147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":8.4600359735255166E-4},{"$f":"AE147*IF($C147=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B147,Parametros!$H$4:$H$13))","v":8.7919114710273286E-4},null,{"$f":"AG147*IF($D147=\"BT\",Balance!D$98,IF($D147=\"MT\",Balance!D$102,Balance!D$105))","v":8.5190184912837218E-4},{"$f":"AH147*IF($D147=\"BT\",Balance!E$98,IF($D147=\"MT\",Balance!E$102,Balance!E$105))","v":9.1818022807482237E-4},{"$f":"AI147*IF($D147=\"BT\",Balance!F$98,IF($D147=\"MT\",Balance!F$102,Balance!F$105))","v":8.3770394222172737E-4},{"$f":"AJ147*IF($D147=\"BT\",Balance!G$98,IF($D147=\"MT\",Balance!G$102,Balance!G$105))","v":9.076815814158737E-4},{"$f":"AK147*IF($D147=\"BT\",Balance!H$98,IF($D147=\"MT\",Balance!H$102,Balance!H$105))","v":9.431345056959635E-4},{"$f":"AL147*IF($D147=\"BT\",Balance!I$98,IF($D147=\"MT\",Balance!I$102,Balance!I$105))","v":9.8017829766551372E-4},{"$f":"+SUMPRODUCT(BC147:BF147,PremisaCosto!$F$84:$I$84)","v":3.0991521885467728E-3},{"$f":"+AN147*IF($D147=\"BT\",Balance!D$99,Balance!D$103)","v":8.4375010430182682E-4},{"$f":"+AO147*IF($D147=\"BT\",Balance!E$99,Balance!E$103)","v":9.0943790821726184E-4},{"$f":"+AP147*IF($D147=\"BT\",Balance!F$99,Balance!F$103)","v":8.3446759253010374E-4},{"$f":"+AQ147*IF($D147=\"BT\",Balance!G$99,Balance!G$103)","v":9.0198482270996297E-4},{"$f":"+AR147*IF($D147=\"BT\",Balance!H$99,Balance!H$103)","v":9.3721293999839963E-4},{"$f":"+AS147*IF($D147=\"BT\",Balance!I$99,Balance!I$103)","v":9.7402156432193612E-4},{"$f":"+SUMPRODUCT(BJ147:BM147,PremisaCosto!$F$84:$I$84)","v":3.0816353090854344E-3},{"$f":"+AT147*IF($D147=\"BT\",Balance!D$100,0)","v":7.9714967365098789E-4},{"$f":"+AU147*IF($D147=\"BT\",Balance!E$100,0)","v":8.5945908454172423E-4},{"$f":"+AV147*IF($D147=\"BT\",Balance!F$100,0)","v":8.1586000808620061E-4},{"$f":"+AW147*IF($D147=\"BT\",Balance!G$100,0)","v":8.6931030597457997E-4},{"$f":"+AX147*IF($D147=\"BT\",Balance!H$100,0)","v":9.0324909618241214E-4},{"$f":"+AY147*IF($D147=\"BT\",Balance!I$100,0)","v":9.3870898222070658E-4},{"$f":"+SUMPRODUCT(BQ147:BT147,PremisaCosto!$F$84:$I$84)","v":2.9811218726382787E-3}]
[{"$f":"+PremisaCosto!A230","v":"BTS_2 (301-750)"},{"$f":"+PremisaCosto!C230","v":0},{"$f":"+PremisaCosto!F230","v":0},{"$f":"+PremisaCosto!B230","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T148:W148)","v":0},null,{"$f":"+Energía!F148/(Parametros!$D$4*24*365)","v":212.59055348955269},{"$f":"+Energía!G148/(Parametros!$D$4*24*365)","v":218.03476137479714},{"$f":"+Energía!H148/(Parametros!$D$4*24*365)","v":219.49844063200203},{"$f":"+Energía!I148/(Parametros!$D$4*24*365)","v":226.5237084838258},{"$f":"+Energía!J148/(Parametros!$D$4*24*365)","v":233.60506867701127},{"$f":"+Energía!K148/(Parametros!$D$4*24*365)","v":240.82773267930594},null,{"$f":"Z148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"AA148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"AB148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"AC148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"AD148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"AE148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI148:AL148,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"AA148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"AB148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"AC148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"AD148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"AE148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$G$4:$G$13))","v":0},{"$f":"Z148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},{"$f":"AA148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},{"$f":"AB148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},{"$f":"AC148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},{"$f":"AD148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},{"$f":"AE148*IF($C148=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B148,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG148*IF($D148=\"BT\",Balance!D$98,IF($D148=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH148*IF($D148=\"BT\",Balance!E$98,IF($D148=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI148*IF($D148=\"BT\",Balance!F$98,IF($D148=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ148*IF($D148=\"BT\",Balance!G$98,IF($D148=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK148*IF($D148=\"BT\",Balance!H$98,IF($D148=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL148*IF($D148=\"BT\",Balance!I$98,IF($D148=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC148:BF148,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN148*IF($D148=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO148*IF($D148=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP148*IF($D148=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ148*IF($D148=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR148*IF($D148=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS148*IF($D148=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ148:BM148,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT148*IF($D148=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU148*IF($D148=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV148*IF($D148=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW148*IF($D148=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX148*IF($D148=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY148*IF($D148=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ148:BT148,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A231","v":"BTS_2 Regular"},{"$f":"+PremisaCosto!C231","v":"BTS"},{"$f":"+PremisaCosto!F231","v":"Pp"},{"$f":"+PremisaCosto!B231","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T149:W149)","v":0},null,{"$f":"+Energía!F149/(Parametros!$D$4*24*365)","v":156.52092009439238},{"$f":"+Energía!G149/(Parametros!$D$4*24*365)","v":160.97643043410449},{"$f":"+Energía!H149/(Parametros!$D$4*24*365)","v":162.08328582094941},{"$f":"+Energía!I149/(Parametros!$D$4*24*365)","v":167.330756766115},{"$f":"+Energía!J149/(Parametros!$D$4*24*365)","v":172.63578172477003},{"$f":"+Energía!K149/(Parametros!$D$4*24*365)","v":178.05591217851872},null,{"$f":"Z149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":59.518942732255113},{"$f":"AA149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":61.213203567115848},{"$f":"AB149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":61.634098501433776},{"$f":"AC149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":63.629511782202457},{"$f":"AD149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":65.646810661591573},{"$f":"AE149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$F$4:$F$13))","v":67.707879775442123},{"$f":"+SUMPRODUCT(AI149:AL149,PremisaCosto!$F$84:$I$84)","v":218.91931466984136},{"$f":"Z149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":59.518942732255113},{"$f":"AA149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":61.213203567115848},{"$f":"AB149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":61.634098501433776},{"$f":"AC149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":63.629511782202457},{"$f":"AD149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":65.646810661591573},{"$f":"AE149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$G$4:$G$13))","v":67.707879775442123},{"$f":"Z149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":59.518942732255155},{"$f":"AA149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":61.21320356711589},{"$f":"AB149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":61.634098501433826},{"$f":"AC149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":63.629511782202499},{"$f":"AD149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":65.64681066159163},{"$f":"AE149*IF($C149=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B149,Parametros!$H$4:$H$13))","v":67.707879775442166},null,{"$f":"AG149*IF($D149=\"BT\",Balance!D$98,IF($D149=\"MT\",Balance!D$102,Balance!D$105))","v":70.412471260467456},{"$f":"AH149*IF($D149=\"BT\",Balance!E$98,IF($D149=\"MT\",Balance!E$102,Balance!E$105))","v":72.373246807936056},{"$f":"AI149*IF($D149=\"BT\",Balance!F$98,IF($D149=\"MT\",Balance!F$102,Balance!F$105))","v":65.852369170211901},{"$f":"AJ149*IF($D149=\"BT\",Balance!G$98,IF($D149=\"MT\",Balance!G$102,Balance!G$105))","v":70.93183648918658},{"$f":"AK149*IF($D149=\"BT\",Balance!H$98,IF($D149=\"MT\",Balance!H$102,Balance!H$105))","v":73.183816850882295},{"$f":"AL149*IF($D149=\"BT\",Balance!I$98,IF($D149=\"MT\",Balance!I$102,Balance!I$105))","v":75.485057550379736},{"$f":"+SUMPRODUCT(BC149:BF149,PremisaCosto!$F$84:$I$84)","v":241.31123844652748},{"$f":"+AN149*IF($D149=\"BT\",Balance!D$99,Balance!D$103)","v":69.738702916251427},{"$f":"+AO149*IF($D149=\"BT\",Balance!E$99,Balance!E$103)","v":71.684155436352327},{"$f":"+AP149*IF($D149=\"BT\",Balance!F$99,Balance!F$103)","v":65.597957935030806},{"$f":"+AQ149*IF($D149=\"BT\",Balance!G$99,Balance!G$103)","v":70.486656631713117},{"$f":"+AR149*IF($D149=\"BT\",Balance!H$99,Balance!H$103)","v":72.724324830535537},{"$f":"+AS149*IF($D149=\"BT\",Balance!I$99,Balance!I$103)","v":75.010917925100173},{"$f":"+SUMPRODUCT(BJ149:BM149,PremisaCosto!$F$84:$I$84)","v":239.94876292415785},{"$f":"+AT149*IF($D149=\"BT\",Balance!D$100,0)","v":65.887025064765567},{"$f":"+AU149*IF($D149=\"BT\",Balance!E$100,0)","v":67.744700381189404},{"$f":"+AV149*IF($D149=\"BT\",Balance!F$100,0)","v":64.135205453627933},{"$f":"+AW149*IF($D149=\"BT\",Balance!G$100,0)","v":67.933268388644322},{"$f":"+AX149*IF($D149=\"BT\",Balance!H$100,0)","v":70.088853738798747},{"$f":"+AY149*IF($D149=\"BT\",Balance!I$100,0)","v":72.291440970231434},{"$f":"+SUMPRODUCT(BQ149:BT149,PremisaCosto!$F$84:$I$84)","v":232.13071931586299}]
[{"$f":"+PremisaCosto!A232","v":"BTS_2 Agro"},{"$f":"+PremisaCosto!C232","v":"BTS"},{"$f":"+PremisaCosto!F232","v":"Pp"},{"$f":"+PremisaCosto!B232","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T150:W150)","v":0},null,{"$f":"+Energía!F150/(Parametros!$D$4*24*365)","v":0.20186897172343155},{"$f":"+Energía!G150/(Parametros!$D$4*24*365)","v":0.21770548835413439},{"$f":"+Energía!H150/(Parametros!$D$4*24*365)","v":0.21979337208259925},{"$f":"+Energía!I150/(Parametros!$D$4*24*365)","v":0.22825762727354382},{"$f":"+Energía!J150/(Parametros!$D$4*24*365)","v":0.23716281613433632},{"$f":"+Energía!K150/(Parametros!$D$4*24*365)","v":0.24646638503638596},null,{"$f":"Z150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":7.6763079083488006E-2},{"$f":"AA150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":8.2785103013917088E-2},{"$f":"AB150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":8.357904565104933E-2},{"$f":"AC150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":8.6797679426503807E-2},{"$f":"AD150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":9.0183983477781962E-2},{"$f":"AE150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$F$4:$F$13))","v":9.3721776281151262E-2},{"$f":"+SUMPRODUCT(AI150:AL150,PremisaCosto!$F$84:$I$84)","v":0.29968168250265564},{"$f":"Z150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":7.6763079083488006E-2},{"$f":"AA150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":8.2785103013917088E-2},{"$f":"AB150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":8.357904565104933E-2},{"$f":"AC150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":8.6797679426503807E-2},{"$f":"AD150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":9.0183983477781962E-2},{"$f":"AE150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$G$4:$G$13))","v":9.3721776281151262E-2},{"$f":"Z150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":7.6763079083488062E-2},{"$f":"AA150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":8.2785103013917144E-2},{"$f":"AB150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":8.3579045651049386E-2},{"$f":"AC150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":8.6797679426503863E-2},{"$f":"AD150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":9.0183983477782032E-2},{"$f":"AE150*IF($C150=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B150,Parametros!$H$4:$H$13))","v":9.3721776281151331E-2},null,{"$f":"AG150*IF($D150=\"BT\",Balance!D$98,IF($D150=\"MT\",Balance!D$102,Balance!D$105))","v":9.0812737117084485E-2},{"$f":"AH150*IF($D150=\"BT\",Balance!E$98,IF($D150=\"MT\",Balance!E$102,Balance!E$105))","v":9.7878012312776069E-2},{"$f":"AI150*IF($D150=\"BT\",Balance!F$98,IF($D150=\"MT\",Balance!F$102,Balance!F$105))","v":8.9299240240836145E-2},{"$f":"AJ150*IF($D150=\"BT\",Balance!G$98,IF($D150=\"MT\",Balance!G$102,Balance!G$105))","v":9.675885657893217E-2},{"$f":"AK150*IF($D150=\"BT\",Balance!H$98,IF($D150=\"MT\",Balance!H$102,Balance!H$105))","v":0.10053813830718973},{"$f":"AL150*IF($D150=\"BT\",Balance!I$98,IF($D150=\"MT\",Balance!I$102,Balance!I$105))","v":0.10448700653114376},{"$f":"+SUMPRODUCT(BC150:BF150,PremisaCosto!$F$84:$I$84)","v":0.33036962329908603},{"$f":"+AN150*IF($D150=\"BT\",Balance!D$99,Balance!D$103)","v":8.9943761118574744E-2},{"$f":"+AO150*IF($D150=\"BT\",Balance!E$99,Balance!E$103)","v":9.6946081015960126E-2},{"$f":"+AP150*IF($D150=\"BT\",Balance!F$99,Balance!F$103)","v":8.895424536370905E-2},{"$f":"+AQ150*IF($D150=\"BT\",Balance!G$99,Balance!G$103)","v":9.6151582100882094E-2},{"$f":"+AR150*IF($D150=\"BT\",Balance!H$99,Balance!H$103)","v":9.9906899403829422E-2},{"$f":"+AS150*IF($D150=\"BT\",Balance!I$99,Balance!I$103)","v":0.1038306987567184},{"$f":"+SUMPRODUCT(BJ150:BM150,PremisaCosto!$F$84:$I$84)","v":0.32850232394850737},{"$f":"+AT150*IF($D150=\"BT\",Balance!D$100,0)","v":8.4976155211195309E-2},{"$f":"+AU150*IF($D150=\"BT\",Balance!E$100,0)","v":9.1618338412147809E-2},{"$f":"+AV150*IF($D150=\"BT\",Balance!F$100,0)","v":8.6970676861988977E-2},{"$f":"+AW150*IF($D150=\"BT\",Balance!G$100,0)","v":9.2668478616890246E-2},{"$f":"+AX150*IF($D150=\"BT\",Balance!H$100,0)","v":9.6286353653045165E-2},{"$f":"+AY150*IF($D150=\"BT\",Balance!I$100,0)","v":0.10006637750472733},{"$f":"+SUMPRODUCT(BQ150:BT150,PremisaCosto!$F$84:$I$84)","v":0.31778759162324061}]
[{"$f":"+PremisaCosto!A233","v":"BTS_2 Jub. 1"},{"$f":"+PremisaCosto!C233","v":"BTS"},{"$f":"+PremisaCosto!F233","v":"Pp"},{"$f":"+PremisaCosto!B233","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T151:W151)","v":0},null,{"$f":"+Energía!F151/(Parametros!$D$4*24*365)","v":43.200779627067448},{"$f":"+Energía!G151/(Parametros!$D$4*24*365)","v":43.952194476517548},{"$f":"+Energía!H151/(Parametros!$D$4*24*365)","v":44.226443842431955},{"$f":"+Energía!I151/(Parametros!$D$4*24*365)","v":45.594467077474711},{"$f":"+Energía!J151/(Parametros!$D$4*24*365)","v":46.960987544490919},{"$f":"+Energía!K151/(Parametros!$D$4*24*365)","v":48.347436791702357},null,{"$f":"Z151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":16.427610616277747},{"$f":"AA151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":16.713345055901634},{"$f":"AB151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":16.817631641326592},{"$f":"AC151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":17.337838758265342},{"$f":"AD151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":17.857474429776488},{"$f":"AE151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$F$4:$F$13))","v":18.384688257143402},{"$f":"+SUMPRODUCT(AI151:AL151,PremisaCosto!$F$84:$I$84)","v":59.601574832745264},{"$f":"Z151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":16.427610616277747},{"$f":"AA151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":16.713345055901634},{"$f":"AB151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":16.817631641326592},{"$f":"AC151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":17.337838758265342},{"$f":"AD151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":17.857474429776488},{"$f":"AE151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$G$4:$G$13))","v":18.384688257143402},{"$f":"Z151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":16.427610616277757},{"$f":"AA151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":16.713345055901645},{"$f":"AB151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":16.817631641326603},{"$f":"AC151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":17.337838758265352},{"$f":"AD151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":17.857474429776502},{"$f":"AE151*IF($C151=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B151,Parametros!$H$4:$H$13))","v":18.384688257143416},null,{"$f":"AG151*IF($D151=\"BT\",Balance!D$98,IF($D151=\"MT\",Balance!D$102,Balance!D$105))","v":19.434294483358681},{"$f":"AH151*IF($D151=\"BT\",Balance!E$98,IF($D151=\"MT\",Balance!E$102,Balance!E$105))","v":19.760427101168279},{"$f":"AI151*IF($D151=\"BT\",Balance!F$98,IF($D151=\"MT\",Balance!F$102,Balance!F$105))","v":17.968639346408423},{"$f":"AJ151*IF($D151=\"BT\",Balance!G$98,IF($D151=\"MT\",Balance!G$102,Balance!G$105))","v":19.327584157594345},{"$f":"AK151*IF($D151=\"BT\",Balance!H$98,IF($D151=\"MT\",Balance!H$102,Balance!H$105))","v":19.907717144478131},{"$f":"AL151*IF($D151=\"BT\",Balance!I$98,IF($D151=\"MT\",Balance!I$102,Balance!I$105))","v":20.496421623877357},{"$f":"+SUMPRODUCT(BC151:BF151,PremisaCosto!$F$84:$I$84)","v":65.69618478388935},{"$f":"+AN151*IF($D151=\"BT\",Balance!D$99,Balance!D$103)","v":19.248330091246643},{"$f":"+AO151*IF($D151=\"BT\",Balance!E$99,Balance!E$103)","v":19.572281060817755},{"$f":"+AP151*IF($D151=\"BT\",Balance!F$99,Balance!F$103)","v":17.899220071320119},{"$f":"+AQ151*IF($D151=\"BT\",Balance!G$99,Balance!G$103)","v":19.206281064562262},{"$f":"+AR151*IF($D151=\"BT\",Balance!H$99,Balance!H$103)","v":19.782724522272506},{"$f":"+AS151*IF($D151=\"BT\",Balance!I$99,Balance!I$103)","v":20.367678717881276},{"$f":"+SUMPRODUCT(BJ151:BM151,PremisaCosto!$F$84:$I$84)","v":65.325349458957689},{"$f":"+AT151*IF($D151=\"BT\",Balance!D$100,0)","v":18.185242256367125},{"$f":"+AU151*IF($D151=\"BT\",Balance!E$100,0)","v":18.496672077259763},{"$f":"+AV151*IF($D151=\"BT\",Balance!F$100,0)","v":17.500089833143637},{"$f":"+AW151*IF($D151=\"BT\",Balance!G$100,0)","v":18.510531051626284},{"$f":"+AX151*IF($D151=\"BT\",Balance!H$100,0)","v":19.065814482671136},{"$f":"+AY151*IF($D151=\"BT\",Balance!I$100,0)","v":19.629260439188091},{"$f":"+SUMPRODUCT(BQ151:BT151,PremisaCosto!$F$84:$I$84)","v":63.197450735837641}]
[{"$f":"+PremisaCosto!A234","v":"BTS_2 Jub. 2"},{"$f":"+PremisaCosto!C234","v":"BTS"},{"$f":"+PremisaCosto!F234","v":"Pp"},{"$f":"+PremisaCosto!B234","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T152:W152)","v":0},null,{"$f":"+Energía!F152/(Parametros!$D$4*24*365)","v":12.209330029756863},{"$f":"+Energía!G152/(Parametros!$D$4*24*365)","v":12.42168404911628},{"$f":"+Energía!H152/(Parametros!$D$4*24*365)","v":12.499191308194252},{"$f":"+Energía!I152/(Parametros!$D$4*24*365)","v":12.885818076047626},{"$f":"+Energía!J152/(Parametros!$D$4*24*365)","v":13.272019786991443},{"$f":"+Energía!K152/(Parametros!$D$4*24*365)","v":13.663853498921425},null,{"$f":"Z152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":4.642743055701831},{"$f":"AA152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":4.7234931989388826},{"$f":"AB152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":4.7529662566720843},{"$f":"AC152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":4.8999856866674119},{"$f":"AD152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":5.0468434837139782},{"$f":"AE152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$F$4:$F$13))","v":5.1958429161659669},{"$f":"+SUMPRODUCT(AI152:AL152,PremisaCosto!$F$84:$I$84)","v":16.844478148293828},{"$f":"Z152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":4.642743055701831},{"$f":"AA152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":4.7234931989388826},{"$f":"AB152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":4.7529662566720843},{"$f":"AC152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":4.8999856866674119},{"$f":"AD152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":5.0468434837139782},{"$f":"AE152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$G$4:$G$13))","v":5.1958429161659669},{"$f":"Z152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":4.6427430557018345},{"$f":"AA152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":4.7234931989388862},{"$f":"AB152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":4.7529662566720878},{"$f":"AC152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":4.8999856866674154},{"$f":"AD152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":5.0468434837139817},{"$f":"AE152*IF($C152=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B152,Parametros!$H$4:$H$13))","v":5.1958429161659705},null,{"$f":"AG152*IF($D152=\"BT\",Balance!D$98,IF($D152=\"MT\",Balance!D$102,Balance!D$105))","v":5.4924868785039624},{"$f":"AH152*IF($D152=\"BT\",Balance!E$98,IF($D152=\"MT\",Balance!E$102,Balance!E$105))","v":5.5846536230960764},{"$f":"AI152*IF($D152=\"BT\",Balance!F$98,IF($D152=\"MT\",Balance!F$102,Balance!F$105))","v":5.0782618095833607},{"$f":"AJ152*IF($D152=\"BT\",Balance!G$98,IF($D152=\"MT\",Balance!G$102,Balance!G$105))","v":5.4623235946824193},{"$f":"AK152*IF($D152=\"BT\",Balance!H$98,IF($D152=\"MT\",Balance!H$102,Balance!H$105))","v":5.62627895346162},{"$f":"AL152*IF($D152=\"BT\",Balance!I$98,IF($D152=\"MT\",Balance!I$102,Balance!I$105))","v":5.7926566723150632},{"$f":"+SUMPRODUCT(BC152:BF152,PremisaCosto!$F$84:$I$84)","v":18.566924617404698},{"$f":"+AN152*IF($D152=\"BT\",Balance!D$99,Balance!D$103)","v":5.4399299418773754},{"$f":"+AO152*IF($D152=\"BT\",Balance!E$99,Balance!E$103)","v":5.531480153690012},{"$f":"+AP152*IF($D152=\"BT\",Balance!F$99,Balance!F$103)","v":5.0586426694395996},{"$f":"+AQ152*IF($D152=\"BT\",Balance!G$99,Balance!G$103)","v":5.4280411545298177},{"$f":"+AR152*IF($D152=\"BT\",Balance!H$99,Balance!H$103)","v":5.5909537901317528},{"$f":"+AS152*IF($D152=\"BT\",Balance!I$99,Balance!I$103)","v":5.756271616078581},{"$f":"+SUMPRODUCT(BJ152:BM152,PremisaCosto!$F$84:$I$84)","v":18.462119879948702},{"$f":"+AT152*IF($D152=\"BT\",Balance!D$100,0)","v":5.1394818865711853},{"$f":"+AU152*IF($D152=\"BT\",Balance!E$100,0)","v":5.2274936266626337},{"$f":"+AV152*IF($D152=\"BT\",Balance!F$100,0)","v":4.9458412599112451},{"$f":"+AW152*IF($D152=\"BT\",Balance!G$100,0)","v":5.2314096624264712},{"$f":"+AX152*IF($D152=\"BT\",Balance!H$100,0)","v":5.3883421175797688},{"$f":"+AY152*IF($D152=\"BT\",Balance!I$100,0)","v":5.5475813555284894},{"$f":"+SUMPRODUCT(BQ152:BT152,PremisaCosto!$F$84:$I$84)","v":17.860737400897637}]
[{"$f":"+PremisaCosto!A235","v":"BTS_2 Político"},{"$f":"+PremisaCosto!C235","v":"BTS"},{"$f":"+PremisaCosto!F235","v":"Pp"},{"$f":"+PremisaCosto!B235","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T153:W153)","v":0},null,{"$f":"+Energía!F153/(Parametros!$D$4*24*365)","v":1.5528382440263966E-2},{"$f":"+Energía!G153/(Parametros!$D$4*24*365)","v":1.6746576027241108E-2},{"$f":"+Energía!H153/(Parametros!$D$4*24*365)","v":1.6907182467892252E-2},{"$f":"+Energía!I153/(Parametros!$D$4*24*365)","v":1.7558279021041831E-2},{"$f":"+Energía!J153/(Parametros!$D$4*24*365)","v":1.8243293548795104E-2},{"$f":"+Energía!K153/(Parametros!$D$4*24*365)","v":1.8958952695106612E-2},null,{"$f":"Z153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":5.9048522371913858E-3},{"$f":"AA153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":6.3680848472243918E-3},{"$f":"AB153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":6.4291573577730261E-3},{"$f":"AC153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":6.6767445712695231E-3},{"$f":"AD153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":6.9372294982909212E-3},{"$f":"AE153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$F$4:$F$13))","v":7.2093674062424047E-3},{"$f":"+SUMPRODUCT(AI153:AL153,PremisaCosto!$F$84:$I$84)","v":2.3052437115588898E-2},{"$f":"Z153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":5.9048522371913858E-3},{"$f":"AA153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":6.3680848472243918E-3},{"$f":"AB153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":6.4291573577730261E-3},{"$f":"AC153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":6.6767445712695231E-3},{"$f":"AD153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":6.9372294982909212E-3},{"$f":"AE153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$G$4:$G$13))","v":7.2093674062424047E-3},{"$f":"Z153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":5.9048522371913902E-3},{"$f":"AA153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":6.3680848472243961E-3},{"$f":"AB153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":6.4291573577730313E-3},{"$f":"AC153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":6.6767445712695283E-3},{"$f":"AD153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":6.9372294982909255E-3},{"$f":"AE153*IF($C153=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B153,Parametros!$H$4:$H$13))","v":7.2093674062424099E-3},null,{"$f":"AG153*IF($D153=\"BT\",Balance!D$98,IF($D153=\"MT\",Balance!D$102,Balance!D$105))","v":6.9855951628526531E-3},{"$f":"AH153*IF($D153=\"BT\",Balance!E$98,IF($D153=\"MT\",Balance!E$102,Balance!E$105))","v":7.5290778702135439E-3},{"$f":"AI153*IF($D153=\"BT\",Balance!F$98,IF($D153=\"MT\",Balance!F$102,Balance!F$105))","v":6.8691723262181651E-3},{"$f":"AJ153*IF($D153=\"BT\",Balance!G$98,IF($D153=\"MT\",Balance!G$102,Balance!G$105))","v":7.4429889676101667E-3},{"$f":"AK153*IF($D153=\"BT\",Balance!H$98,IF($D153=\"MT\",Balance!H$102,Balance!H$105))","v":7.7337029467069033E-3},{"$f":"AL153*IF($D153=\"BT\",Balance!I$98,IF($D153=\"MT\",Balance!I$102,Balance!I$105))","v":8.0374620408572121E-3},{"$f":"+SUMPRODUCT(BC153:BF153,PremisaCosto!$F$84:$I$84)","v":2.5413047946083542E-2},{"$f":"+AN153*IF($D153=\"BT\",Balance!D$99,Balance!D$103)","v":6.9187508552749815E-3},{"$f":"+AO153*IF($D153=\"BT\",Balance!E$99,Balance!E$103)","v":7.4573908473815481E-3},{"$f":"+AP153*IF($D153=\"BT\",Balance!F$99,Balance!F$103)","v":6.8426342587468514E-3},{"$f":"+AQ153*IF($D153=\"BT\",Balance!G$99,Balance!G$103)","v":7.3962755462216988E-3},{"$f":"+AR153*IF($D153=\"BT\",Balance!H$99,Balance!H$103)","v":7.6851461079868793E-3},{"$f":"+AS153*IF($D153=\"BT\",Balance!I$99,Balance!I$103)","v":7.9869768274398768E-3},{"$f":"+SUMPRODUCT(BJ153:BM153,PremisaCosto!$F$84:$I$84)","v":2.5269409534500568E-2},{"$f":"+AT153*IF($D153=\"BT\",Balance!D$100,0)","v":6.5366273239381018E-3},{"$f":"+AU153*IF($D153=\"BT\",Balance!E$100,0)","v":7.0475644932421399E-3},{"$f":"+AV153*IF($D153=\"BT\",Balance!F$100,0)","v":6.6900520663068464E-3},{"$f":"+AW153*IF($D153=\"BT\",Balance!G$100,0)","v":7.1283445089915572E-3},{"$f":"+AX153*IF($D153=\"BT\",Balance!H$100,0)","v":7.4066425886957811E-3},{"$f":"+AY153*IF($D153=\"BT\",Balance!I$100,0)","v":7.6974136542097941E-3},{"$f":"+SUMPRODUCT(BQ153:BT153,PremisaCosto!$F$84:$I$84)","v":2.4445199355633895E-2}]
[{"$f":"+PremisaCosto!A236","v":"BTS_2 x1"},{"$f":"+PremisaCosto!C236","v":"BTS"},{"$f":"+PremisaCosto!F236","v":"Pp"},{"$f":"+PremisaCosto!B236","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T154:W154)","v":0},null,{"$f":"+Energía!F154/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G154/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H154/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I154/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J154/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K154/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"AA154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"AB154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"AC154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"AD154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"AE154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI154:AL154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"AA154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"AB154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"AC154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"AD154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"AE154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$G$4:$G$13))","v":0},{"$f":"Z154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},{"$f":"AA154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},{"$f":"AB154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},{"$f":"AC154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},{"$f":"AD154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},{"$f":"AE154*IF($C154=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B154,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG154*IF($D154=\"BT\",Balance!D$98,IF($D154=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH154*IF($D154=\"BT\",Balance!E$98,IF($D154=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI154*IF($D154=\"BT\",Balance!F$98,IF($D154=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ154*IF($D154=\"BT\",Balance!G$98,IF($D154=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK154*IF($D154=\"BT\",Balance!H$98,IF($D154=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL154*IF($D154=\"BT\",Balance!I$98,IF($D154=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC154:BF154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN154*IF($D154=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO154*IF($D154=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP154*IF($D154=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ154*IF($D154=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR154*IF($D154=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS154*IF($D154=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ154:BM154,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT154*IF($D154=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU154*IF($D154=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV154*IF($D154=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW154*IF($D154=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX154*IF($D154=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY154*IF($D154=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ154:BT154,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A237","v":"BTS_2 x2"},{"$f":"+PremisaCosto!C237","v":"BTS"},{"$f":"+PremisaCosto!F237","v":"Pp"},{"$f":"+PremisaCosto!B237","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T155:W155)","v":0},null,{"$f":"+Energía!F155/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G155/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H155/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I155/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J155/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K155/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"AA155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"AB155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"AC155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"AD155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"AE155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI155:AL155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"AA155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"AB155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"AC155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"AD155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"AE155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$G$4:$G$13))","v":0},{"$f":"Z155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},{"$f":"AA155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},{"$f":"AB155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},{"$f":"AC155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},{"$f":"AD155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},{"$f":"AE155*IF($C155=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B155,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG155*IF($D155=\"BT\",Balance!D$98,IF($D155=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH155*IF($D155=\"BT\",Balance!E$98,IF($D155=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI155*IF($D155=\"BT\",Balance!F$98,IF($D155=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ155*IF($D155=\"BT\",Balance!G$98,IF($D155=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK155*IF($D155=\"BT\",Balance!H$98,IF($D155=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL155*IF($D155=\"BT\",Balance!I$98,IF($D155=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC155:BF155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN155*IF($D155=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO155*IF($D155=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP155*IF($D155=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ155*IF($D155=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR155*IF($D155=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS155*IF($D155=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ155:BM155,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT155*IF($D155=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU155*IF($D155=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV155*IF($D155=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW155*IF($D155=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX155*IF($D155=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY155*IF($D155=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ155:BT155,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A238","v":"BTS_2 Discap."},{"$f":"+PremisaCosto!C238","v":"BTS"},{"$f":"+PremisaCosto!F238","v":"Pp"},{"$f":"+PremisaCosto!B238","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T156:W156)","v":0},null,{"$f":"+Energía!F156/(Parametros!$D$4*24*365)","v":0.43909645589129997},{"$f":"+Energía!G156/(Parametros!$D$4*24*365)","v":0.44673272608677728},{"$f":"+Energía!H156/(Parametros!$D$4*24*365)","v":0.44952014344313124},{"$f":"+Energía!I156/(Parametros!$D$4*24*365)","v":0.4634246522312811},{"$f":"+Energía!J156/(Parametros!$D$4*24*365)","v":0.47731384404187766},{"$f":"+Energía!K156/(Parametros!$D$4*24*365)","v":0.49140556458900392},null,{"$f":"Z156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":0.16697165335068062},{"$f":"AA156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":0.16987543597717264},{"$f":"AB156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":0.17093538460195504},{"$f":"AC156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":0.17622273955605922},{"$f":"AD156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":0.18150427004715053},{"$f":"AE156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$F$4:$F$13))","v":0.18686281450074527},{"$f":"+SUMPRODUCT(AI156:AL156,PremisaCosto!$F$84:$I$84)","v":0.60579353601814256},{"$f":"Z156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":0.16697165335068062},{"$f":"AA156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":0.16987543597717264},{"$f":"AB156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":0.17093538460195504},{"$f":"AC156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":0.17622273955605922},{"$f":"AD156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":0.18150427004715053},{"$f":"AE156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$G$4:$G$13))","v":0.18686281450074527},{"$f":"Z156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":0.16697165335068076},{"$f":"AA156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":0.16987543597717275},{"$f":"AB156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":0.17093538460195515},{"$f":"AC156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":0.17622273955605933},{"$f":"AD156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":0.18150427004715067},{"$f":"AE156*IF($C156=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B156,Parametros!$H$4:$H$13))","v":0.18686281450074541},null,{"$f":"AG156*IF($D156=\"BT\",Balance!D$98,IF($D156=\"MT\",Balance!D$102,Balance!D$105))","v":0.19753184789850309},{"$f":"AH156*IF($D156=\"BT\",Balance!E$98,IF($D156=\"MT\",Balance!E$102,Balance!E$105))","v":0.20084615962145644},{"$f":"AI156*IF($D156=\"BT\",Balance!F$98,IF($D156=\"MT\",Balance!F$102,Balance!F$105))","v":0.18263429375539969},{"$f":"AJ156*IF($D156=\"BT\",Balance!G$98,IF($D156=\"MT\",Balance!G$102,Balance!G$105))","v":0.19644662040866345},{"$f":"AK156*IF($D156=\"BT\",Balance!H$98,IF($D156=\"MT\",Balance!H$102,Balance!H$105))","v":0.20234304032313674},{"$f":"AL156*IF($D156=\"BT\",Balance!I$98,IF($D156=\"MT\",Balance!I$102,Balance!I$105))","v":0.20832656927666415},{"$f":"+SUMPRODUCT(BC156:BF156,PremisaCosto!$F$84:$I$84)","v":0.66773946739273382},{"$f":"+AN156*IF($D156=\"BT\",Balance!D$99,Balance!D$103)","v":0.19564168975313451},{"$f":"+AO156*IF($D156=\"BT\",Balance!E$99,Balance!E$103)","v":0.19893383204579629},{"$f":"+AP156*IF($D156=\"BT\",Balance!F$99,Balance!F$103)","v":0.18192871221222637},{"$f":"+AQ156*IF($D156=\"BT\",Balance!G$99,Balance!G$103)","v":0.19521368914953829},{"$f":"+AR156*IF($D156=\"BT\",Balance!H$99,Balance!H$103)","v":0.20107260901192722},{"$f":"+AS156*IF($D156=\"BT\",Balance!I$99,Balance!I$103)","v":0.20701802047643714},{"$f":"+SUMPRODUCT(BJ156:BM156,PremisaCosto!$F$84:$I$84)","v":0.66397027793744323},{"$f":"+AT156*IF($D156=\"BT\",Balance!D$100,0)","v":0.18483637316796162},{"$f":"+AU156*IF($D156=\"BT\",Balance!E$100,0)","v":0.18800127818469128},{"$f":"+AV156*IF($D156=\"BT\",Balance!F$100,0)","v":0.17787192929391618},{"$f":"+AW156*IF($D156=\"BT\",Balance!G$100,0)","v":0.18814204803929369},{"$f":"+AX156*IF($D156=\"BT\",Balance!H$100,0)","v":0.19378589924011605},{"$f":"+AY156*IF($D156=\"BT\",Balance!I$100,0)","v":0.19951270323061487},{"$f":"+SUMPRODUCT(BQ156:BT156,PremisaCosto!$F$84:$I$84)","v":0.642342205065072}]
[{"$f":"+PremisaCosto!A239","v":"BTS_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C239","v":"BTS"},{"$f":"+PremisaCosto!F239","v":"Pp"},{"$f":"+PremisaCosto!B239","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T157:W157)","v":0},null,{"$f":"+Energía!F157/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G157/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H157/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I157/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J157/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K157/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"AA157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"AB157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"AC157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"AD157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"AE157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI157:AL157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"AA157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"AB157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"AC157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"AD157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"AE157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$G$4:$G$13))","v":0},{"$f":"Z157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},{"$f":"AA157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},{"$f":"AB157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},{"$f":"AC157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},{"$f":"AD157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},{"$f":"AE157*IF($C157=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B157,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG157*IF($D157=\"BT\",Balance!D$98,IF($D157=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH157*IF($D157=\"BT\",Balance!E$98,IF($D157=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI157*IF($D157=\"BT\",Balance!F$98,IF($D157=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ157*IF($D157=\"BT\",Balance!G$98,IF($D157=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK157*IF($D157=\"BT\",Balance!H$98,IF($D157=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL157*IF($D157=\"BT\",Balance!I$98,IF($D157=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC157:BF157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN157*IF($D157=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO157*IF($D157=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP157*IF($D157=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ157*IF($D157=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR157*IF($D157=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS157*IF($D157=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ157:BM157,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT157*IF($D157=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU157*IF($D157=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV157*IF($D157=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW157*IF($D157=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX157*IF($D157=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY157*IF($D157=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ157:BT157,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A240","v":"BTS_2 Cruz Roja"},{"$f":"+PremisaCosto!C240","v":"BTS"},{"$f":"+PremisaCosto!F240","v":"Pp"},{"$f":"+PremisaCosto!B240","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T158:W158)","v":0},null,{"$f":"+Energía!F158/(Parametros!$D$4*24*365)","v":3.0299282810271146E-3},{"$f":"+Energía!G158/(Parametros!$D$4*24*365)","v":3.2676245906811917E-3},{"$f":"+Energía!H158/(Parametros!$D$4*24*365)","v":3.2989624327594636E-3},{"$f":"+Energía!I158/(Parametros!$D$4*24*365)","v":3.4260056626423084E-3},{"$f":"+Energía!J158/(Parametros!$D$4*24*365)","v":3.5596670339112396E-3},{"$f":"+Energía!K158/(Parametros!$D$4*24*365)","v":3.6993078429476312E-3},null,{"$f":"Z158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":1.1521662901836846E-3},{"$f":"AA158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":1.2425531409218323E-3},{"$f":"AB158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":1.2544697283459563E-3},{"$f":"AC158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":1.3027794285403948E-3},{"$f":"AD158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":1.3536057557640821E-3},{"$f":"AE158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$F$4:$F$13))","v":1.4067058353643715E-3},{"$f":"+SUMPRODUCT(AI158:AL158,PremisaCosto!$F$84:$I$84)","v":4.4980365103588094E-3},{"$f":"Z158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":1.1521662901836846E-3},{"$f":"AA158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":1.2425531409218323E-3},{"$f":"AB158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":1.2544697283459563E-3},{"$f":"AC158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":1.3027794285403948E-3},{"$f":"AD158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":1.3536057557640821E-3},{"$f":"AE158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$G$4:$G$13))","v":1.4067058353643715E-3},{"$f":"Z158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":1.1521662901836855E-3},{"$f":"AA158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":1.2425531409218334E-3},{"$f":"AB158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":1.2544697283459571E-3},{"$f":"AC158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":1.3027794285403957E-3},{"$f":"AD158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":1.353605755764083E-3},{"$f":"AE158*IF($C158=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B158,Parametros!$H$4:$H$13))","v":1.4067058353643724E-3},null,{"$f":"AG158*IF($D158=\"BT\",Balance!D$98,IF($D158=\"MT\",Balance!D$102,Balance!D$105))","v":1.3630429586053952E-3},{"$f":"AH158*IF($D158=\"BT\",Balance!E$98,IF($D158=\"MT\",Balance!E$102,Balance!E$105))","v":1.4690883649197157E-3},{"$f":"AI158*IF($D158=\"BT\",Balance!F$98,IF($D158=\"MT\",Balance!F$102,Balance!F$105))","v":1.340326307554764E-3},{"$f":"AJ158*IF($D158=\"BT\",Balance!G$98,IF($D158=\"MT\",Balance!G$102,Balance!G$105))","v":1.4522905302653984E-3},{"$f":"AK158*IF($D158=\"BT\",Balance!H$98,IF($D158=\"MT\",Balance!H$102,Balance!H$105))","v":1.5090152091135419E-3},{"$f":"AL158*IF($D158=\"BT\",Balance!I$98,IF($D158=\"MT\",Balance!I$102,Balance!I$105))","v":1.5682852762648218E-3},{"$f":"+SUMPRODUCT(BC158:BF158,PremisaCosto!$F$84:$I$84)","v":4.9586435016748375E-3},{"$f":"+AN158*IF($D158=\"BT\",Balance!D$99,Balance!D$103)","v":1.3500001668829227E-3},{"$f":"+AO158*IF($D158=\"BT\",Balance!E$99,Balance!E$103)","v":1.4551006531476189E-3},{"$f":"+AP158*IF($D158=\"BT\",Balance!F$99,Balance!F$103)","v":1.3351481480481662E-3},{"$f":"+AQ158*IF($D158=\"BT\",Balance!G$99,Balance!G$103)","v":1.4431757163359412E-3},{"$f":"+AR158*IF($D158=\"BT\",Balance!H$99,Balance!H$103)","v":1.4995407039974397E-3},{"$f":"+AS158*IF($D158=\"BT\",Balance!I$99,Balance!I$103)","v":1.5584345029150978E-3},{"$f":"+SUMPRODUCT(BJ158:BM158,PremisaCosto!$F$84:$I$84)","v":4.9306164945366968E-3},{"$f":"+AT158*IF($D158=\"BT\",Balance!D$100,0)","v":1.2754394778415805E-3},{"$f":"+AU158*IF($D158=\"BT\",Balance!E$100,0)","v":1.3751345352667589E-3},{"$f":"+AV158*IF($D158=\"BT\",Balance!F$100,0)","v":1.3053760129379212E-3},{"$f":"+AW158*IF($D158=\"BT\",Balance!G$100,0)","v":1.3908964895593282E-3},{"$f":"+AX158*IF($D158=\"BT\",Balance!H$100,0)","v":1.4451985538918596E-3},{"$f":"+AY158*IF($D158=\"BT\",Balance!I$100,0)","v":1.5019343715531304E-3},{"$f":"+SUMPRODUCT(BQ158:BT158,PremisaCosto!$F$84:$I$84)","v":4.7697949962212469E-3}]
[{"$f":"+PremisaCosto!A241","v":"BTS_3 (751-más)"},{"$f":"+PremisaCosto!C241","v":0},{"$f":"+PremisaCosto!F241","v":0},{"$f":"+PremisaCosto!B241","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T159:W159)","v":0},null,{"$f":"+Energía!F159/(Parametros!$D$4*24*365)","v":299.56405514920834},{"$f":"+Energía!G159/(Parametros!$D$4*24*365)","v":314.21295656769053},{"$f":"+Energía!H159/(Parametros!$D$4*24*365)","v":316.72641343330508},{"$f":"+Energía!I159/(Parametros!$D$4*24*365)","v":327.78748122212573},{"$f":"+Energía!J159/(Parametros!$D$4*24*365)","v":339.18158074588484},{"$f":"+Energía!K159/(Parametros!$D$4*24*365)","v":350.94689809993548},null,{"$f":"Z159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"AA159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"AB159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"AC159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"AD159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"AE159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI159:AL159,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"AA159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"AB159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"AC159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"AD159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"AE159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$G$4:$G$13))","v":0},{"$f":"Z159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},{"$f":"AA159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},{"$f":"AB159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},{"$f":"AC159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},{"$f":"AD159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},{"$f":"AE159*IF($C159=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B159,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG159*IF($D159=\"BT\",Balance!D$98,IF($D159=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH159*IF($D159=\"BT\",Balance!E$98,IF($D159=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI159*IF($D159=\"BT\",Balance!F$98,IF($D159=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ159*IF($D159=\"BT\",Balance!G$98,IF($D159=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK159*IF($D159=\"BT\",Balance!H$98,IF($D159=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL159*IF($D159=\"BT\",Balance!I$98,IF($D159=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC159:BF159,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN159*IF($D159=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO159*IF($D159=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP159*IF($D159=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ159*IF($D159=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR159*IF($D159=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS159*IF($D159=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ159:BM159,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT159*IF($D159=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU159*IF($D159=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV159*IF($D159=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW159*IF($D159=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX159*IF($D159=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY159*IF($D159=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ159:BT159,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A242","v":"BTS_3 Regular"},{"$f":"+PremisaCosto!C242","v":"BTS"},{"$f":"+PremisaCosto!F242","v":"Pp"},{"$f":"+PremisaCosto!B242","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T160:W160)","v":0},null,{"$f":"+Energía!F160/(Parametros!$D$4*24*365)","v":269.39083701470071},{"$f":"+Energía!G160/(Parametros!$D$4*24*365)","v":283.44074419771647},{"$f":"+Energía!H160/(Parametros!$D$4*24*365)","v":285.75780110903457},{"$f":"+Energía!I160/(Parametros!$D$4*24*365)","v":295.85091670175763},{"$f":"+Energía!J160/(Parametros!$D$4*24*365)","v":306.27541778117478},{"$f":"+Energía!K160/(Parametros!$D$4*24*365)","v":317.05538053759904},null,{"$f":"Z160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":102.43907198605001},{"$f":"AA160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":107.78171641029125},{"$f":"AB160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":108.66280487775586},{"$f":"AC160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":112.50083220720828},{"$f":"AD160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":116.46487281202957},{"$f":"AE160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$F$4:$F$13))","v":120.56408195013407},{"$f":"+SUMPRODUCT(AI160:AL160,PremisaCosto!$F$84:$I$84)","v":387.72233445112283},{"$f":"Z160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":102.43907198605001},{"$f":"AA160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":107.78171641029125},{"$f":"AB160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":108.66280487775586},{"$f":"AC160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":112.50083220720828},{"$f":"AD160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":116.46487281202957},{"$f":"AE160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$G$4:$G$13))","v":120.56408195013407},{"$f":"Z160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":102.43907198605008},{"$f":"AA160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":107.78171641029134},{"$f":"AB160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":108.66280487775595},{"$f":"AC160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":112.50083220720835},{"$f":"AD160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":116.46487281202965},{"$f":"AE160*IF($C160=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B160,Parametros!$H$4:$H$13))","v":120.56408195013417},null,{"$f":"AG160*IF($D160=\"BT\",Balance!D$98,IF($D160=\"MT\",Balance!D$102,Balance!D$105))","v":121.18811055858636},{"$f":"AH160*IF($D160=\"BT\",Balance!E$98,IF($D160=\"MT\",Balance!E$102,Balance!E$105))","v":127.4318661429357},{"$f":"AI160*IF($D160=\"BT\",Balance!F$98,IF($D160=\"MT\",Balance!F$102,Balance!F$105))","v":116.0997453660204},{"$f":"AJ160*IF($D160=\"BT\",Balance!G$98,IF($D160=\"MT\",Balance!G$102,Balance!G$105))","v":125.41178474437289},{"$f":"AK160*IF($D160=\"BT\",Balance!H$98,IF($D160=\"MT\",Balance!H$102,Balance!H$105))","v":129.83637492116102},{"$f":"AL160*IF($D160=\"BT\",Balance!I$98,IF($D160=\"MT\",Balance!I$102,Balance!I$105))","v":134.41251881904972},{"$f":"+SUMPRODUCT(BC160:BF160,PremisaCosto!$F$84:$I$84)","v":427.40218356074115},{"$f":"+AN160*IF($D160=\"BT\",Balance!D$99,Balance!D$103)","v":120.02847631868474},{"$f":"+AO160*IF($D160=\"BT\",Balance!E$99,Balance!E$103)","v":126.21854211372715},{"$f":"+AP160*IF($D160=\"BT\",Balance!F$99,Balance!F$103)","v":115.65121056013614},{"$f":"+AQ160*IF($D160=\"BT\",Balance!G$99,Balance!G$103)","v":124.62467978246337},{"$f":"+AR160*IF($D160=\"BT\",Balance!H$99,Balance!H$103)","v":129.02118406621307},{"$f":"+AS160*IF($D160=\"BT\",Balance!I$99,Balance!I$103)","v":133.56824177437483},{"$f":"+SUMPRODUCT(BJ160:BM160,PremisaCosto!$F$84:$I$84)","v":424.98777025007053},{"$f":"+AT160*IF($D160=\"BT\",Balance!D$100,0)","v":113.39928758342164},{"$f":"+AU160*IF($D160=\"BT\",Balance!E$100,0)","v":119.28211005620359},{"$f":"+AV160*IF($D160=\"BT\",Balance!F$100,0)","v":113.07233309886468},{"$f":"+AW160*IF($D160=\"BT\",Balance!G$100,0)","v":120.1101346563496},{"$f":"+AX160*IF($D160=\"BT\",Balance!H$100,0)","v":124.34556003504454},{"$f":"+AY160*IF($D160=\"BT\",Balance!I$100,0)","v":128.7258032940133},{"$f":"+SUMPRODUCT(BQ160:BT160,PremisaCosto!$F$84:$I$84)","v":411.13361566403927}]
[{"$f":"+PremisaCosto!A243","v":"BTS_3 Agro"},{"$f":"+PremisaCosto!C243","v":"BTS"},{"$f":"+PremisaCosto!F243","v":"Pp"},{"$f":"+PremisaCosto!B243","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T161:W161)","v":0},null,{"$f":"+Energía!F161/(Parametros!$D$4*24*365)","v":1.1237246512259313},{"$f":"+Energía!G161/(Parametros!$D$4*24*365)","v":1.2118802700688869},{"$f":"+Energía!H161/(Parametros!$D$4*24*365)","v":1.2235026922496659},{"$f":"+Energía!I161/(Parametros!$D$4*24*365)","v":1.2706198501324661},{"$f":"+Energía!J161/(Parametros!$D$4*24*365)","v":1.320191511201831},{"$f":"+Energía!K161/(Parametros!$D$4*24*365)","v":1.3719807962532027},null,{"$f":"Z161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.42730967287187416},{"$f":"AA161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.46083189613938458},{"$f":"AB161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.46525146050030647},{"$f":"AC161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.48316832055991887},{"$f":"AD161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.50201853466900392},{"$f":"AE161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$F$4:$F$13))","v":0.52171202669076122},{"$f":"+SUMPRODUCT(AI161:AL161,PremisaCosto!$F$84:$I$84)","v":1.6682092907793231},{"$f":"Z161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.42730967287187416},{"$f":"AA161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.46083189613938458},{"$f":"AB161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.46525146050030647},{"$f":"AC161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.48316832055991887},{"$f":"AD161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.50201853466900392},{"$f":"AE161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$G$4:$G$13))","v":0.52171202669076122},{"$f":"Z161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.42730967287187444},{"$f":"AA161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.46083189613938491},{"$f":"AB161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.4652514605003068},{"$f":"AC161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.48316832055991926},{"$f":"AD161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.50201853466900426},{"$f":"AE161*IF($C161=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B161,Parametros!$H$4:$H$13))","v":0.52171202669076167},null,{"$f":"AG161*IF($D161=\"BT\",Balance!D$98,IF($D161=\"MT\",Balance!D$102,Balance!D$105))","v":0.50551855727277606},{"$f":"AH161*IF($D161=\"BT\",Balance!E$98,IF($D161=\"MT\",Balance!E$102,Balance!E$105))","v":0.54484814733959952},{"$f":"AI161*IF($D161=\"BT\",Balance!F$98,IF($D161=\"MT\",Balance!F$102,Balance!F$105))","v":0.49709351931437301},{"$f":"AJ161*IF($D161=\"BT\",Balance!G$98,IF($D161=\"MT\",Balance!G$102,Balance!G$105))","v":0.53861825041217959},{"$f":"AK161*IF($D161=\"BT\",Balance!H$98,IF($D161=\"MT\",Balance!H$102,Balance!H$105))","v":0.5596560156799848},{"$f":"AL161*IF($D161=\"BT\",Balance!I$98,IF($D161=\"MT\",Balance!I$102,Balance!I$105))","v":0.5816378018347157},{"$f":"+SUMPRODUCT(BC161:BF161,PremisaCosto!$F$84:$I$84)","v":1.8390369086836551},{"$f":"+AN161*IF($D161=\"BT\",Balance!D$99,Balance!D$103)","v":0.50068131189270415},{"$f":"+AO161*IF($D161=\"BT\",Balance!E$99,Balance!E$103)","v":0.53966045473612323},{"$f":"+AP161*IF($D161=\"BT\",Balance!F$99,Balance!F$103)","v":0.4951730694073635},{"$f":"+AQ161*IF($D161=\"BT\",Balance!G$99,Balance!G$103)","v":0.53523779379609215},{"$f":"+AR161*IF($D161=\"BT\",Balance!H$99,Balance!H$103)","v":0.55614215859505045},{"$f":"+AS161*IF($D161=\"BT\",Balance!I$99,Balance!I$103)","v":0.57798439626863685},{"$f":"+SUMPRODUCT(BJ161:BM161,PremisaCosto!$F$84:$I$84)","v":1.8286423924112969},{"$f":"+AT161*IF($D161=\"BT\",Balance!D$100,0)","v":0.47302861634449622},{"$f":"+AU161*IF($D161=\"BT\",Balance!E$100,0)","v":0.51000302076705917},{"$f":"+AV161*IF($D161=\"BT\",Balance!F$100,0)","v":0.48413132879835141},{"$f":"+AW161*IF($D161=\"BT\",Balance!G$100,0)","v":0.51584873556531585},{"$f":"+AX161*IF($D161=\"BT\",Balance!H$100,0)","v":0.53598801367464344},{"$f":"+AY161*IF($D161=\"BT\",Balance!I$100,0)","v":0.55702991004976732},{"$f":"+SUMPRODUCT(BQ161:BT161,PremisaCosto!$F$84:$I$84)","v":1.7689977192235551}]
[{"$f":"+PremisaCosto!A244","v":"BTS_3 Jub. 1"},{"$f":"+PremisaCosto!C244","v":"BTS"},{"$f":"+PremisaCosto!F244","v":"Pp"},{"$f":"+PremisaCosto!B244","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T162:W162)","v":0},null,{"$f":"+Energía!F162/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G162/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H162/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I162/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J162/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K162/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"AA162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"AB162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"AC162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"AD162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"AE162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI162:AL162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"AA162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"AB162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"AC162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"AD162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"AE162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$G$4:$G$13))","v":0},{"$f":"Z162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},{"$f":"AA162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},{"$f":"AB162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},{"$f":"AC162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},{"$f":"AD162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},{"$f":"AE162*IF($C162=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B162,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG162*IF($D162=\"BT\",Balance!D$98,IF($D162=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH162*IF($D162=\"BT\",Balance!E$98,IF($D162=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI162*IF($D162=\"BT\",Balance!F$98,IF($D162=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ162*IF($D162=\"BT\",Balance!G$98,IF($D162=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK162*IF($D162=\"BT\",Balance!H$98,IF($D162=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL162*IF($D162=\"BT\",Balance!I$98,IF($D162=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC162:BF162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN162*IF($D162=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO162*IF($D162=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP162*IF($D162=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ162*IF($D162=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR162*IF($D162=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS162*IF($D162=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ162:BM162,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT162*IF($D162=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU162*IF($D162=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV162*IF($D162=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW162*IF($D162=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX162*IF($D162=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY162*IF($D162=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ162:BT162,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A245","v":"BTS_3 Jub. 2"},{"$f":"+PremisaCosto!C245","v":"BTS"},{"$f":"+PremisaCosto!F245","v":"Pp"},{"$f":"+PremisaCosto!B245","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T163:W163)","v":0},null,{"$f":"+Energía!F163/(Parametros!$D$4*24*365)","v":28.899499769795067},{"$f":"+Energía!G163/(Parametros!$D$4*24*365)","v":29.405093569152008},{"$f":"+Energía!H163/(Parametros!$D$4*24*365)","v":29.588746453166216},{"$f":"+Energía!I163/(Parametros!$D$4*24*365)","v":30.50438863121396},{"$f":"+Energía!J163/(Parametros!$D$4*24*365)","v":31.419131971904424},{"$f":"+Energía!K163/(Parametros!$D$4*24*365)","v":32.34727936655505},null,{"$f":"Z163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":10.989378740886131},{"$f":"AA163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":11.181636800521618},{"$f":"AB163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":11.251472995451108},{"$f":"AC163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":11.599656831360042},{"$f":"AD163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":11.947498873666166},{"$f":"AE163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$F$4:$F$13))","v":12.300437967021788},{"$f":"+SUMPRODUCT(AI163:AL163,PremisaCosto!$F$84:$I$84)","v":39.875972089448318},{"$f":"Z163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":10.989378740886131},{"$f":"AA163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":11.181636800521618},{"$f":"AB163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":11.251472995451108},{"$f":"AC163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":11.599656831360042},{"$f":"AD163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":11.947498873666166},{"$f":"AE163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$G$4:$G$13))","v":12.300437967021788},{"$f":"Z163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":10.989378740886139},{"$f":"AA163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":11.181636800521627},{"$f":"AB163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":11.251472995451117},{"$f":"AC163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":11.599656831360049},{"$f":"AD163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":11.947498873666175},{"$f":"AE163*IF($C163=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B163,Parametros!$H$4:$H$13))","v":12.300437967021796},null,{"$f":"AG163*IF($D163=\"BT\",Balance!D$98,IF($D163=\"MT\",Balance!D$102,Balance!D$105))","v":13.000723454445653},{"$f":"AH163*IF($D163=\"BT\",Balance!E$98,IF($D163=\"MT\",Balance!E$102,Balance!E$105))","v":13.220209247724897},{"$f":"AI163*IF($D163=\"BT\",Balance!F$98,IF($D163=\"MT\",Balance!F$102,Balance!F$105))","v":12.021529825537726},{"$f":"AJ163*IF($D163=\"BT\",Balance!G$98,IF($D163=\"MT\",Balance!G$102,Balance!G$105))","v":12.930870262041589},{"$f":"AK163*IF($D163=\"BT\",Balance!H$98,IF($D163=\"MT\",Balance!H$102,Balance!H$105))","v":13.319208665046041},{"$f":"AL163*IF($D163=\"BT\",Balance!I$98,IF($D163=\"MT\",Balance!I$102,Balance!I$105))","v":13.713311817102349},{"$f":"+SUMPRODUCT(BC163:BF163,PremisaCosto!$F$84:$I$84)","v":43.953534073743313},{"$f":"+AN163*IF($D163=\"BT\",Balance!D$99,Balance!D$103)","v":12.876321118343723},{"$f":"+AO163*IF($D163=\"BT\",Balance!E$99,Balance!E$103)","v":13.094334942993003},{"$f":"+AP163*IF($D163=\"BT\",Balance!F$99,Balance!F$103)","v":11.975086359794281},{"$f":"+AQ163*IF($D163=\"BT\",Balance!G$99,Balance!G$103)","v":12.849713996178641},{"$f":"+AR163*IF($D163=\"BT\",Balance!H$99,Balance!H$103)","v":13.235582661890286},{"$f":"+AS163*IF($D163=\"BT\",Balance!I$99,Balance!I$103)","v":13.627175239383464},{"$f":"+SUMPRODUCT(BJ163:BM163,PremisaCosto!$F$84:$I$84)","v":43.705428927703778},{"$f":"+AT163*IF($D163=\"BT\",Balance!D$100,0)","v":12.165160187809883},{"$f":"+AU163*IF($D163=\"BT\",Balance!E$100,0)","v":12.374726213962616},{"$f":"+AV163*IF($D163=\"BT\",Balance!F$100,0)","v":11.708056899743841},{"$f":"+AW163*IF($D163=\"BT\",Balance!G$100,0)","v":12.384231446537077},{"$f":"+AX163*IF($D163=\"BT\",Balance!H$100,0)","v":12.755935782129107},{"$f":"+AY163*IF($D163=\"BT\",Balance!I$100,0)","v":13.133129971727028},{"$f":"+SUMPRODUCT(BQ163:BT163,PremisaCosto!$F$84:$I$84)","v":42.281771086667767}]
[{"$f":"+PremisaCosto!A246","v":"BTS_3 Político"},{"$f":"+PremisaCosto!C246","v":"BTS"},{"$f":"+PremisaCosto!F246","v":"Pp"},{"$f":"+PremisaCosto!B246","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T164:W164)","v":0},null,{"$f":"+Energía!F164/(Parametros!$D$4*24*365)","v":4.5448924215406722E-3},{"$f":"+Energía!G164/(Parametros!$D$4*24*365)","v":4.9014368860217867E-3},{"$f":"+Energía!H164/(Parametros!$D$4*24*365)","v":4.9484436491391949E-3},{"$f":"+Energía!I164/(Parametros!$D$4*24*365)","v":5.1390084939634617E-3},{"$f":"+Energía!J164/(Parametros!$D$4*24*365)","v":5.3395005508668587E-3},{"$f":"+Energía!K164/(Parametros!$D$4*24*365)","v":5.548961764421447E-3},null,{"$f":"Z164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":1.7282494352755271E-3},{"$f":"AA164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":1.8638297113827483E-3},{"$f":"AB164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":1.8817045925189342E-3},{"$f":"AC164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":1.9541691428105919E-3},{"$f":"AD164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":2.030408633646123E-3},{"$f":"AE164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$F$4:$F$13))","v":2.1100587530465571E-3},{"$f":"+SUMPRODUCT(AI164:AL164,PremisaCosto!$F$84:$I$84)","v":6.7470547655382124E-3},{"$f":"Z164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":1.7282494352755271E-3},{"$f":"AA164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":1.8638297113827483E-3},{"$f":"AB164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":1.8817045925189342E-3},{"$f":"AC164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":1.9541691428105919E-3},{"$f":"AD164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":2.030408633646123E-3},{"$f":"AE164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$G$4:$G$13))","v":2.1100587530465571E-3},{"$f":"Z164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":1.7282494352755284E-3},{"$f":"AA164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":1.8638297113827496E-3},{"$f":"AB164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":1.8817045925189355E-3},{"$f":"AC164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":1.9541691428105932E-3},{"$f":"AD164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":2.0304086336461243E-3},{"$f":"AE164*IF($C164=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B164,Parametros!$H$4:$H$13))","v":2.1100587530465589E-3},null,{"$f":"AG164*IF($D164=\"BT\",Balance!D$98,IF($D164=\"MT\",Balance!D$102,Balance!D$105))","v":2.0445644379080931E-3},{"$f":"AH164*IF($D164=\"BT\",Balance!E$98,IF($D164=\"MT\",Balance!E$102,Balance!E$105))","v":2.2036325473795732E-3},{"$f":"AI164*IF($D164=\"BT\",Balance!F$98,IF($D164=\"MT\",Balance!F$102,Balance!F$105))","v":2.0104894613321455E-3},{"$f":"AJ164*IF($D164=\"BT\",Balance!G$98,IF($D164=\"MT\",Balance!G$102,Balance!G$105))","v":2.178435795398097E-3},{"$f":"AK164*IF($D164=\"BT\",Balance!H$98,IF($D164=\"MT\",Balance!H$102,Balance!H$105))","v":2.263522813670313E-3},{"$f":"AL164*IF($D164=\"BT\",Balance!I$98,IF($D164=\"MT\",Balance!I$102,Balance!I$105))","v":2.3524279143972327E-3},{"$f":"+SUMPRODUCT(BC164:BF164,PremisaCosto!$F$84:$I$84)","v":7.4379652525122545E-3},{"$f":"+AN164*IF($D164=\"BT\",Balance!D$99,Balance!D$103)","v":2.0250002503243844E-3},{"$f":"+AO164*IF($D164=\"BT\",Balance!E$99,Balance!E$103)","v":2.1826509797214281E-3},{"$f":"+AP164*IF($D164=\"BT\",Balance!F$99,Balance!F$103)","v":2.0027222220722488E-3},{"$f":"+AQ164*IF($D164=\"BT\",Balance!G$99,Balance!G$103)","v":2.1647635745039116E-3},{"$f":"+AR164*IF($D164=\"BT\",Balance!H$99,Balance!H$103)","v":2.2493110559961595E-3},{"$f":"+AS164*IF($D164=\"BT\",Balance!I$99,Balance!I$103)","v":2.3376517543726464E-3},{"$f":"+SUMPRODUCT(BJ164:BM164,PremisaCosto!$F$84:$I$84)","v":7.3959247418050435E-3},{"$f":"+AT164*IF($D164=\"BT\",Balance!D$100,0)","v":1.9131592167623706E-3},{"$f":"+AU164*IF($D164=\"BT\",Balance!E$100,0)","v":2.062701802900138E-3},{"$f":"+AV164*IF($D164=\"BT\",Balance!F$100,0)","v":1.9580640194068813E-3},{"$f":"+AW164*IF($D164=\"BT\",Balance!G$100,0)","v":2.0863447343389919E-3},{"$f":"+AX164*IF($D164=\"BT\",Balance!H$100,0)","v":2.1677978308377896E-3},{"$f":"+AY164*IF($D164=\"BT\",Balance!I$100,0)","v":2.2529015573296957E-3},{"$f":"+SUMPRODUCT(BQ164:BT164,PremisaCosto!$F$84:$I$84)","v":7.1546924943318695E-3}]
[{"$f":"+PremisaCosto!A247","v":"BTS_3 x1"},{"$f":"+PremisaCosto!C247","v":"BTS"},{"$f":"+PremisaCosto!F247","v":"Pp"},{"$f":"+PremisaCosto!B247","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T165:W165)","v":0},null,{"$f":"+Energía!F165/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G165/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H165/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I165/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J165/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K165/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"AA165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"AB165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"AC165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"AD165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"AE165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI165:AL165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"AA165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"AB165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"AC165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"AD165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"AE165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$G$4:$G$13))","v":0},{"$f":"Z165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},{"$f":"AA165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},{"$f":"AB165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},{"$f":"AC165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},{"$f":"AD165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},{"$f":"AE165*IF($C165=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B165,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG165*IF($D165=\"BT\",Balance!D$98,IF($D165=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH165*IF($D165=\"BT\",Balance!E$98,IF($D165=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI165*IF($D165=\"BT\",Balance!F$98,IF($D165=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ165*IF($D165=\"BT\",Balance!G$98,IF($D165=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK165*IF($D165=\"BT\",Balance!H$98,IF($D165=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL165*IF($D165=\"BT\",Balance!I$98,IF($D165=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC165:BF165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN165*IF($D165=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO165*IF($D165=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP165*IF($D165=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ165*IF($D165=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR165*IF($D165=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS165*IF($D165=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ165:BM165,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT165*IF($D165=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU165*IF($D165=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV165*IF($D165=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW165*IF($D165=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX165*IF($D165=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY165*IF($D165=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ165:BT165,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A248","v":"BTS_3 x2"},{"$f":"+PremisaCosto!C248","v":"BTS"},{"$f":"+PremisaCosto!F248","v":"Pp"},{"$f":"+PremisaCosto!B248","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T166:W166)","v":0},null,{"$f":"+Energía!F166/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G166/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H166/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I166/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J166/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K166/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"AA166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"AB166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"AC166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"AD166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"AE166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI166:AL166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"AA166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"AB166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"AC166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"AD166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"AE166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$G$4:$G$13))","v":0},{"$f":"Z166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},{"$f":"AA166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},{"$f":"AB166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},{"$f":"AC166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},{"$f":"AD166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},{"$f":"AE166*IF($C166=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B166,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG166*IF($D166=\"BT\",Balance!D$98,IF($D166=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH166*IF($D166=\"BT\",Balance!E$98,IF($D166=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI166*IF($D166=\"BT\",Balance!F$98,IF($D166=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ166*IF($D166=\"BT\",Balance!G$98,IF($D166=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK166*IF($D166=\"BT\",Balance!H$98,IF($D166=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL166*IF($D166=\"BT\",Balance!I$98,IF($D166=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC166:BF166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN166*IF($D166=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO166*IF($D166=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP166*IF($D166=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ166*IF($D166=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR166*IF($D166=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS166*IF($D166=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ166:BM166,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT166*IF($D166=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU166*IF($D166=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV166*IF($D166=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW166*IF($D166=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX166*IF($D166=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY166*IF($D166=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ166:BT166,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A249","v":"BTS_3 Discap."},{"$f":"+PremisaCosto!C249","v":"BTS"},{"$f":"+PremisaCosto!F249","v":"Pp"},{"$f":"+PremisaCosto!B249","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T167:W167)","v":0},null,{"$f":"+Energía!F167/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G167/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H167/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I167/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J167/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K167/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":0},{"$f":"AA167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":0},{"$f":"AB167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":0},{"$f":"AC167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":0},{"$f":"AD167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":0},{"$f":"AE167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI167:AL167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":0},{"$f":"AA167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":0},{"$f":"AB167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":0},{"$f":"AC167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":0},{"$f":"AD167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":0},{"$f":"AE167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$G$4:$G$13))","v":0},{"$f":"Z167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":0},{"$f":"AA167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":0},{"$f":"AB167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":0},{"$f":"AC167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":0},{"$f":"AD167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":0},{"$f":"AE167*IF($C167=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B167,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG167*IF($D167=\"BT\",Balance!D$98,IF($D167=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH167*IF($D167=\"BT\",Balance!E$98,IF($D167=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI167*IF($D167=\"BT\",Balance!F$98,IF($D167=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ167*IF($D167=\"BT\",Balance!G$98,IF($D167=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK167*IF($D167=\"BT\",Balance!H$98,IF($D167=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL167*IF($D167=\"BT\",Balance!I$98,IF($D167=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC167:BF167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN167*IF($D167=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO167*IF($D167=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP167*IF($D167=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ167*IF($D167=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR167*IF($D167=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS167*IF($D167=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ167:BM167,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT167*IF($D167=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU167*IF($D167=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV167*IF($D167=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW167*IF($D167=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX167*IF($D167=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY167*IF($D167=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ167:BT167,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A250","v":"BTS_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C250","v":"BTS"},{"$f":"+PremisaCosto!F250","v":"Pp"},{"$f":"+PremisaCosto!B250","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T168:W168)","v":0},null,{"$f":"+Energía!F168/(Parametros!$D$4*24*365)","v":0.10681723548197448},{"$f":"+Energía!G168/(Parametros!$D$4*24*365)","v":0.10867488033592478},{"$f":"+Energía!H168/(Parametros!$D$4*24*365)","v":0.10935296418776508},{"$f":"+Energía!I168/(Parametros!$D$4*24*365)","v":0.11273545832899011},{"$f":"+Energía!J168/(Parametros!$D$4*24*365)","v":0.11611422637045678},{"$f":"+Energía!K168/(Parametros!$D$4*24*365)","v":0.11954226276618025},null,{"$f":"Z168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":4.0618525099618434E-2},{"$f":"AA168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":4.132491666448055E-2},{"$f":"AB168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":4.1582766119499154E-2},{"$f":"AC168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":4.2868999774159186E-2},{"$f":"AD168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":4.415381653503915E-2},{"$f":"AE168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$F$4:$F$13))","v":4.5457368174002852E-2},{"$f":"+SUMPRODUCT(AI168:AL168,PremisaCosto!$F$84:$I$84)","v":0.14736896625357171},{"$f":"Z168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":4.0618525099618434E-2},{"$f":"AA168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":4.132491666448055E-2},{"$f":"AB168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":4.1582766119499154E-2},{"$f":"AC168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":4.2868999774159186E-2},{"$f":"AD168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":4.415381653503915E-2},{"$f":"AE168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$G$4:$G$13))","v":4.5457368174002852E-2},{"$f":"Z168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":4.0618525099618462E-2},{"$f":"AA168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":4.1324916664480578E-2},{"$f":"AB168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":4.1582766119499188E-2},{"$f":"AC168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":4.2868999774159221E-2},{"$f":"AD168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":4.4153816535039178E-2},{"$f":"AE168*IF($C168=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B168,Parametros!$H$4:$H$13))","v":4.5457368174002886E-2},null,{"$f":"AG168*IF($D168=\"BT\",Balance!D$98,IF($D168=\"MT\",Balance!D$102,Balance!D$105))","v":4.8052781180696461E-2},{"$f":"AH168*IF($D168=\"BT\",Balance!E$98,IF($D168=\"MT\",Balance!E$102,Balance!E$105))","v":4.8859040513973835E-2},{"$f":"AI168*IF($D168=\"BT\",Balance!F$98,IF($D168=\"MT\",Balance!F$102,Balance!F$105))","v":4.4428712874840487E-2},{"$f":"AJ168*IF($D168=\"BT\",Balance!G$98,IF($D168=\"MT\",Balance!G$102,Balance!G$105))","v":4.778878223746106E-2},{"$f":"AK168*IF($D168=\"BT\",Balance!H$98,IF($D168=\"MT\",Balance!H$102,Balance!H$105))","v":4.9223180684668792E-2},{"$f":"AL168*IF($D168=\"BT\",Balance!I$98,IF($D168=\"MT\",Balance!I$102,Balance!I$105))","v":5.0678769798784468E-2},{"$f":"+SUMPRODUCT(BC168:BF168,PremisaCosto!$F$84:$I$84)","v":0.16243830477819873},{"$f":"+AN168*IF($D168=\"BT\",Balance!D$99,Balance!D$103)","v":4.7592969982033557E-2},{"$f":"+AO168*IF($D168=\"BT\",Balance!E$99,Balance!E$103)","v":4.8393836246830912E-2},{"$f":"+AP168*IF($D168=\"BT\",Balance!F$99,Balance!F$103)","v":4.4257068879910273E-2},{"$f":"+AQ168*IF($D168=\"BT\",Balance!G$99,Balance!G$103)","v":4.7488851990081286E-2},{"$f":"+AR168*IF($D168=\"BT\",Balance!H$99,Balance!H$103)","v":4.891412794987119E-2},{"$f":"+AS168*IF($D168=\"BT\",Balance!I$99,Balance!I$103)","v":5.036044437516022E-2},{"$f":"+SUMPRODUCT(BJ168:BM168,PremisaCosto!$F$84:$I$84)","v":0.16152138916154973},{"$f":"+AT168*IF($D168=\"BT\",Balance!D$100,0)","v":4.4964403910387959E-2},{"$f":"+AU168*IF($D168=\"BT\",Balance!E$100,0)","v":4.5734317672875238E-2},{"$f":"+AV168*IF($D168=\"BT\",Balance!F$100,0)","v":4.3270191553823042E-2},{"$f":"+AW168*IF($D168=\"BT\",Balance!G$100,0)","v":4.5768562191377003E-2},{"$f":"+AX168*IF($D168=\"BT\",Balance!H$100,0)","v":4.7141519259590522E-2},{"$f":"+AY168*IF($D168=\"BT\",Balance!I$100,0)","v":4.853465592057888E-2},{"$f":"+SUMPRODUCT(BQ168:BT168,PremisaCosto!$F$84:$I$84)","v":0.15626001453182309}]
[{"$f":"+PremisaCosto!A251","v":"BTS_3 Cruz Roja"},{"$f":"+PremisaCosto!C251","v":"BTS"},{"$f":"+PremisaCosto!F251","v":"Pp"},{"$f":"+PremisaCosto!B251","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T169:W169)","v":0},null,{"$f":"+Energía!F169/(Parametros!$D$4*24*365)","v":3.8631585583095721E-2},{"$f":"+Energía!G169/(Parametros!$D$4*24*365)","v":4.1662213531185197E-2},{"$f":"+Energía!H169/(Parametros!$D$4*24*365)","v":4.2061771017683165E-2},{"$f":"+Energía!I169/(Parametros!$D$4*24*365)","v":4.3681572198689435E-2},{"$f":"+Energía!J169/(Parametros!$D$4*24*365)","v":4.5385754682368301E-2},{"$f":"+Energía!K169/(Parametros!$D$4*24*365)","v":4.7166174997582307E-2},null,{"$f":"Z169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":1.4690120199841984E-2},{"$f":"AA169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":1.5842552546753364E-2},{"$f":"AB169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":1.5994489036410944E-2},{"$f":"AC169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":1.6610437713890033E-2},{"$f":"AD169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":1.7258473385992044E-2},{"$f":"AE169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$F$4:$F$13))","v":1.7935499400895737E-2},{"$f":"+SUMPRODUCT(AI169:AL169,PremisaCosto!$F$84:$I$84)","v":5.7349965507074815E-2},{"$f":"Z169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":1.4690120199841984E-2},{"$f":"AA169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":1.5842552546753364E-2},{"$f":"AB169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":1.5994489036410944E-2},{"$f":"AC169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":1.6610437713890033E-2},{"$f":"AD169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":1.7258473385992044E-2},{"$f":"AE169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$G$4:$G$13))","v":1.7935499400895737E-2},{"$f":"Z169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":1.4690120199841995E-2},{"$f":"AA169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":1.5842552546753375E-2},{"$f":"AB169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":1.5994489036410955E-2},{"$f":"AC169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":1.6610437713890047E-2},{"$f":"AD169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":1.7258473385992058E-2},{"$f":"AE169*IF($C169=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B169,Parametros!$H$4:$H$13))","v":1.7935499400895751E-2},null,{"$f":"AG169*IF($D169=\"BT\",Balance!D$98,IF($D169=\"MT\",Balance!D$102,Balance!D$105))","v":1.7378797722218797E-2},{"$f":"AH169*IF($D169=\"BT\",Balance!E$98,IF($D169=\"MT\",Balance!E$102,Balance!E$105))","v":1.8730876652726377E-2},{"$f":"AI169*IF($D169=\"BT\",Balance!F$98,IF($D169=\"MT\",Balance!F$102,Balance!F$105))","v":1.7089160421323243E-2},{"$f":"AJ169*IF($D169=\"BT\",Balance!G$98,IF($D169=\"MT\",Balance!G$102,Balance!G$105))","v":1.8516704260883827E-2},{"$f":"AK169*IF($D169=\"BT\",Balance!H$98,IF($D169=\"MT\",Balance!H$102,Balance!H$105))","v":1.9239943916197655E-2},{"$f":"AL169*IF($D169=\"BT\",Balance!I$98,IF($D169=\"MT\",Balance!I$102,Balance!I$105))","v":1.9995637272376479E-2},{"$f":"+SUMPRODUCT(BC169:BF169,PremisaCosto!$F$84:$I$84)","v":6.3222704646354183E-2},{"$f":"+AN169*IF($D169=\"BT\",Balance!D$99,Balance!D$103)","v":1.7212502127757271E-2},{"$f":"+AO169*IF($D169=\"BT\",Balance!E$99,Balance!E$103)","v":1.8552533327632143E-2},{"$f":"+AP169*IF($D169=\"BT\",Balance!F$99,Balance!F$103)","v":1.7023138887614118E-2},{"$f":"+AQ169*IF($D169=\"BT\",Balance!G$99,Balance!G$103)","v":1.8400490383283251E-2},{"$f":"+AR169*IF($D169=\"BT\",Balance!H$99,Balance!H$103)","v":1.9119143975967354E-2},{"$f":"+AS169*IF($D169=\"BT\",Balance!I$99,Balance!I$103)","v":1.9870039912167497E-2},{"$f":"+SUMPRODUCT(BJ169:BM169,PremisaCosto!$F$84:$I$84)","v":6.2865360305342871E-2},{"$f":"+AT169*IF($D169=\"BT\",Balance!D$100,0)","v":1.6261853342480155E-2},{"$f":"+AU169*IF($D169=\"BT\",Balance!E$100,0)","v":1.7532965324651175E-2},{"$f":"+AV169*IF($D169=\"BT\",Balance!F$100,0)","v":1.6643544164958494E-2},{"$f":"+AW169*IF($D169=\"BT\",Balance!G$100,0)","v":1.7733930241881437E-2},{"$f":"+AX169*IF($D169=\"BT\",Balance!H$100,0)","v":1.842628156212121E-2},{"$f":"+AY169*IF($D169=\"BT\",Balance!I$100,0)","v":1.9149663237302415E-2},{"$f":"+SUMPRODUCT(BQ169:BT169,PremisaCosto!$F$84:$I$84)","v":6.0814886201820892E-2}]
[{"$f":"+PremisaCosto!A252","v":"BTS_4 (xxx)"},{"$f":"+PremisaCosto!C252","v":0},{"$f":"+PremisaCosto!F252","v":0},{"$f":"+PremisaCosto!B252","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T170:W170)","v":0},null,{"$f":"+Energía!F170/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G170/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H170/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I170/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J170/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K170/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"AA170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"AB170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"AC170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"AD170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"AE170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI170:AL170,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"AA170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"AB170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"AC170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"AD170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"AE170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$G$4:$G$13))","v":0},{"$f":"Z170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},{"$f":"AA170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},{"$f":"AB170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},{"$f":"AC170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},{"$f":"AD170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},{"$f":"AE170*IF($C170=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B170,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG170*IF($D170=\"BT\",Balance!D$98,IF($D170=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH170*IF($D170=\"BT\",Balance!E$98,IF($D170=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI170*IF($D170=\"BT\",Balance!F$98,IF($D170=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ170*IF($D170=\"BT\",Balance!G$98,IF($D170=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK170*IF($D170=\"BT\",Balance!H$98,IF($D170=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL170*IF($D170=\"BT\",Balance!I$98,IF($D170=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC170:BF170,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN170*IF($D170=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO170*IF($D170=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP170*IF($D170=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ170*IF($D170=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR170*IF($D170=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS170*IF($D170=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ170:BM170,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT170*IF($D170=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU170*IF($D170=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV170*IF($D170=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW170*IF($D170=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX170*IF($D170=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY170*IF($D170=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ170:BT170,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A253","v":"BTS_4 Regular"},{"$f":"+PremisaCosto!C253","v":"BTS"},{"$f":"+PremisaCosto!F253","v":"Pp"},{"$f":"+PremisaCosto!B253","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T171:W171)","v":0},null,{"$f":"+Energía!F171/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G171/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H171/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I171/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J171/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K171/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"AA171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"AB171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"AC171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"AD171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"AE171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI171:AL171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"AA171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"AB171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"AC171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"AD171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"AE171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$G$4:$G$13))","v":0},{"$f":"Z171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},{"$f":"AA171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},{"$f":"AB171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},{"$f":"AC171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},{"$f":"AD171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},{"$f":"AE171*IF($C171=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B171,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG171*IF($D171=\"BT\",Balance!D$98,IF($D171=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH171*IF($D171=\"BT\",Balance!E$98,IF($D171=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI171*IF($D171=\"BT\",Balance!F$98,IF($D171=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ171*IF($D171=\"BT\",Balance!G$98,IF($D171=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK171*IF($D171=\"BT\",Balance!H$98,IF($D171=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL171*IF($D171=\"BT\",Balance!I$98,IF($D171=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC171:BF171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN171*IF($D171=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO171*IF($D171=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP171*IF($D171=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ171*IF($D171=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR171*IF($D171=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS171*IF($D171=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ171:BM171,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT171*IF($D171=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU171*IF($D171=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV171*IF($D171=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW171*IF($D171=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX171*IF($D171=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY171*IF($D171=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ171:BT171,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A254","v":"BTS_4 Agro"},{"$f":"+PremisaCosto!C254","v":"BTS"},{"$f":"+PremisaCosto!F254","v":"Pp"},{"$f":"+PremisaCosto!B254","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T172:W172)","v":0},null,{"$f":"+Energía!F172/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G172/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H172/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I172/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J172/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K172/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"AA172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"AB172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"AC172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"AD172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"AE172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI172:AL172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"AA172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"AB172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"AC172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"AD172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"AE172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$G$4:$G$13))","v":0},{"$f":"Z172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},{"$f":"AA172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},{"$f":"AB172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},{"$f":"AC172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},{"$f":"AD172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},{"$f":"AE172*IF($C172=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B172,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG172*IF($D172=\"BT\",Balance!D$98,IF($D172=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH172*IF($D172=\"BT\",Balance!E$98,IF($D172=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI172*IF($D172=\"BT\",Balance!F$98,IF($D172=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ172*IF($D172=\"BT\",Balance!G$98,IF($D172=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK172*IF($D172=\"BT\",Balance!H$98,IF($D172=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL172*IF($D172=\"BT\",Balance!I$98,IF($D172=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC172:BF172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN172*IF($D172=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO172*IF($D172=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP172*IF($D172=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ172*IF($D172=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR172*IF($D172=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS172*IF($D172=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ172:BM172,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT172*IF($D172=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU172*IF($D172=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV172*IF($D172=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW172*IF($D172=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX172*IF($D172=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY172*IF($D172=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ172:BT172,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A255","v":"BTS_4 Jub. 1"},{"$f":"+PremisaCosto!C255","v":"BTS"},{"$f":"+PremisaCosto!F255","v":"Pp"},{"$f":"+PremisaCosto!B255","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T173:W173)","v":0},null,{"$f":"+Energía!F173/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G173/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H173/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I173/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J173/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K173/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"AA173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"AB173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"AC173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"AD173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"AE173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI173:AL173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"AA173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"AB173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"AC173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"AD173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"AE173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$G$4:$G$13))","v":0},{"$f":"Z173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},{"$f":"AA173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},{"$f":"AB173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},{"$f":"AC173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},{"$f":"AD173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},{"$f":"AE173*IF($C173=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B173,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG173*IF($D173=\"BT\",Balance!D$98,IF($D173=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH173*IF($D173=\"BT\",Balance!E$98,IF($D173=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI173*IF($D173=\"BT\",Balance!F$98,IF($D173=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ173*IF($D173=\"BT\",Balance!G$98,IF($D173=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK173*IF($D173=\"BT\",Balance!H$98,IF($D173=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL173*IF($D173=\"BT\",Balance!I$98,IF($D173=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC173:BF173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN173*IF($D173=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO173*IF($D173=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP173*IF($D173=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ173*IF($D173=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR173*IF($D173=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS173*IF($D173=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ173:BM173,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT173*IF($D173=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU173*IF($D173=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV173*IF($D173=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW173*IF($D173=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX173*IF($D173=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY173*IF($D173=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ173:BT173,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A256","v":"BTS_4 Jub. 2"},{"$f":"+PremisaCosto!C256","v":"BTS"},{"$f":"+PremisaCosto!F256","v":"Pp"},{"$f":"+PremisaCosto!B256","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T174:W174)","v":0},null,{"$f":"+Energía!F174/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G174/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H174/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I174/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J174/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K174/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"AA174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"AB174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"AC174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"AD174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"AE174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI174:AL174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"AA174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"AB174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"AC174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"AD174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"AE174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$G$4:$G$13))","v":0},{"$f":"Z174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},{"$f":"AA174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},{"$f":"AB174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},{"$f":"AC174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},{"$f":"AD174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},{"$f":"AE174*IF($C174=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B174,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG174*IF($D174=\"BT\",Balance!D$98,IF($D174=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH174*IF($D174=\"BT\",Balance!E$98,IF($D174=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI174*IF($D174=\"BT\",Balance!F$98,IF($D174=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ174*IF($D174=\"BT\",Balance!G$98,IF($D174=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK174*IF($D174=\"BT\",Balance!H$98,IF($D174=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL174*IF($D174=\"BT\",Balance!I$98,IF($D174=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC174:BF174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN174*IF($D174=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO174*IF($D174=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP174*IF($D174=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ174*IF($D174=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR174*IF($D174=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS174*IF($D174=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ174:BM174,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT174*IF($D174=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU174*IF($D174=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV174*IF($D174=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW174*IF($D174=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX174*IF($D174=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY174*IF($D174=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ174:BT174,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A257","v":"BTS_4 Político"},{"$f":"+PremisaCosto!C257","v":"BTS"},{"$f":"+PremisaCosto!F257","v":"Pp"},{"$f":"+PremisaCosto!B257","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T175:W175)","v":0},null,{"$f":"+Energía!F175/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G175/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H175/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I175/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J175/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K175/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"AA175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"AB175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"AC175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"AD175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"AE175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI175:AL175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"AA175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"AB175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"AC175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"AD175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"AE175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$G$4:$G$13))","v":0},{"$f":"Z175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},{"$f":"AA175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},{"$f":"AB175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},{"$f":"AC175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},{"$f":"AD175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},{"$f":"AE175*IF($C175=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B175,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG175*IF($D175=\"BT\",Balance!D$98,IF($D175=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH175*IF($D175=\"BT\",Balance!E$98,IF($D175=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI175*IF($D175=\"BT\",Balance!F$98,IF($D175=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ175*IF($D175=\"BT\",Balance!G$98,IF($D175=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK175*IF($D175=\"BT\",Balance!H$98,IF($D175=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL175*IF($D175=\"BT\",Balance!I$98,IF($D175=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC175:BF175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN175*IF($D175=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO175*IF($D175=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP175*IF($D175=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ175*IF($D175=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR175*IF($D175=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS175*IF($D175=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ175:BM175,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT175*IF($D175=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU175*IF($D175=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV175*IF($D175=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW175*IF($D175=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX175*IF($D175=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY175*IF($D175=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ175:BT175,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A258","v":"BTS_4 x1"},{"$f":"+PremisaCosto!C258","v":"BTS"},{"$f":"+PremisaCosto!F258","v":"Pp"},{"$f":"+PremisaCosto!B258","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T176:W176)","v":0},null,{"$f":"+Energía!F176/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G176/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H176/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I176/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J176/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K176/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"AA176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"AB176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"AC176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"AD176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"AE176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI176:AL176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"AA176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"AB176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"AC176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"AD176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"AE176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$G$4:$G$13))","v":0},{"$f":"Z176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},{"$f":"AA176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},{"$f":"AB176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},{"$f":"AC176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},{"$f":"AD176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},{"$f":"AE176*IF($C176=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B176,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG176*IF($D176=\"BT\",Balance!D$98,IF($D176=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH176*IF($D176=\"BT\",Balance!E$98,IF($D176=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI176*IF($D176=\"BT\",Balance!F$98,IF($D176=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ176*IF($D176=\"BT\",Balance!G$98,IF($D176=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK176*IF($D176=\"BT\",Balance!H$98,IF($D176=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL176*IF($D176=\"BT\",Balance!I$98,IF($D176=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC176:BF176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN176*IF($D176=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO176*IF($D176=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP176*IF($D176=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ176*IF($D176=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR176*IF($D176=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS176*IF($D176=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ176:BM176,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT176*IF($D176=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU176*IF($D176=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV176*IF($D176=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW176*IF($D176=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX176*IF($D176=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY176*IF($D176=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ176:BT176,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A259","v":"BTS_4 x2"},{"$f":"+PremisaCosto!C259","v":"BTS"},{"$f":"+PremisaCosto!F259","v":"Pp"},{"$f":"+PremisaCosto!B259","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T177:W177)","v":0},null,{"$f":"+Energía!F177/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G177/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H177/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I177/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J177/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K177/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"AA177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"AB177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"AC177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"AD177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"AE177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI177:AL177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"AA177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"AB177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"AC177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"AD177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"AE177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$G$4:$G$13))","v":0},{"$f":"Z177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},{"$f":"AA177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},{"$f":"AB177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},{"$f":"AC177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},{"$f":"AD177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},{"$f":"AE177*IF($C177=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B177,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG177*IF($D177=\"BT\",Balance!D$98,IF($D177=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH177*IF($D177=\"BT\",Balance!E$98,IF($D177=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI177*IF($D177=\"BT\",Balance!F$98,IF($D177=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ177*IF($D177=\"BT\",Balance!G$98,IF($D177=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK177*IF($D177=\"BT\",Balance!H$98,IF($D177=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL177*IF($D177=\"BT\",Balance!I$98,IF($D177=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC177:BF177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN177*IF($D177=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO177*IF($D177=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP177*IF($D177=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ177*IF($D177=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR177*IF($D177=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS177*IF($D177=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ177:BM177,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT177*IF($D177=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU177*IF($D177=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV177*IF($D177=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW177*IF($D177=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX177*IF($D177=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY177*IF($D177=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ177:BT177,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A260","v":"BTS_4 Discap."},{"$f":"+PremisaCosto!C260","v":"BTS"},{"$f":"+PremisaCosto!F260","v":"Pp"},{"$f":"+PremisaCosto!B260","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T178:W178)","v":0},null,{"$f":"+Energía!F178/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G178/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H178/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I178/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J178/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K178/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"AA178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"AB178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"AC178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"AD178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"AE178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI178:AL178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"AA178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"AB178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"AC178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"AD178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"AE178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$G$4:$G$13))","v":0},{"$f":"Z178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},{"$f":"AA178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},{"$f":"AB178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},{"$f":"AC178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},{"$f":"AD178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},{"$f":"AE178*IF($C178=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B178,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG178*IF($D178=\"BT\",Balance!D$98,IF($D178=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH178*IF($D178=\"BT\",Balance!E$98,IF($D178=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI178*IF($D178=\"BT\",Balance!F$98,IF($D178=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ178*IF($D178=\"BT\",Balance!G$98,IF($D178=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK178*IF($D178=\"BT\",Balance!H$98,IF($D178=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL178*IF($D178=\"BT\",Balance!I$98,IF($D178=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC178:BF178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN178*IF($D178=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO178*IF($D178=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP178*IF($D178=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ178*IF($D178=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR178*IF($D178=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS178*IF($D178=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ178:BM178,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT178*IF($D178=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU178*IF($D178=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV178*IF($D178=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW178*IF($D178=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX178*IF($D178=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY178*IF($D178=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ178:BT178,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A261","v":"BTS_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C261","v":"BTS"},{"$f":"+PremisaCosto!F261","v":"Pp"},{"$f":"+PremisaCosto!B261","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T179:W179)","v":0},null,{"$f":"+Energía!F179/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G179/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H179/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I179/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J179/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K179/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"AA179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"AB179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"AC179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"AD179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"AE179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI179:AL179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"AA179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"AB179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"AC179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"AD179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"AE179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$G$4:$G$13))","v":0},{"$f":"Z179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},{"$f":"AA179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},{"$f":"AB179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},{"$f":"AC179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},{"$f":"AD179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},{"$f":"AE179*IF($C179=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B179,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG179*IF($D179=\"BT\",Balance!D$98,IF($D179=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH179*IF($D179=\"BT\",Balance!E$98,IF($D179=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI179*IF($D179=\"BT\",Balance!F$98,IF($D179=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ179*IF($D179=\"BT\",Balance!G$98,IF($D179=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK179*IF($D179=\"BT\",Balance!H$98,IF($D179=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL179*IF($D179=\"BT\",Balance!I$98,IF($D179=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC179:BF179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN179*IF($D179=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO179*IF($D179=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP179*IF($D179=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ179*IF($D179=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR179*IF($D179=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS179*IF($D179=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ179:BM179,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT179*IF($D179=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU179*IF($D179=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV179*IF($D179=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW179*IF($D179=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX179*IF($D179=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY179*IF($D179=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ179:BT179,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A262","v":"BTS_4 Cruz Roja"},{"$f":"+PremisaCosto!C262","v":"BTS"},{"$f":"+PremisaCosto!F262","v":"Pp"},{"$f":"+PremisaCosto!B262","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T180:W180)","v":0},null,{"$f":"+Energía!F180/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G180/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H180/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I180/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J180/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K180/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"AA180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"AB180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"AC180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"AD180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"AE180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI180:AL180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"AA180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"AB180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"AC180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"AD180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"AE180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$G$4:$G$13))","v":0},{"$f":"Z180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},{"$f":"AA180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},{"$f":"AB180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},{"$f":"AC180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},{"$f":"AD180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},{"$f":"AE180*IF($C180=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B180,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG180*IF($D180=\"BT\",Balance!D$98,IF($D180=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH180*IF($D180=\"BT\",Balance!E$98,IF($D180=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI180*IF($D180=\"BT\",Balance!F$98,IF($D180=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ180*IF($D180=\"BT\",Balance!G$98,IF($D180=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK180*IF($D180=\"BT\",Balance!H$98,IF($D180=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL180*IF($D180=\"BT\",Balance!I$98,IF($D180=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC180:BF180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN180*IF($D180=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO180*IF($D180=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP180*IF($D180=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ180*IF($D180=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR180*IF($D180=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS180*IF($D180=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ180:BM180,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT180*IF($D180=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU180*IF($D180=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV180*IF($D180=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW180*IF($D180=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX180*IF($D180=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY180*IF($D180=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ180:BT180,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A263","v":"BTS_5 (xxx)"},{"$f":"+PremisaCosto!C263","v":0},{"$f":"+PremisaCosto!F263","v":0},{"$f":"+PremisaCosto!B263","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T181:W181)","v":0},null,{"$f":"+Energía!F181/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G181/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H181/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I181/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J181/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K181/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"AA181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"AB181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"AC181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"AD181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"AE181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI181:AL181,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"AA181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"AB181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"AC181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"AD181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"AE181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$G$4:$G$13))","v":0},{"$f":"Z181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},{"$f":"AA181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},{"$f":"AB181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},{"$f":"AC181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},{"$f":"AD181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},{"$f":"AE181*IF($C181=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B181,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG181*IF($D181=\"BT\",Balance!D$98,IF($D181=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH181*IF($D181=\"BT\",Balance!E$98,IF($D181=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI181*IF($D181=\"BT\",Balance!F$98,IF($D181=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ181*IF($D181=\"BT\",Balance!G$98,IF($D181=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK181*IF($D181=\"BT\",Balance!H$98,IF($D181=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL181*IF($D181=\"BT\",Balance!I$98,IF($D181=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC181:BF181,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN181*IF($D181=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO181*IF($D181=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP181*IF($D181=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ181*IF($D181=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR181*IF($D181=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS181*IF($D181=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ181:BM181,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT181*IF($D181=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU181*IF($D181=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV181*IF($D181=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW181*IF($D181=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX181*IF($D181=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY181*IF($D181=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ181:BT181,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A264","v":"BTS_5 Regular"},{"$f":"+PremisaCosto!C264","v":"BTS"},{"$f":"+PremisaCosto!F264","v":"Pp"},{"$f":"+PremisaCosto!B264","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T182:W182)","v":0},null,{"$f":"+Energía!F182/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G182/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H182/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I182/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J182/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K182/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"AA182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"AB182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"AC182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"AD182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"AE182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI182:AL182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"AA182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"AB182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"AC182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"AD182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"AE182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$G$4:$G$13))","v":0},{"$f":"Z182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},{"$f":"AA182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},{"$f":"AB182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},{"$f":"AC182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},{"$f":"AD182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},{"$f":"AE182*IF($C182=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B182,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG182*IF($D182=\"BT\",Balance!D$98,IF($D182=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH182*IF($D182=\"BT\",Balance!E$98,IF($D182=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI182*IF($D182=\"BT\",Balance!F$98,IF($D182=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ182*IF($D182=\"BT\",Balance!G$98,IF($D182=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK182*IF($D182=\"BT\",Balance!H$98,IF($D182=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL182*IF($D182=\"BT\",Balance!I$98,IF($D182=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC182:BF182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN182*IF($D182=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO182*IF($D182=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP182*IF($D182=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ182*IF($D182=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR182*IF($D182=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS182*IF($D182=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ182:BM182,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT182*IF($D182=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU182*IF($D182=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV182*IF($D182=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW182*IF($D182=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX182*IF($D182=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY182*IF($D182=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ182:BT182,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A265","v":"BTS_5 Agro"},{"$f":"+PremisaCosto!C265","v":"BTS"},{"$f":"+PremisaCosto!F265","v":"Pp"},{"$f":"+PremisaCosto!B265","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T183:W183)","v":0},null,{"$f":"+Energía!F183/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G183/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H183/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I183/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J183/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K183/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"AA183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"AB183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"AC183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"AD183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"AE183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI183:AL183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"AA183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"AB183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"AC183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"AD183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"AE183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$G$4:$G$13))","v":0},{"$f":"Z183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},{"$f":"AA183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},{"$f":"AB183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},{"$f":"AC183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},{"$f":"AD183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},{"$f":"AE183*IF($C183=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B183,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG183*IF($D183=\"BT\",Balance!D$98,IF($D183=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH183*IF($D183=\"BT\",Balance!E$98,IF($D183=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI183*IF($D183=\"BT\",Balance!F$98,IF($D183=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ183*IF($D183=\"BT\",Balance!G$98,IF($D183=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK183*IF($D183=\"BT\",Balance!H$98,IF($D183=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL183*IF($D183=\"BT\",Balance!I$98,IF($D183=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC183:BF183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN183*IF($D183=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO183*IF($D183=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP183*IF($D183=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ183*IF($D183=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR183*IF($D183=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS183*IF($D183=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ183:BM183,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT183*IF($D183=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU183*IF($D183=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV183*IF($D183=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW183*IF($D183=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX183*IF($D183=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY183*IF($D183=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ183:BT183,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A266","v":"BTS_5 Jub. 1"},{"$f":"+PremisaCosto!C266","v":"BTS"},{"$f":"+PremisaCosto!F266","v":"Pp"},{"$f":"+PremisaCosto!B266","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T184:W184)","v":0},null,{"$f":"+Energía!F184/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G184/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H184/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I184/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J184/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K184/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"AA184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"AB184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"AC184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"AD184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"AE184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI184:AL184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"AA184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"AB184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"AC184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"AD184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"AE184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$G$4:$G$13))","v":0},{"$f":"Z184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},{"$f":"AA184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},{"$f":"AB184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},{"$f":"AC184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},{"$f":"AD184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},{"$f":"AE184*IF($C184=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B184,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG184*IF($D184=\"BT\",Balance!D$98,IF($D184=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH184*IF($D184=\"BT\",Balance!E$98,IF($D184=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI184*IF($D184=\"BT\",Balance!F$98,IF($D184=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ184*IF($D184=\"BT\",Balance!G$98,IF($D184=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK184*IF($D184=\"BT\",Balance!H$98,IF($D184=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL184*IF($D184=\"BT\",Balance!I$98,IF($D184=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC184:BF184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN184*IF($D184=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO184*IF($D184=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP184*IF($D184=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ184*IF($D184=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR184*IF($D184=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS184*IF($D184=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ184:BM184,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT184*IF($D184=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU184*IF($D184=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV184*IF($D184=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW184*IF($D184=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX184*IF($D184=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY184*IF($D184=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ184:BT184,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A267","v":"BTS_5 Jub. 2"},{"$f":"+PremisaCosto!C267","v":"BTS"},{"$f":"+PremisaCosto!F267","v":"Pp"},{"$f":"+PremisaCosto!B267","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T185:W185)","v":0},null,{"$f":"+Energía!F185/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G185/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H185/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I185/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J185/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K185/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"AA185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"AB185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"AC185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"AD185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"AE185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI185:AL185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"AA185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"AB185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"AC185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"AD185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"AE185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$G$4:$G$13))","v":0},{"$f":"Z185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},{"$f":"AA185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},{"$f":"AB185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},{"$f":"AC185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},{"$f":"AD185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},{"$f":"AE185*IF($C185=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B185,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG185*IF($D185=\"BT\",Balance!D$98,IF($D185=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH185*IF($D185=\"BT\",Balance!E$98,IF($D185=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI185*IF($D185=\"BT\",Balance!F$98,IF($D185=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ185*IF($D185=\"BT\",Balance!G$98,IF($D185=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK185*IF($D185=\"BT\",Balance!H$98,IF($D185=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL185*IF($D185=\"BT\",Balance!I$98,IF($D185=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC185:BF185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN185*IF($D185=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO185*IF($D185=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP185*IF($D185=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ185*IF($D185=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR185*IF($D185=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS185*IF($D185=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ185:BM185,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT185*IF($D185=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU185*IF($D185=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV185*IF($D185=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW185*IF($D185=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX185*IF($D185=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY185*IF($D185=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ185:BT185,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A268","v":"BTS_5 Político"},{"$f":"+PremisaCosto!C268","v":"BTS"},{"$f":"+PremisaCosto!F268","v":"Pp"},{"$f":"+PremisaCosto!B268","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T186:W186)","v":0},null,{"$f":"+Energía!F186/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G186/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H186/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I186/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J186/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K186/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"AA186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"AB186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"AC186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"AD186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"AE186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI186:AL186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"AA186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"AB186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"AC186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"AD186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"AE186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$G$4:$G$13))","v":0},{"$f":"Z186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},{"$f":"AA186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},{"$f":"AB186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},{"$f":"AC186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},{"$f":"AD186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},{"$f":"AE186*IF($C186=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B186,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG186*IF($D186=\"BT\",Balance!D$98,IF($D186=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH186*IF($D186=\"BT\",Balance!E$98,IF($D186=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI186*IF($D186=\"BT\",Balance!F$98,IF($D186=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ186*IF($D186=\"BT\",Balance!G$98,IF($D186=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK186*IF($D186=\"BT\",Balance!H$98,IF($D186=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL186*IF($D186=\"BT\",Balance!I$98,IF($D186=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC186:BF186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN186*IF($D186=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO186*IF($D186=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP186*IF($D186=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ186*IF($D186=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR186*IF($D186=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS186*IF($D186=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ186:BM186,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT186*IF($D186=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU186*IF($D186=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV186*IF($D186=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW186*IF($D186=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX186*IF($D186=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY186*IF($D186=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ186:BT186,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A269","v":"BTS_5 x1"},{"$f":"+PremisaCosto!C269","v":"BTS"},{"$f":"+PremisaCosto!F269","v":"Pp"},{"$f":"+PremisaCosto!B269","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T187:W187)","v":0},null,{"$f":"+Energía!F187/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G187/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H187/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I187/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J187/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K187/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"AA187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"AB187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"AC187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"AD187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"AE187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI187:AL187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"AA187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"AB187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"AC187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"AD187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"AE187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$G$4:$G$13))","v":0},{"$f":"Z187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},{"$f":"AA187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},{"$f":"AB187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},{"$f":"AC187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},{"$f":"AD187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},{"$f":"AE187*IF($C187=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B187,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG187*IF($D187=\"BT\",Balance!D$98,IF($D187=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH187*IF($D187=\"BT\",Balance!E$98,IF($D187=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI187*IF($D187=\"BT\",Balance!F$98,IF($D187=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ187*IF($D187=\"BT\",Balance!G$98,IF($D187=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK187*IF($D187=\"BT\",Balance!H$98,IF($D187=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL187*IF($D187=\"BT\",Balance!I$98,IF($D187=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC187:BF187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN187*IF($D187=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO187*IF($D187=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP187*IF($D187=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ187*IF($D187=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR187*IF($D187=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS187*IF($D187=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ187:BM187,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT187*IF($D187=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU187*IF($D187=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV187*IF($D187=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW187*IF($D187=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX187*IF($D187=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY187*IF($D187=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ187:BT187,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A270","v":"BTS_5 x2"},{"$f":"+PremisaCosto!C270","v":"BTS"},{"$f":"+PremisaCosto!F270","v":"Pp"},{"$f":"+PremisaCosto!B270","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T188:W188)","v":0},null,{"$f":"+Energía!F188/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G188/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H188/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I188/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J188/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K188/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"AA188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"AB188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"AC188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"AD188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"AE188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI188:AL188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"AA188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"AB188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"AC188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"AD188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"AE188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$G$4:$G$13))","v":0},{"$f":"Z188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},{"$f":"AA188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},{"$f":"AB188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},{"$f":"AC188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},{"$f":"AD188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},{"$f":"AE188*IF($C188=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B188,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG188*IF($D188=\"BT\",Balance!D$98,IF($D188=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH188*IF($D188=\"BT\",Balance!E$98,IF($D188=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI188*IF($D188=\"BT\",Balance!F$98,IF($D188=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ188*IF($D188=\"BT\",Balance!G$98,IF($D188=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK188*IF($D188=\"BT\",Balance!H$98,IF($D188=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL188*IF($D188=\"BT\",Balance!I$98,IF($D188=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC188:BF188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN188*IF($D188=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO188*IF($D188=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP188*IF($D188=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ188*IF($D188=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR188*IF($D188=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS188*IF($D188=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ188:BM188,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT188*IF($D188=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU188*IF($D188=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV188*IF($D188=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW188*IF($D188=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX188*IF($D188=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY188*IF($D188=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ188:BT188,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A271","v":"BTS_5 Discap."},{"$f":"+PremisaCosto!C271","v":"BTS"},{"$f":"+PremisaCosto!F271","v":"Pp"},{"$f":"+PremisaCosto!B271","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T189:W189)","v":0},null,{"$f":"+Energía!F189/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G189/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H189/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I189/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J189/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K189/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"AA189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"AB189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"AC189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"AD189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"AE189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI189:AL189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"AA189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"AB189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"AC189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"AD189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"AE189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$G$4:$G$13))","v":0},{"$f":"Z189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},{"$f":"AA189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},{"$f":"AB189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},{"$f":"AC189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},{"$f":"AD189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},{"$f":"AE189*IF($C189=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B189,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG189*IF($D189=\"BT\",Balance!D$98,IF($D189=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH189*IF($D189=\"BT\",Balance!E$98,IF($D189=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI189*IF($D189=\"BT\",Balance!F$98,IF($D189=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ189*IF($D189=\"BT\",Balance!G$98,IF($D189=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK189*IF($D189=\"BT\",Balance!H$98,IF($D189=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL189*IF($D189=\"BT\",Balance!I$98,IF($D189=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC189:BF189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN189*IF($D189=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO189*IF($D189=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP189*IF($D189=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ189*IF($D189=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR189*IF($D189=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS189*IF($D189=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ189:BM189,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT189*IF($D189=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU189*IF($D189=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV189*IF($D189=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW189*IF($D189=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX189*IF($D189=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY189*IF($D189=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ189:BT189,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A272","v":"BTS_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C272","v":"BTS"},{"$f":"+PremisaCosto!F272","v":"Pp"},{"$f":"+PremisaCosto!B272","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T190:W190)","v":0},null,{"$f":"+Energía!F190/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G190/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H190/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I190/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J190/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K190/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"AA190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"AB190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"AC190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"AD190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"AE190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI190:AL190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"AA190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"AB190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"AC190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"AD190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"AE190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$G$4:$G$13))","v":0},{"$f":"Z190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},{"$f":"AA190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},{"$f":"AB190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},{"$f":"AC190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},{"$f":"AD190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},{"$f":"AE190*IF($C190=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B190,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG190*IF($D190=\"BT\",Balance!D$98,IF($D190=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH190*IF($D190=\"BT\",Balance!E$98,IF($D190=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI190*IF($D190=\"BT\",Balance!F$98,IF($D190=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ190*IF($D190=\"BT\",Balance!G$98,IF($D190=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK190*IF($D190=\"BT\",Balance!H$98,IF($D190=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL190*IF($D190=\"BT\",Balance!I$98,IF($D190=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC190:BF190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN190*IF($D190=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO190*IF($D190=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP190*IF($D190=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ190*IF($D190=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR190*IF($D190=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS190*IF($D190=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ190:BM190,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT190*IF($D190=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU190*IF($D190=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV190*IF($D190=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW190*IF($D190=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX190*IF($D190=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY190*IF($D190=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ190:BT190,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A273","v":"BTS_5 Cruz Roja"},{"$f":"+PremisaCosto!C273","v":"BTS"},{"$f":"+PremisaCosto!F273","v":"Pp"},{"$f":"+PremisaCosto!B273","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T191:W191)","v":0},null,{"$f":"+Energía!F191/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!G191/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!H191/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!I191/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!J191/(Parametros!$D$4*24*365)","v":0},{"$f":"+Energía!K191/(Parametros!$D$4*24*365)","v":0},null,{"$f":"Z191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"AA191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"AB191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"AC191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"AD191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"AE191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI191:AL191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"AA191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"AB191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"AC191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"AD191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"AE191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$G$4:$G$13))","v":0},{"$f":"Z191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},{"$f":"AA191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},{"$f":"AB191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},{"$f":"AC191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},{"$f":"AD191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},{"$f":"AE191*IF($C191=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B191,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG191*IF($D191=\"BT\",Balance!D$98,IF($D191=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH191*IF($D191=\"BT\",Balance!E$98,IF($D191=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI191*IF($D191=\"BT\",Balance!F$98,IF($D191=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ191*IF($D191=\"BT\",Balance!G$98,IF($D191=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK191*IF($D191=\"BT\",Balance!H$98,IF($D191=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL191*IF($D191=\"BT\",Balance!I$98,IF($D191=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC191:BF191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN191*IF($D191=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO191*IF($D191=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP191*IF($D191=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ191*IF($D191=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR191*IF($D191=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS191*IF($D191=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ191:BM191,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT191*IF($D191=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU191*IF($D191=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV191*IF($D191=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW191*IF($D191=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX191*IF($D191=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY191*IF($D191=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ191:BT191,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A274","v":"Alumbrado Público"},{"$f":"+PremisaCosto!C274","v":"AP-BT"},{"$f":"+PremisaCosto!F274","v":"Pfp"},{"$f":"+PremisaCosto!B274","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T192:W192)","v":0},null,{"$f":"+F192","v":0},{"$f":"+G192","v":0},{"$f":"+H192","v":0},{"$f":"+I192","v":0},{"$f":"+J192","v":0},{"$f":"+K192","v":0},null,{"$f":"Z192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"AA192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"AB192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"AC192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"AD192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"AE192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI192:AL192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"AA192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"AB192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"AC192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"AD192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"AE192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$G$4:$G$13))","v":0},{"$f":"Z192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},{"$f":"AA192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},{"$f":"AB192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},{"$f":"AC192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},{"$f":"AD192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},{"$f":"AE192*IF($C192=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B192,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG192*IF($D192=\"BT\",Balance!D$98,IF($D192=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH192*IF($D192=\"BT\",Balance!E$98,IF($D192=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI192*IF($D192=\"BT\",Balance!F$98,IF($D192=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ192*IF($D192=\"BT\",Balance!G$98,IF($D192=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK192*IF($D192=\"BT\",Balance!H$98,IF($D192=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL192*IF($D192=\"BT\",Balance!I$98,IF($D192=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC192:BF192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN192*IF($D192=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO192*IF($D192=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP192*IF($D192=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ192*IF($D192=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR192*IF($D192=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS192*IF($D192=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ192:BM192,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT192*IF($D192=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU192*IF($D192=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV192*IF($D192=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW192*IF($D192=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX192*IF($D192=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY192*IF($D192=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ192:BT192,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A275","v":"GRANDES CLIENTES"},{"$f":"+PremisaCosto!C275","v":0},{"$f":"+PremisaCosto!F275","v":0},{"$f":"+PremisaCosto!B275","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T193:W193)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"AA193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"AB193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"AC193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"AD193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"AE193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI193:AL193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"AA193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"AB193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"AC193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"AD193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"AE193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$G$4:$G$13))","v":0},{"$f":"Z193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},{"$f":"AA193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},{"$f":"AB193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},{"$f":"AC193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},{"$f":"AD193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},{"$f":"AE193*IF($C193=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B193,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG193*IF($D193=\"BT\",Balance!D$98,IF($D193=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH193*IF($D193=\"BT\",Balance!E$98,IF($D193=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI193*IF($D193=\"BT\",Balance!F$98,IF($D193=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ193*IF($D193=\"BT\",Balance!G$98,IF($D193=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK193*IF($D193=\"BT\",Balance!H$98,IF($D193=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL193*IF($D193=\"BT\",Balance!I$98,IF($D193=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC193:BF193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN193*IF($D193=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO193*IF($D193=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP193*IF($D193=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ193*IF($D193=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR193*IF($D193=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS193*IF($D193=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ193:BM193,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT193*IF($D193=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU193*IF($D193=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV193*IF($D193=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW193*IF($D193=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX193*IF($D193=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY193*IF($D193=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ193:BT193,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A276","v":"MTD_GC"},{"$f":"+PremisaCosto!C276","v":"MTD_GC"},{"$f":"+PremisaCosto!F276","v":"Pp"},{"$f":"+PremisaCosto!B276","v":"MT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T194:W194)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"AA194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"AB194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"AC194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"AD194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"AE194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI194:AL194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"AA194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"AB194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"AC194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"AD194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"AE194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$G$4:$G$13))","v":0},{"$f":"Z194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},{"$f":"AA194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},{"$f":"AB194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},{"$f":"AC194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},{"$f":"AD194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},{"$f":"AE194*IF($C194=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B194,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG194*IF($D194=\"BT\",Balance!D$98,IF($D194=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH194*IF($D194=\"BT\",Balance!E$98,IF($D194=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI194*IF($D194=\"BT\",Balance!F$98,IF($D194=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ194*IF($D194=\"BT\",Balance!G$98,IF($D194=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK194*IF($D194=\"BT\",Balance!H$98,IF($D194=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL194*IF($D194=\"BT\",Balance!I$98,IF($D194=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC194:BF194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN194*IF($D194=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO194*IF($D194=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP194*IF($D194=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ194*IF($D194=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR194*IF($D194=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS194*IF($D194=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ194:BM194,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT194*IF($D194=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU194*IF($D194=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV194*IF($D194=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW194*IF($D194=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX194*IF($D194=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY194*IF($D194=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ194:BT194,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A277","v":"BTD_GC"},{"$f":"+PremisaCosto!C277","v":"BTD_GC"},{"$f":"+PremisaCosto!F277","v":"Pp"},{"$f":"+PremisaCosto!B277","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T195:W195)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"AA195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"AB195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"AC195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"AD195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"AE195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI195:AL195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"AA195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"AB195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"AC195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"AD195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"AE195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$G$4:$G$13))","v":0},{"$f":"Z195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},{"$f":"AA195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},{"$f":"AB195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},{"$f":"AC195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},{"$f":"AD195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},{"$f":"AE195*IF($C195=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B195,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG195*IF($D195=\"BT\",Balance!D$98,IF($D195=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH195*IF($D195=\"BT\",Balance!E$98,IF($D195=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI195*IF($D195=\"BT\",Balance!F$98,IF($D195=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ195*IF($D195=\"BT\",Balance!G$98,IF($D195=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK195*IF($D195=\"BT\",Balance!H$98,IF($D195=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL195*IF($D195=\"BT\",Balance!I$98,IF($D195=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC195:BF195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN195*IF($D195=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO195*IF($D195=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP195*IF($D195=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ195*IF($D195=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR195*IF($D195=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS195*IF($D195=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ195:BM195,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT195*IF($D195=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU195*IF($D195=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV195*IF($D195=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW195*IF($D195=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX195*IF($D195=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY195*IF($D195=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ195:BT195,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A278","v":"BTSH"},{"$f":"+PremisaCosto!C278","v":0},{"$f":"+PremisaCosto!F278","v":0},{"$f":"+PremisaCosto!B278","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T196:W196)","v":0},null,{"$f":"+Energía!F196/(Parametros!$D$4*24*365)","v":7.333331829410393E-2},{"$f":"+Energía!G196/(Parametros!$D$4*24*365)","v":7.5797968431203858E-2},{"$f":"+Energía!H196/(Parametros!$D$4*24*365)","v":7.6340705327497968E-2},{"$f":"+Energía!I196/(Parametros!$D$4*24*365)","v":7.8861594373520097E-2},{"$f":"+Energía!J196/(Parametros!$D$4*24*365)","v":8.1423194029068155E-2},{"$f":"+Energía!K196/(Parametros!$D$4*24*365)","v":8.4047997310611119E-2},null,{"$f":"Z196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"AA196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"AB196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"AC196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"AD196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"AE196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI196:AL196,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"AA196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"AB196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"AC196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"AD196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"AE196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$G$4:$G$13))","v":0},{"$f":"Z196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},{"$f":"AA196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},{"$f":"AB196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},{"$f":"AC196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},{"$f":"AD196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},{"$f":"AE196*IF($C196=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B196,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG196*IF($D196=\"BT\",Balance!D$98,IF($D196=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH196*IF($D196=\"BT\",Balance!E$98,IF($D196=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI196*IF($D196=\"BT\",Balance!F$98,IF($D196=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ196*IF($D196=\"BT\",Balance!G$98,IF($D196=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK196*IF($D196=\"BT\",Balance!H$98,IF($D196=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL196*IF($D196=\"BT\",Balance!I$98,IF($D196=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC196:BF196,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN196*IF($D196=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO196*IF($D196=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP196*IF($D196=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ196*IF($D196=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR196*IF($D196=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS196*IF($D196=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ196:BM196,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT196*IF($D196=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU196*IF($D196=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV196*IF($D196=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW196*IF($D196=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX196*IF($D196=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY196*IF($D196=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ196:BT196,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A279","v":"BTSH_1"},{"$f":"+PremisaCosto!C279","v":0},{"$f":"+PremisaCosto!F279","v":0},{"$f":"+PremisaCosto!B279","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T197:W197)","v":0},null,{"$f":"+Energía!F197/(Parametros!$D$12*24*365)","v":7.333331829410393E-2},{"$f":"+Energía!G197/(Parametros!$D$12*24*365)","v":7.5797968431203858E-2},{"$f":"+Energía!H197/(Parametros!$D$12*24*365)","v":7.6340705327497968E-2},{"$f":"+Energía!I197/(Parametros!$D$12*24*365)","v":7.8861594373520097E-2},{"$f":"+Energía!J197/(Parametros!$D$12*24*365)","v":8.1423194029068155E-2},{"$f":"+Energía!K197/(Parametros!$D$12*24*365)","v":8.4047997310611119E-2},null,{"$f":"Z197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"AA197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"AB197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"AC197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"AD197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"AE197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI197:AL197,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"AA197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"AB197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"AC197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"AD197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"AE197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$G$4:$G$13))","v":0},{"$f":"Z197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},{"$f":"AA197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},{"$f":"AB197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},{"$f":"AC197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},{"$f":"AD197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},{"$f":"AE197*IF($C197=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B197,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG197*IF($D197=\"BT\",Balance!D$98,IF($D197=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH197*IF($D197=\"BT\",Balance!E$98,IF($D197=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI197*IF($D197=\"BT\",Balance!F$98,IF($D197=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ197*IF($D197=\"BT\",Balance!G$98,IF($D197=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK197*IF($D197=\"BT\",Balance!H$98,IF($D197=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL197*IF($D197=\"BT\",Balance!I$98,IF($D197=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC197:BF197,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN197*IF($D197=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO197*IF($D197=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP197*IF($D197=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ197*IF($D197=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR197*IF($D197=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS197*IF($D197=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ197:BM197,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT197*IF($D197=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU197*IF($D197=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV197*IF($D197=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW197*IF($D197=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX197*IF($D197=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY197*IF($D197=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ197:BT197,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A280","v":"BTSH_1 Punta"},{"$f":"+PremisaCosto!C280","v":"BTSH"},{"$f":"+PremisaCosto!F280","v":"Pp"},{"$f":"+PremisaCosto!B280","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T198:W198)","v":0},null,{"$f":"+Energía!F198/(Parametros!$D$12*24*365)","v":1.4666663658820784E-2},{"$f":"+Energía!G198/(Parametros!$D$12*24*365)","v":1.5159593686240772E-2},{"$f":"+Energía!H198/(Parametros!$D$12*24*365)","v":1.5268141065499593E-2},{"$f":"+Energía!I198/(Parametros!$D$12*24*365)","v":1.5772318874704021E-2},{"$f":"+Energía!J198/(Parametros!$D$12*24*365)","v":1.6284638805813628E-2},{"$f":"+Energía!K198/(Parametros!$D$12*24*365)","v":1.6809599462122224E-2},null,{"$f":"Z198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":5.5771734146218849E-3},{"$f":"AA198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":5.7646159242578238E-3},{"$f":"AB198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":5.8058923571202552E-3},{"$f":"AC198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":5.9976119696475479E-3},{"$f":"AD198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":6.1924277209344453E-3},{"$f":"AE198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$F$4:$F$13))","v":6.3920502584244856E-3},{"$f":"+SUMPRODUCT(AI198:AL198,PremisaCosto!$F$84:$I$84)","v":2.0642730634321458E-2},{"$f":"Z198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":5.5771734146218849E-3},{"$f":"AA198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":5.7646159242578238E-3},{"$f":"AB198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":5.8058923571202552E-3},{"$f":"AC198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":5.9976119696475479E-3},{"$f":"AD198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":6.1924277209344453E-3},{"$f":"AE198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$G$4:$G$13))","v":6.3920502584244856E-3},{"$f":"Z198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":5.5771734146218884E-3},{"$f":"AA198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":5.7646159242578281E-3},{"$f":"AB198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":5.8058923571202587E-3},{"$f":"AC198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":5.9976119696475523E-3},{"$f":"AD198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":6.1924277209344496E-3},{"$f":"AE198*IF($C198=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B198,Parametros!$H$4:$H$13))","v":6.39205025842449E-3},null,{"$f":"AG198*IF($D198=\"BT\",Balance!D$98,IF($D198=\"MT\",Balance!D$102,Balance!D$105))","v":6.5979425161880306E-3},{"$f":"AH198*IF($D198=\"BT\",Balance!E$98,IF($D198=\"MT\",Balance!E$102,Balance!E$105))","v":6.8155879242921174E-3},{"$f":"AI198*IF($D198=\"BT\",Balance!F$98,IF($D198=\"MT\",Balance!F$102,Balance!F$105))","v":6.2032507355437461E-3},{"$f":"AJ198*IF($D198=\"BT\",Balance!G$98,IF($D198=\"MT\",Balance!G$102,Balance!G$105))","v":6.685916953328268E-3},{"$f":"AK198*IF($D198=\"BT\",Balance!H$98,IF($D198=\"MT\",Balance!H$102,Balance!H$105))","v":6.903389389735292E-3},{"$f":"AL198*IF($D198=\"BT\",Balance!I$98,IF($D198=\"MT\",Balance!I$102,Balance!I$105))","v":7.126264819137018E-3},{"$f":"+SUMPRODUCT(BC198:BF198,PremisaCosto!$F$84:$I$84)","v":2.2754409223310599E-2},{"$f":"+AN198*IF($D198=\"BT\",Balance!D$99,Balance!D$103)","v":6.534807609476407E-3},{"$f":"+AO198*IF($D198=\"BT\",Balance!E$99,Balance!E$103)","v":6.750694292486932E-3},{"$f":"+AP198*IF($D198=\"BT\",Balance!F$99,Balance!F$103)","v":6.1792853611516941E-3},{"$f":"+AQ198*IF($D198=\"BT\",Balance!G$99,Balance!G$103)","v":6.6439550402623924E-3},{"$f":"+AR198*IF($D198=\"BT\",Balance!H$99,Balance!H$103)","v":6.8600457589378834E-3},{"$f":"+AS198*IF($D198=\"BT\",Balance!I$99,Balance!I$103)","v":7.0815030524955403E-3},{"$f":"+SUMPRODUCT(BJ198:BM198,PremisaCosto!$F$84:$I$84)","v":2.2625920188333919E-2},{"$f":"+AT198*IF($D198=\"BT\",Balance!D$100,0)","v":6.1738893147474669E-3},{"$f":"+AU198*IF($D198=\"BT\",Balance!E$100,0)","v":6.3797049630526237E-3},{"$f":"+AV198*IF($D198=\"BT\",Balance!F$100,0)","v":6.0414950201128281E-3},{"$f":"+AW198*IF($D198=\"BT\",Balance!G$100,0)","v":6.4032769105573303E-3},{"$f":"+AX198*IF($D198=\"BT\",Balance!H$100,0)","v":6.6114432132586788E-3},{"$f":"+AY198*IF($D198=\"BT\",Balance!I$100,0)","v":6.8247673013569704E-3},{"$f":"+SUMPRODUCT(BQ198:BT198,PremisaCosto!$F$84:$I$84)","v":2.1888635467584468E-2}]
[{"$f":"+PremisaCosto!A281","v":"BTSH_1 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C281","v":"BTSH"},{"$f":"+PremisaCosto!F281","v":"Pfp"},{"$f":"+PremisaCosto!B281","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T199:W199)","v":0},null,{"$f":"+Energía!F199/(Parametros!$D$12*24*365)","v":2.9333327317641569E-2},{"$f":"+Energía!G199/(Parametros!$D$12*24*365)","v":3.0319187372481543E-2},{"$f":"+Energía!H199/(Parametros!$D$12*24*365)","v":3.0536282130999185E-2},{"$f":"+Energía!I199/(Parametros!$D$12*24*365)","v":3.1544637749408043E-2},{"$f":"+Energía!J199/(Parametros!$D$12*24*365)","v":3.2569277611627256E-2},{"$f":"+Energía!K199/(Parametros!$D$12*24*365)","v":3.3619198924244448E-2},null,{"$f":"Z199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":9.4599292063695193E-3},{"$f":"AA199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":9.7778667599645666E-3},{"$f":"AB199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":9.8478793100040454E-3},{"$f":"AC199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":1.0173071630046642E-2},{"$f":"AD199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":1.0503515580494378E-2},{"$f":"AE199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$F$4:$F$13))","v":1.0842112739352788E-2},{"$f":"+SUMPRODUCT(AI199:AL199,PremisaCosto!$F$84:$I$84)","v":3.5013931952495268E-2},{"$f":"Z199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":9.4599292063695193E-3},{"$f":"AA199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":9.7778667599645666E-3},{"$f":"AB199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":9.8478793100040454E-3},{"$f":"AC199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":1.0173071630046642E-2},{"$f":"AD199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":1.0503515580494378E-2},{"$f":"AE199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$G$4:$G$13))","v":1.0842112739352788E-2},{"$f":"Z199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":9.4599292063695193E-3},{"$f":"AA199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":9.7778667599645666E-3},{"$f":"AB199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":9.8478793100040454E-3},{"$f":"AC199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":1.0173071630046642E-2},{"$f":"AD199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":1.0503515580494378E-2},{"$f":"AE199*IF($C199=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B199,Parametros!$H$4:$H$13))","v":1.0842112739352788E-2},null,{"$f":"AG199*IF($D199=\"BT\",Balance!D$98,IF($D199=\"MT\",Balance!D$102,Balance!D$105))","v":1.1191344516416828E-2},{"$f":"AH199*IF($D199=\"BT\",Balance!E$98,IF($D199=\"MT\",Balance!E$102,Balance!E$105))","v":1.1560511834642606E-2},{"$f":"AI199*IF($D199=\"BT\",Balance!F$98,IF($D199=\"MT\",Balance!F$102,Balance!F$105))","v":1.0521873437493241E-2},{"$f":"AJ199*IF($D199=\"BT\",Balance!G$98,IF($D199=\"MT\",Balance!G$102,Balance!G$105))","v":1.1340565615609288E-2},{"$f":"AK199*IF($D199=\"BT\",Balance!H$98,IF($D199=\"MT\",Balance!H$102,Balance!H$105))","v":1.1709439541486063E-2},{"$f":"AL199*IF($D199=\"BT\",Balance!I$98,IF($D199=\"MT\",Balance!I$102,Balance!I$105))","v":1.208747795400017E-2},{"$f":"+SUMPRODUCT(BC199:BF199,PremisaCosto!$F$84:$I$84)","v":3.8595733785314543E-2},{"$f":"+AN199*IF($D199=\"BT\",Balance!D$99,Balance!D$103)","v":1.1084255906552758E-2},{"$f":"+AO199*IF($D199=\"BT\",Balance!E$99,Balance!E$103)","v":1.1450440098086628E-2},{"$f":"+AP199*IF($D199=\"BT\",Balance!F$99,Balance!F$103)","v":1.0481223680295701E-2},{"$f":"+AQ199*IF($D199=\"BT\",Balance!G$99,Balance!G$103)","v":1.1269390362939846E-2},{"$f":"+AR199*IF($D199=\"BT\",Balance!H$99,Balance!H$103)","v":1.1635920637122156E-2},{"$f":"+AS199*IF($D199=\"BT\",Balance!I$99,Balance!I$103)","v":1.2011553626011685E-2},{"$f":"+SUMPRODUCT(BJ199:BM199,PremisaCosto!$F$84:$I$84)","v":3.8377792350772183E-2},{"$f":"+AT199*IF($D199=\"BT\",Balance!D$100,0)","v":1.0472070976375024E-2},{"$f":"+AU199*IF($D199=\"BT\",Balance!E$100,0)","v":1.0821172809469417E-2},{"$f":"+AV199*IF($D199=\"BT\",Balance!F$100,0)","v":1.0247505491054566E-2},{"$f":"+AW199*IF($D199=\"BT\",Balance!G$100,0)","v":1.086115524108364E-2},{"$f":"+AX199*IF($D199=\"BT\",Balance!H$100,0)","v":1.1214244223675363E-2},{"$f":"+AY199*IF($D199=\"BT\",Balance!I$100,0)","v":1.1576081774957602E-2},{"$f":"+SUMPRODUCT(BQ199:BT199,PremisaCosto!$F$84:$I$84)","v":3.7127219570492101E-2}]
[{"$f":"+PremisaCosto!A282","v":"BTSH_1 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C282","v":"BTSH"},{"$f":"+PremisaCosto!F282","v":"Pfp"},{"$f":"+PremisaCosto!B282","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T200:W200)","v":0},null,{"$f":"+Energía!F200/(Parametros!$D$12*24*365)","v":2.9333327317641569E-2},{"$f":"+Energía!G200/(Parametros!$D$12*24*365)","v":3.0319187372481543E-2},{"$f":"+Energía!H200/(Parametros!$D$12*24*365)","v":3.0536282130999185E-2},{"$f":"+Energía!I200/(Parametros!$D$12*24*365)","v":3.1544637749408043E-2},{"$f":"+Energía!J200/(Parametros!$D$12*24*365)","v":3.2569277611627256E-2},{"$f":"+Energía!K200/(Parametros!$D$12*24*365)","v":3.3619198924244448E-2},null,{"$f":"Z200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":9.4599292063695193E-3},{"$f":"AA200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":9.7778667599645666E-3},{"$f":"AB200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":9.8478793100040454E-3},{"$f":"AC200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":1.0173071630046642E-2},{"$f":"AD200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":1.0503515580494378E-2},{"$f":"AE200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$F$4:$F$13))","v":1.0842112739352788E-2},{"$f":"+SUMPRODUCT(AI200:AL200,PremisaCosto!$F$84:$I$84)","v":3.5013931952495268E-2},{"$f":"Z200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":9.4599292063695193E-3},{"$f":"AA200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":9.7778667599645666E-3},{"$f":"AB200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":9.8478793100040454E-3},{"$f":"AC200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":1.0173071630046642E-2},{"$f":"AD200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":1.0503515580494378E-2},{"$f":"AE200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$G$4:$G$13))","v":1.0842112739352788E-2},{"$f":"Z200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":9.4599292063695193E-3},{"$f":"AA200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":9.7778667599645666E-3},{"$f":"AB200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":9.8478793100040454E-3},{"$f":"AC200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":1.0173071630046642E-2},{"$f":"AD200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":1.0503515580494378E-2},{"$f":"AE200*IF($C200=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B200,Parametros!$H$4:$H$13))","v":1.0842112739352788E-2},null,{"$f":"AG200*IF($D200=\"BT\",Balance!D$98,IF($D200=\"MT\",Balance!D$102,Balance!D$105))","v":1.1191344516416828E-2},{"$f":"AH200*IF($D200=\"BT\",Balance!E$98,IF($D200=\"MT\",Balance!E$102,Balance!E$105))","v":1.1560511834642606E-2},{"$f":"AI200*IF($D200=\"BT\",Balance!F$98,IF($D200=\"MT\",Balance!F$102,Balance!F$105))","v":1.0521873437493241E-2},{"$f":"AJ200*IF($D200=\"BT\",Balance!G$98,IF($D200=\"MT\",Balance!G$102,Balance!G$105))","v":1.1340565615609288E-2},{"$f":"AK200*IF($D200=\"BT\",Balance!H$98,IF($D200=\"MT\",Balance!H$102,Balance!H$105))","v":1.1709439541486063E-2},{"$f":"AL200*IF($D200=\"BT\",Balance!I$98,IF($D200=\"MT\",Balance!I$102,Balance!I$105))","v":1.208747795400017E-2},{"$f":"+SUMPRODUCT(BC200:BF200,PremisaCosto!$F$84:$I$84)","v":3.8595733785314543E-2},{"$f":"+AN200*IF($D200=\"BT\",Balance!D$99,Balance!D$103)","v":1.1084255906552758E-2},{"$f":"+AO200*IF($D200=\"BT\",Balance!E$99,Balance!E$103)","v":1.1450440098086628E-2},{"$f":"+AP200*IF($D200=\"BT\",Balance!F$99,Balance!F$103)","v":1.0481223680295701E-2},{"$f":"+AQ200*IF($D200=\"BT\",Balance!G$99,Balance!G$103)","v":1.1269390362939846E-2},{"$f":"+AR200*IF($D200=\"BT\",Balance!H$99,Balance!H$103)","v":1.1635920637122156E-2},{"$f":"+AS200*IF($D200=\"BT\",Balance!I$99,Balance!I$103)","v":1.2011553626011685E-2},{"$f":"+SUMPRODUCT(BJ200:BM200,PremisaCosto!$F$84:$I$84)","v":3.8377792350772183E-2},{"$f":"+AT200*IF($D200=\"BT\",Balance!D$100,0)","v":1.0472070976375024E-2},{"$f":"+AU200*IF($D200=\"BT\",Balance!E$100,0)","v":1.0821172809469417E-2},{"$f":"+AV200*IF($D200=\"BT\",Balance!F$100,0)","v":1.0247505491054566E-2},{"$f":"+AW200*IF($D200=\"BT\",Balance!G$100,0)","v":1.086115524108364E-2},{"$f":"+AX200*IF($D200=\"BT\",Balance!H$100,0)","v":1.1214244223675363E-2},{"$f":"+AY200*IF($D200=\"BT\",Balance!I$100,0)","v":1.1576081774957602E-2},{"$f":"+SUMPRODUCT(BQ200:BT200,PremisaCosto!$F$84:$I$84)","v":3.7127219570492101E-2}]
[{"$f":"+PremisaCosto!A283","v":"BTSH_2"},{"$f":"+PremisaCosto!C283","v":0},{"$f":"+PremisaCosto!F283","v":0},{"$f":"+PremisaCosto!B283","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T201:W201)","v":0},null,{"$f":"+Energía!F201/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G201/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H201/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I201/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J201/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K201/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"AA201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"AB201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"AC201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"AD201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"AE201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI201:AL201,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"AA201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"AB201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"AC201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"AD201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"AE201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$G$4:$G$13))","v":0},{"$f":"Z201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},{"$f":"AA201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},{"$f":"AB201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},{"$f":"AC201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},{"$f":"AD201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},{"$f":"AE201*IF($C201=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B201,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG201*IF($D201=\"BT\",Balance!D$98,IF($D201=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH201*IF($D201=\"BT\",Balance!E$98,IF($D201=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI201*IF($D201=\"BT\",Balance!F$98,IF($D201=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ201*IF($D201=\"BT\",Balance!G$98,IF($D201=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK201*IF($D201=\"BT\",Balance!H$98,IF($D201=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL201*IF($D201=\"BT\",Balance!I$98,IF($D201=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC201:BF201,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN201*IF($D201=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO201*IF($D201=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP201*IF($D201=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ201*IF($D201=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR201*IF($D201=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS201*IF($D201=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ201:BM201,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT201*IF($D201=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU201*IF($D201=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV201*IF($D201=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW201*IF($D201=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX201*IF($D201=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY201*IF($D201=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ201:BT201,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A284","v":"BTSH_2 Punta"},{"$f":"+PremisaCosto!C284","v":"BTSH"},{"$f":"+PremisaCosto!F284","v":"Pp"},{"$f":"+PremisaCosto!B284","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T202:W202)","v":0},null,{"$f":"+Energía!F202/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G202/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H202/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I202/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J202/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K202/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"AA202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"AB202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"AC202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"AD202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"AE202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI202:AL202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"AA202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"AB202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"AC202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"AD202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"AE202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$G$4:$G$13))","v":0},{"$f":"Z202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},{"$f":"AA202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},{"$f":"AB202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},{"$f":"AC202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},{"$f":"AD202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},{"$f":"AE202*IF($C202=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B202,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG202*IF($D202=\"BT\",Balance!D$98,IF($D202=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH202*IF($D202=\"BT\",Balance!E$98,IF($D202=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI202*IF($D202=\"BT\",Balance!F$98,IF($D202=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ202*IF($D202=\"BT\",Balance!G$98,IF($D202=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK202*IF($D202=\"BT\",Balance!H$98,IF($D202=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL202*IF($D202=\"BT\",Balance!I$98,IF($D202=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC202:BF202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN202*IF($D202=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO202*IF($D202=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP202*IF($D202=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ202*IF($D202=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR202*IF($D202=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS202*IF($D202=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ202:BM202,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT202*IF($D202=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU202*IF($D202=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV202*IF($D202=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW202*IF($D202=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX202*IF($D202=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY202*IF($D202=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ202:BT202,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A285","v":"BTSH_2 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C285","v":"BTSH"},{"$f":"+PremisaCosto!F285","v":"Pfp"},{"$f":"+PremisaCosto!B285","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T203:W203)","v":0},null,{"$f":"+Energía!F203/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G203/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H203/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I203/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J203/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K203/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"AA203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"AB203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"AC203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"AD203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"AE203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI203:AL203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"AA203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"AB203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"AC203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"AD203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"AE203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$G$4:$G$13))","v":0},{"$f":"Z203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},{"$f":"AA203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},{"$f":"AB203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},{"$f":"AC203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},{"$f":"AD203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},{"$f":"AE203*IF($C203=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B203,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG203*IF($D203=\"BT\",Balance!D$98,IF($D203=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH203*IF($D203=\"BT\",Balance!E$98,IF($D203=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI203*IF($D203=\"BT\",Balance!F$98,IF($D203=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ203*IF($D203=\"BT\",Balance!G$98,IF($D203=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK203*IF($D203=\"BT\",Balance!H$98,IF($D203=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL203*IF($D203=\"BT\",Balance!I$98,IF($D203=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC203:BF203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN203*IF($D203=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO203*IF($D203=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP203*IF($D203=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ203*IF($D203=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR203*IF($D203=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS203*IF($D203=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ203:BM203,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT203*IF($D203=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU203*IF($D203=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV203*IF($D203=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW203*IF($D203=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX203*IF($D203=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY203*IF($D203=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ203:BT203,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A286","v":"BTSH_2 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C286","v":"BTSH"},{"$f":"+PremisaCosto!F286","v":"Pfp"},{"$f":"+PremisaCosto!B286","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T204:W204)","v":0},null,{"$f":"+Energía!F204/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G204/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H204/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I204/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J204/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K204/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"AA204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"AB204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"AC204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"AD204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"AE204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI204:AL204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"AA204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"AB204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"AC204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"AD204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"AE204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$G$4:$G$13))","v":0},{"$f":"Z204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},{"$f":"AA204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},{"$f":"AB204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},{"$f":"AC204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},{"$f":"AD204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},{"$f":"AE204*IF($C204=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B204,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG204*IF($D204=\"BT\",Balance!D$98,IF($D204=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH204*IF($D204=\"BT\",Balance!E$98,IF($D204=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI204*IF($D204=\"BT\",Balance!F$98,IF($D204=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ204*IF($D204=\"BT\",Balance!G$98,IF($D204=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK204*IF($D204=\"BT\",Balance!H$98,IF($D204=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL204*IF($D204=\"BT\",Balance!I$98,IF($D204=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC204:BF204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN204*IF($D204=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO204*IF($D204=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP204*IF($D204=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ204*IF($D204=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR204*IF($D204=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS204*IF($D204=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ204:BM204,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT204*IF($D204=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU204*IF($D204=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV204*IF($D204=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW204*IF($D204=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX204*IF($D204=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY204*IF($D204=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ204:BT204,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A287","v":"BTSH_3"},{"$f":"+PremisaCosto!C287","v":0},{"$f":"+PremisaCosto!F287","v":0},{"$f":"+PremisaCosto!B287","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T205:W205)","v":0},null,{"$f":"+Energía!F205/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G205/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H205/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I205/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J205/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K205/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"AA205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"AB205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"AC205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"AD205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"AE205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI205:AL205,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"AA205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"AB205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"AC205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"AD205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"AE205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$G$4:$G$13))","v":0},{"$f":"Z205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},{"$f":"AA205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},{"$f":"AB205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},{"$f":"AC205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},{"$f":"AD205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},{"$f":"AE205*IF($C205=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B205,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG205*IF($D205=\"BT\",Balance!D$98,IF($D205=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH205*IF($D205=\"BT\",Balance!E$98,IF($D205=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI205*IF($D205=\"BT\",Balance!F$98,IF($D205=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ205*IF($D205=\"BT\",Balance!G$98,IF($D205=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK205*IF($D205=\"BT\",Balance!H$98,IF($D205=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL205*IF($D205=\"BT\",Balance!I$98,IF($D205=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC205:BF205,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN205*IF($D205=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO205*IF($D205=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP205*IF($D205=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ205*IF($D205=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR205*IF($D205=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS205*IF($D205=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ205:BM205,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT205*IF($D205=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU205*IF($D205=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV205*IF($D205=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW205*IF($D205=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX205*IF($D205=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY205*IF($D205=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ205:BT205,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A288","v":"BTSH_3 Punta"},{"$f":"+PremisaCosto!C288","v":"BTSH"},{"$f":"+PremisaCosto!F288","v":"Pp"},{"$f":"+PremisaCosto!B288","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T206:W206)","v":0},null,{"$f":"+Energía!F206/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G206/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H206/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I206/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J206/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K206/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"AA206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"AB206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"AC206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"AD206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"AE206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI206:AL206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"AA206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"AB206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"AC206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"AD206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"AE206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$G$4:$G$13))","v":0},{"$f":"Z206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},{"$f":"AA206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},{"$f":"AB206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},{"$f":"AC206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},{"$f":"AD206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},{"$f":"AE206*IF($C206=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B206,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG206*IF($D206=\"BT\",Balance!D$98,IF($D206=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH206*IF($D206=\"BT\",Balance!E$98,IF($D206=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI206*IF($D206=\"BT\",Balance!F$98,IF($D206=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ206*IF($D206=\"BT\",Balance!G$98,IF($D206=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK206*IF($D206=\"BT\",Balance!H$98,IF($D206=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL206*IF($D206=\"BT\",Balance!I$98,IF($D206=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC206:BF206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN206*IF($D206=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO206*IF($D206=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP206*IF($D206=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ206*IF($D206=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR206*IF($D206=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS206*IF($D206=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ206:BM206,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT206*IF($D206=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU206*IF($D206=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV206*IF($D206=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW206*IF($D206=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX206*IF($D206=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY206*IF($D206=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ206:BT206,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A289","v":"BTSH_3 Fuera de Punta Medio"},{"$f":"+PremisaCosto!C289","v":"BTSH"},{"$f":"+PremisaCosto!F289","v":"Pfp"},{"$f":"+PremisaCosto!B289","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T207:W207)","v":0},null,{"$f":"+Energía!F207/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G207/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H207/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I207/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J207/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K207/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"AA207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"AB207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"AC207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"AD207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"AE207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI207:AL207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"AA207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"AB207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"AC207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"AD207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"AE207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$G$4:$G$13))","v":0},{"$f":"Z207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},{"$f":"AA207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},{"$f":"AB207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},{"$f":"AC207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},{"$f":"AD207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},{"$f":"AE207*IF($C207=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B207,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG207*IF($D207=\"BT\",Balance!D$98,IF($D207=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH207*IF($D207=\"BT\",Balance!E$98,IF($D207=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI207*IF($D207=\"BT\",Balance!F$98,IF($D207=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ207*IF($D207=\"BT\",Balance!G$98,IF($D207=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK207*IF($D207=\"BT\",Balance!H$98,IF($D207=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL207*IF($D207=\"BT\",Balance!I$98,IF($D207=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC207:BF207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN207*IF($D207=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO207*IF($D207=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP207*IF($D207=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ207*IF($D207=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR207*IF($D207=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS207*IF($D207=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ207:BM207,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT207*IF($D207=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU207*IF($D207=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV207*IF($D207=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW207*IF($D207=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX207*IF($D207=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY207*IF($D207=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ207:BT207,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A290","v":"BTSH_3 Fuera de Punta Bajo"},{"$f":"+PremisaCosto!C290","v":"BTSH"},{"$f":"+PremisaCosto!F290","v":"Pfp"},{"$f":"+PremisaCosto!B290","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T208:W208)","v":0},null,{"$f":"+Energía!F208/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!G208/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!H208/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!I208/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!J208/(Parametros!$D$12*24*365)","v":0},{"$f":"+Energía!K208/(Parametros!$D$12*24*365)","v":0},null,{"$f":"Z208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"AA208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"AB208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"AC208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"AD208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"AE208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI208:AL208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"AA208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"AB208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"AC208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"AD208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"AE208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$G$4:$G$13))","v":0},{"$f":"Z208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},{"$f":"AA208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},{"$f":"AB208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},{"$f":"AC208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},{"$f":"AD208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},{"$f":"AE208*IF($C208=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B208,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG208*IF($D208=\"BT\",Balance!D$98,IF($D208=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH208*IF($D208=\"BT\",Balance!E$98,IF($D208=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI208*IF($D208=\"BT\",Balance!F$98,IF($D208=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ208*IF($D208=\"BT\",Balance!G$98,IF($D208=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK208*IF($D208=\"BT\",Balance!H$98,IF($D208=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL208*IF($D208=\"BT\",Balance!I$98,IF($D208=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC208:BF208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN208*IF($D208=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO208*IF($D208=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP208*IF($D208=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ208*IF($D208=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR208*IF($D208=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS208*IF($D208=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ208:BM208,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT208*IF($D208=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU208*IF($D208=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV208*IF($D208=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW208*IF($D208=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX208*IF($D208=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY208*IF($D208=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ208:BT208,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A291","v":"BTS Prepago"},{"$f":"+PremisaCosto!C291","v":0},{"$f":"+PremisaCosto!F291","v":0},{"$f":"+PremisaCosto!B291","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T209:W209)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"AA209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"AB209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"AC209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"AD209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"AE209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI209:AL209,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"AA209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"AB209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"AC209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"AD209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"AE209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$G$4:$G$13))","v":0},{"$f":"Z209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},{"$f":"AA209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},{"$f":"AB209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},{"$f":"AC209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},{"$f":"AD209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},{"$f":"AE209*IF($C209=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B209,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG209*IF($D209=\"BT\",Balance!D$98,IF($D209=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH209*IF($D209=\"BT\",Balance!E$98,IF($D209=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI209*IF($D209=\"BT\",Balance!F$98,IF($D209=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ209*IF($D209=\"BT\",Balance!G$98,IF($D209=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK209*IF($D209=\"BT\",Balance!H$98,IF($D209=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL209*IF($D209=\"BT\",Balance!I$98,IF($D209=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC209:BF209,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN209*IF($D209=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO209*IF($D209=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP209*IF($D209=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ209*IF($D209=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR209*IF($D209=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS209*IF($D209=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ209:BM209,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT209*IF($D209=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU209*IF($D209=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV209*IF($D209=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW209*IF($D209=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX209*IF($D209=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY209*IF($D209=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ209:BT209,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A292","v":"BTS Prep"},{"$f":"+PremisaCosto!C292","v":0},{"$f":"+PremisaCosto!F292","v":0},{"$f":"+PremisaCosto!B292","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T210:W210)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"AA210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"AB210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"AC210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"AD210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"AE210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI210:AL210,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"AA210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"AB210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"AC210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"AD210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"AE210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$G$4:$G$13))","v":0},{"$f":"Z210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},{"$f":"AA210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},{"$f":"AB210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},{"$f":"AC210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},{"$f":"AD210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},{"$f":"AE210*IF($C210=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B210,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG210*IF($D210=\"BT\",Balance!D$98,IF($D210=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH210*IF($D210=\"BT\",Balance!E$98,IF($D210=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI210*IF($D210=\"BT\",Balance!F$98,IF($D210=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ210*IF($D210=\"BT\",Balance!G$98,IF($D210=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK210*IF($D210=\"BT\",Balance!H$98,IF($D210=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL210*IF($D210=\"BT\",Balance!I$98,IF($D210=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC210:BF210,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN210*IF($D210=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO210*IF($D210=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP210*IF($D210=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ210*IF($D210=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR210*IF($D210=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS210*IF($D210=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ210:BM210,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT210*IF($D210=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU210*IF($D210=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV210*IF($D210=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW210*IF($D210=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX210*IF($D210=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY210*IF($D210=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ210:BT210,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A293","v":"BTS Prepago Regular"},{"$f":"+PremisaCosto!C293","v":"BTS Prepago"},{"$f":"+PremisaCosto!F293","v":"Pp"},{"$f":"+PremisaCosto!B293","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T211:W211)","v":0},null,{"$f":"+Energía!F211/(Parametros!$D$13*24*365)","v":2.9359639818389534},{"$f":"+Energía!G211/(Parametros!$D$13*24*365)","v":2.992388048452566},{"$f":"+Energía!H211/(Parametros!$D$13*24*365)","v":3.0113767740717572},{"$f":"+Energía!I211/(Parametros!$D$13*24*365)","v":3.105249359226637},{"$f":"+Energía!J211/(Parametros!$D$13*24*365)","v":3.199214520503225},{"$f":"+Energía!K211/(Parametros!$D$13*24*365)","v":3.2946667405710062},null,{"$f":"Z211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":1.1164352470816896},{"$f":"AA211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":1.1378911699543082},{"$f":"AB211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":1.1451118588692824},{"$f":"AC211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":1.1808080266185685},{"$f":"AD211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":1.2165393975399481},{"$f":"AE211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$F$4:$F$13))","v":1.2528362402652191},{"$f":"+SUMPRODUCT(AI211:AL211,PremisaCosto!$F$84:$I$84)","v":4.0597805904090531},{"$f":"Z211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":1.1164352470816896},{"$f":"AA211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":1.1378911699543082},{"$f":"AB211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":1.1451118588692824},{"$f":"AC211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":1.1808080266185685},{"$f":"AD211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":1.2165393975399481},{"$f":"AE211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$G$4:$G$13))","v":1.2528362402652191},{"$f":"Z211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":1.1164352470816905},{"$f":"AA211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":1.1378911699543088},{"$f":"AB211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":1.1451118588692832},{"$f":"AC211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":1.1808080266185692},{"$f":"AD211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":1.216539397539949},{"$f":"AE211*IF($C211=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B211,Parametros!$H$4:$H$13))","v":1.25283624026522},null,{"$f":"AG211*IF($D211=\"BT\",Balance!D$98,IF($D211=\"MT\",Balance!D$102,Balance!D$105))","v":1.3207721968943964},{"$f":"AH211*IF($D211=\"BT\",Balance!E$98,IF($D211=\"MT\",Balance!E$102,Balance!E$105))","v":1.3453450184710607},{"$f":"AI211*IF($D211=\"BT\",Balance!F$98,IF($D211=\"MT\",Balance!F$102,Balance!F$105))","v":1.2234839269968938},{"$f":"AJ211*IF($D211=\"BT\",Balance!G$98,IF($D211=\"MT\",Balance!G$102,Balance!G$105))","v":1.3163213031701222},{"$f":"AK211*IF($D211=\"BT\",Balance!H$98,IF($D211=\"MT\",Balance!H$102,Balance!H$105))","v":1.356212062157899},{"$f":"AL211*IF($D211=\"BT\",Balance!I$98,IF($D211=\"MT\",Balance!I$102,Balance!I$105))","v":1.3967416497351679},{"$f":"+SUMPRODUCT(BC211:BF211,PremisaCosto!$F$84:$I$84)","v":4.4749359321699789},{"$f":"+AN211*IF($D211=\"BT\",Balance!D$99,Balance!D$103)","v":1.3081338889319301},{"$f":"+AO211*IF($D211=\"BT\",Balance!E$99,Balance!E$103)","v":1.3325355110229311},{"$f":"+AP211*IF($D211=\"BT\",Balance!F$99,Balance!F$103)","v":1.2187571713613152},{"$f":"+AQ211*IF($D211=\"BT\",Balance!G$99,Balance!G$103)","v":1.3080598544449944},{"$f":"+AR211*IF($D211=\"BT\",Balance!H$99,Balance!H$103)","v":1.3476969471054916},{"$f":"+AS211*IF($D211=\"BT\",Balance!I$99,Balance!I$103)","v":1.3879683827614255},{"$f":"+SUMPRODUCT(BJ211:BM211,PremisaCosto!$F$84:$I$84)","v":4.4496751865634963},{"$f":"+AT211*IF($D211=\"BT\",Balance!D$100,0)","v":1.235885479998545},{"$f":"+AU211*IF($D211=\"BT\",Balance!E$100,0)","v":1.2593050499380636},{"$f":"+AV211*IF($D211=\"BT\",Balance!F$100,0)","v":1.1915804095724505},{"$f":"+AW211*IF($D211=\"BT\",Balance!G$100,0)","v":1.2606752172217923},{"$f":"+AX211*IF($D211=\"BT\",Balance!H$100,0)","v":1.2988574927304248},{"$f":"+AY211*IF($D211=\"BT\",Balance!I$100,0)","v":1.3376484008785872},{"$f":"+SUMPRODUCT(BQ211:BT211,PremisaCosto!$F$84:$I$84)","v":4.3047259466776158}]
[{"$f":"+PremisaCosto!A294","v":"BTS Prepago Agro"},{"$f":"+PremisaCosto!C294","v":"BTS Prepago"},{"$f":"+PremisaCosto!F294","v":"Pp"},{"$f":"+PremisaCosto!B294","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T212:W212)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"AA212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"AB212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"AC212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"AD212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"AE212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI212:AL212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"AA212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"AB212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"AC212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"AD212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"AE212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$G$4:$G$13))","v":0},{"$f":"Z212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},{"$f":"AA212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},{"$f":"AB212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},{"$f":"AC212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},{"$f":"AD212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},{"$f":"AE212*IF($C212=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B212,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG212*IF($D212=\"BT\",Balance!D$98,IF($D212=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH212*IF($D212=\"BT\",Balance!E$98,IF($D212=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI212*IF($D212=\"BT\",Balance!F$98,IF($D212=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ212*IF($D212=\"BT\",Balance!G$98,IF($D212=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK212*IF($D212=\"BT\",Balance!H$98,IF($D212=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL212*IF($D212=\"BT\",Balance!I$98,IF($D212=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC212:BF212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN212*IF($D212=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO212*IF($D212=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP212*IF($D212=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ212*IF($D212=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR212*IF($D212=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS212*IF($D212=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ212:BM212,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT212*IF($D212=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU212*IF($D212=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV212*IF($D212=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW212*IF($D212=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX212*IF($D212=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY212*IF($D212=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ212:BT212,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A295","v":"BTS Prepago Jub. 1"},{"$f":"+PremisaCosto!C295","v":"BTS Prepago"},{"$f":"+PremisaCosto!F295","v":"Pp"},{"$f":"+PremisaCosto!B295","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T213:W213)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"AA213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"AB213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"AC213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"AD213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"AE213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI213:AL213,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"AA213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"AB213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"AC213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"AD213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"AE213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$G$4:$G$13))","v":0},{"$f":"Z213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},{"$f":"AA213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},{"$f":"AB213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},{"$f":"AC213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},{"$f":"AD213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},{"$f":"AE213*IF($C213=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B213,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG213*IF($D213=\"BT\",Balance!D$98,IF($D213=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH213*IF($D213=\"BT\",Balance!E$98,IF($D213=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI213*IF($D213=\"BT\",Balance!F$98,IF($D213=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ213*IF($D213=\"BT\",Balance!G$98,IF($D213=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK213*IF($D213=\"BT\",Balance!H$98,IF($D213=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL213*IF($D213=\"BT\",Balance!I$98,IF($D213=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC213:BF213,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN213*IF($D213=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO213*IF($D213=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP213*IF($D213=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ213*IF($D213=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR213*IF($D213=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS213*IF($D213=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ213:BM213,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT213*IF($D213=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU213*IF($D213=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV213*IF($D213=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW213*IF($D213=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX213*IF($D213=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY213*IF($D213=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ213:BT213,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A296","v":"BTS Prepago Jub. 2"},{"$f":"+PremisaCosto!C296","v":"BTS Prepago"},{"$f":"+PremisaCosto!F296","v":"Pp"},{"$f":"+PremisaCosto!B296","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T214:W214)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"AA214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"AB214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"AC214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"AD214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"AE214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI214:AL214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"AA214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"AB214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"AC214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"AD214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"AE214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$G$4:$G$13))","v":0},{"$f":"Z214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},{"$f":"AA214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},{"$f":"AB214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},{"$f":"AC214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},{"$f":"AD214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},{"$f":"AE214*IF($C214=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B214,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG214*IF($D214=\"BT\",Balance!D$98,IF($D214=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH214*IF($D214=\"BT\",Balance!E$98,IF($D214=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI214*IF($D214=\"BT\",Balance!F$98,IF($D214=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ214*IF($D214=\"BT\",Balance!G$98,IF($D214=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK214*IF($D214=\"BT\",Balance!H$98,IF($D214=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL214*IF($D214=\"BT\",Balance!I$98,IF($D214=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC214:BF214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN214*IF($D214=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO214*IF($D214=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP214*IF($D214=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ214*IF($D214=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR214*IF($D214=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS214*IF($D214=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ214:BM214,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT214*IF($D214=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU214*IF($D214=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV214*IF($D214=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW214*IF($D214=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX214*IF($D214=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY214*IF($D214=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ214:BT214,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A297","v":"BTS Prepago Político"},{"$f":"+PremisaCosto!C297","v":"BTS Prepago"},{"$f":"+PremisaCosto!F297","v":"Pp"},{"$f":"+PremisaCosto!B297","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T215:W215)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"AA215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"AB215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"AC215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"AD215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"AE215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI215:AL215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"AA215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"AB215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"AC215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"AD215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"AE215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$G$4:$G$13))","v":0},{"$f":"Z215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},{"$f":"AA215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},{"$f":"AB215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},{"$f":"AC215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},{"$f":"AD215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},{"$f":"AE215*IF($C215=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B215,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG215*IF($D215=\"BT\",Balance!D$98,IF($D215=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH215*IF($D215=\"BT\",Balance!E$98,IF($D215=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI215*IF($D215=\"BT\",Balance!F$98,IF($D215=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ215*IF($D215=\"BT\",Balance!G$98,IF($D215=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK215*IF($D215=\"BT\",Balance!H$98,IF($D215=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL215*IF($D215=\"BT\",Balance!I$98,IF($D215=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC215:BF215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN215*IF($D215=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO215*IF($D215=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP215*IF($D215=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ215*IF($D215=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR215*IF($D215=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS215*IF($D215=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ215:BM215,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT215*IF($D215=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU215*IF($D215=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV215*IF($D215=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW215*IF($D215=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX215*IF($D215=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY215*IF($D215=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ215:BT215,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A298","v":"BTS Prepago x1"},{"$f":"+PremisaCosto!C298","v":"BTS Prepago"},{"$f":"+PremisaCosto!F298","v":"Pp"},{"$f":"+PremisaCosto!B298","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T216:W216)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"AA216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"AB216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"AC216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"AD216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"AE216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI216:AL216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"AA216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"AB216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"AC216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"AD216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"AE216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$G$4:$G$13))","v":0},{"$f":"Z216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},{"$f":"AA216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},{"$f":"AB216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},{"$f":"AC216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},{"$f":"AD216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},{"$f":"AE216*IF($C216=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B216,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG216*IF($D216=\"BT\",Balance!D$98,IF($D216=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH216*IF($D216=\"BT\",Balance!E$98,IF($D216=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI216*IF($D216=\"BT\",Balance!F$98,IF($D216=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ216*IF($D216=\"BT\",Balance!G$98,IF($D216=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK216*IF($D216=\"BT\",Balance!H$98,IF($D216=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL216*IF($D216=\"BT\",Balance!I$98,IF($D216=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC216:BF216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN216*IF($D216=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO216*IF($D216=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP216*IF($D216=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ216*IF($D216=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR216*IF($D216=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS216*IF($D216=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ216:BM216,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT216*IF($D216=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU216*IF($D216=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV216*IF($D216=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW216*IF($D216=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX216*IF($D216=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY216*IF($D216=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ216:BT216,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A299","v":"BTS Prepago x2"},{"$f":"+PremisaCosto!C299","v":"BTS Prepago"},{"$f":"+PremisaCosto!F299","v":"Pp"},{"$f":"+PremisaCosto!B299","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T217:W217)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"AA217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"AB217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"AC217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"AD217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"AE217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI217:AL217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"AA217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"AB217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"AC217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"AD217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"AE217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$G$4:$G$13))","v":0},{"$f":"Z217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},{"$f":"AA217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},{"$f":"AB217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},{"$f":"AC217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},{"$f":"AD217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},{"$f":"AE217*IF($C217=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B217,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG217*IF($D217=\"BT\",Balance!D$98,IF($D217=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH217*IF($D217=\"BT\",Balance!E$98,IF($D217=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI217*IF($D217=\"BT\",Balance!F$98,IF($D217=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ217*IF($D217=\"BT\",Balance!G$98,IF($D217=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK217*IF($D217=\"BT\",Balance!H$98,IF($D217=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL217*IF($D217=\"BT\",Balance!I$98,IF($D217=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC217:BF217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN217*IF($D217=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO217*IF($D217=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP217*IF($D217=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ217*IF($D217=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR217*IF($D217=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS217*IF($D217=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ217:BM217,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT217*IF($D217=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU217*IF($D217=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV217*IF($D217=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW217*IF($D217=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX217*IF($D217=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY217*IF($D217=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ217:BT217,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A300","v":"BTS Prepago Discap."},{"$f":"+PremisaCosto!C300","v":"BTS Prepago"},{"$f":"+PremisaCosto!F300","v":"Pp"},{"$f":"+PremisaCosto!B300","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T218:W218)","v":0},null,{"$f":"+F218","v":0},0,0,0,0,0,null,{"$f":"Z218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"AA218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"AB218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"AC218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"AD218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"AE218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI218:AL218,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"AA218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"AB218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"AC218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"AD218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"AE218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$G$4:$G$13))","v":0},{"$f":"Z218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},{"$f":"AA218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},{"$f":"AB218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},{"$f":"AC218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},{"$f":"AD218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},{"$f":"AE218*IF($C218=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B218,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG218*IF($D218=\"BT\",Balance!D$98,IF($D218=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH218*IF($D218=\"BT\",Balance!E$98,IF($D218=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI218*IF($D218=\"BT\",Balance!F$98,IF($D218=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ218*IF($D218=\"BT\",Balance!G$98,IF($D218=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK218*IF($D218=\"BT\",Balance!H$98,IF($D218=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL218*IF($D218=\"BT\",Balance!I$98,IF($D218=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC218:BF218,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN218*IF($D218=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO218*IF($D218=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP218*IF($D218=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ218*IF($D218=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR218*IF($D218=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS218*IF($D218=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ218:BM218,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT218*IF($D218=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU218*IF($D218=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV218*IF($D218=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW218*IF($D218=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX218*IF($D218=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY218*IF($D218=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ218:BT218,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A301","v":"BTS Prepago Discapacitados 601-más"},{"$f":"+PremisaCosto!C301","v":"BTS Prepago"},{"$f":"+PremisaCosto!F301","v":"Pp"},{"$f":"+PremisaCosto!B301","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T219:W219)","v":0},null,0,{"$f":"+G219","v":0},{"$f":"+H219","v":0},{"$f":"+I219","v":0},{"$f":"+J219","v":0},{"$f":"+K219","v":0},null,{"$f":"Z219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"AA219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"AB219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"AC219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"AD219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"AE219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI219:AL219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"AA219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"AB219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"AC219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"AD219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"AE219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$G$4:$G$13))","v":0},{"$f":"Z219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},{"$f":"AA219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},{"$f":"AB219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},{"$f":"AC219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},{"$f":"AD219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},{"$f":"AE219*IF($C219=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B219,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG219*IF($D219=\"BT\",Balance!D$98,IF($D219=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH219*IF($D219=\"BT\",Balance!E$98,IF($D219=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI219*IF($D219=\"BT\",Balance!F$98,IF($D219=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ219*IF($D219=\"BT\",Balance!G$98,IF($D219=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK219*IF($D219=\"BT\",Balance!H$98,IF($D219=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL219*IF($D219=\"BT\",Balance!I$98,IF($D219=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC219:BF219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN219*IF($D219=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO219*IF($D219=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP219*IF($D219=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ219*IF($D219=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR219*IF($D219=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS219*IF($D219=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ219:BM219,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT219*IF($D219=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU219*IF($D219=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV219*IF($D219=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW219*IF($D219=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX219*IF($D219=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY219*IF($D219=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ219:BT219,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A302","v":"BTS Prepago Cruz Roja"},{"$f":"+PremisaCosto!C302","v":"BTS Prepago"},{"$f":"+PremisaCosto!F302","v":"Pp"},{"$f":"+PremisaCosto!B302","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T220:W220)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"AA220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"AB220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"AC220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"AD220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"AE220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI220:AL220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"AA220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"AB220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"AC220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"AD220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"AE220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$G$4:$G$13))","v":0},{"$f":"Z220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},{"$f":"AA220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},{"$f":"AB220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},{"$f":"AC220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},{"$f":"AD220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},{"$f":"AE220*IF($C220=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B220,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG220*IF($D220=\"BT\",Balance!D$98,IF($D220=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH220*IF($D220=\"BT\",Balance!E$98,IF($D220=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI220*IF($D220=\"BT\",Balance!F$98,IF($D220=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ220*IF($D220=\"BT\",Balance!G$98,IF($D220=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK220*IF($D220=\"BT\",Balance!H$98,IF($D220=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL220*IF($D220=\"BT\",Balance!I$98,IF($D220=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC220:BF220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN220*IF($D220=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO220*IF($D220=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP220*IF($D220=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ220*IF($D220=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR220*IF($D220=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS220*IF($D220=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ220:BM220,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT220*IF($D220=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU220*IF($D220=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV220*IF($D220=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW220*IF($D220=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX220*IF($D220=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY220*IF($D220=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ220:BT220,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A303","v":"X1D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C303","v":0},{"$f":"+PremisaCosto!F303","v":0},{"$f":"+PremisaCosto!B303","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T221:W221)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"AA221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"AB221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"AC221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"AD221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"AE221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI221:AL221,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"AA221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"AB221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"AC221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"AD221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"AE221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$G$4:$G$13))","v":0},{"$f":"Z221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},{"$f":"AA221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},{"$f":"AB221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},{"$f":"AC221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},{"$f":"AD221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},{"$f":"AE221*IF($C221=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B221,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG221*IF($D221=\"BT\",Balance!D$98,IF($D221=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH221*IF($D221=\"BT\",Balance!E$98,IF($D221=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI221*IF($D221=\"BT\",Balance!F$98,IF($D221=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ221*IF($D221=\"BT\",Balance!G$98,IF($D221=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK221*IF($D221=\"BT\",Balance!H$98,IF($D221=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL221*IF($D221=\"BT\",Balance!I$98,IF($D221=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC221:BF221,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN221*IF($D221=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO221*IF($D221=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP221*IF($D221=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ221*IF($D221=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR221*IF($D221=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS221*IF($D221=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ221:BM221,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT221*IF($D221=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU221*IF($D221=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV221*IF($D221=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW221*IF($D221=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX221*IF($D221=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY221*IF($D221=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ221:BT221,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A304","v":"X1D_2 Regular"},{"$f":"+PremisaCosto!C304","v":"BTS Prepago"},{"$f":"+PremisaCosto!F304","v":"Pp"},{"$f":"+PremisaCosto!B304","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T222:W222)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"AA222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"AB222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"AC222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"AD222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"AE222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI222:AL222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"AA222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"AB222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"AC222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"AD222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"AE222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$G$4:$G$13))","v":0},{"$f":"Z222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},{"$f":"AA222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},{"$f":"AB222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},{"$f":"AC222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},{"$f":"AD222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},{"$f":"AE222*IF($C222=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B222,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG222*IF($D222=\"BT\",Balance!D$98,IF($D222=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH222*IF($D222=\"BT\",Balance!E$98,IF($D222=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI222*IF($D222=\"BT\",Balance!F$98,IF($D222=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ222*IF($D222=\"BT\",Balance!G$98,IF($D222=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK222*IF($D222=\"BT\",Balance!H$98,IF($D222=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL222*IF($D222=\"BT\",Balance!I$98,IF($D222=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC222:BF222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN222*IF($D222=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO222*IF($D222=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP222*IF($D222=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ222*IF($D222=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR222*IF($D222=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS222*IF($D222=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ222:BM222,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT222*IF($D222=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU222*IF($D222=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV222*IF($D222=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW222*IF($D222=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX222*IF($D222=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY222*IF($D222=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ222:BT222,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A305","v":"X1D_2 Agro"},{"$f":"+PremisaCosto!C305","v":"BTS Prepago"},{"$f":"+PremisaCosto!F305","v":"Pp"},{"$f":"+PremisaCosto!B305","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T223:W223)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"AA223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"AB223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"AC223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"AD223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"AE223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI223:AL223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"AA223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"AB223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"AC223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"AD223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"AE223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$G$4:$G$13))","v":0},{"$f":"Z223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},{"$f":"AA223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},{"$f":"AB223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},{"$f":"AC223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},{"$f":"AD223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},{"$f":"AE223*IF($C223=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B223,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG223*IF($D223=\"BT\",Balance!D$98,IF($D223=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH223*IF($D223=\"BT\",Balance!E$98,IF($D223=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI223*IF($D223=\"BT\",Balance!F$98,IF($D223=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ223*IF($D223=\"BT\",Balance!G$98,IF($D223=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK223*IF($D223=\"BT\",Balance!H$98,IF($D223=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL223*IF($D223=\"BT\",Balance!I$98,IF($D223=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC223:BF223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN223*IF($D223=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO223*IF($D223=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP223*IF($D223=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ223*IF($D223=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR223*IF($D223=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS223*IF($D223=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ223:BM223,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT223*IF($D223=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU223*IF($D223=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV223*IF($D223=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW223*IF($D223=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX223*IF($D223=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY223*IF($D223=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ223:BT223,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A306","v":"X1D_2 Jub. 1"},{"$f":"+PremisaCosto!C306","v":"BTS Prepago"},{"$f":"+PremisaCosto!F306","v":"Pp"},{"$f":"+PremisaCosto!B306","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T224:W224)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"AA224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"AB224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"AC224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"AD224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"AE224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI224:AL224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"AA224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"AB224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"AC224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"AD224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"AE224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$G$4:$G$13))","v":0},{"$f":"Z224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},{"$f":"AA224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},{"$f":"AB224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},{"$f":"AC224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},{"$f":"AD224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},{"$f":"AE224*IF($C224=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B224,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG224*IF($D224=\"BT\",Balance!D$98,IF($D224=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH224*IF($D224=\"BT\",Balance!E$98,IF($D224=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI224*IF($D224=\"BT\",Balance!F$98,IF($D224=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ224*IF($D224=\"BT\",Balance!G$98,IF($D224=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK224*IF($D224=\"BT\",Balance!H$98,IF($D224=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL224*IF($D224=\"BT\",Balance!I$98,IF($D224=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC224:BF224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN224*IF($D224=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO224*IF($D224=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP224*IF($D224=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ224*IF($D224=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR224*IF($D224=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS224*IF($D224=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ224:BM224,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT224*IF($D224=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU224*IF($D224=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV224*IF($D224=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW224*IF($D224=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX224*IF($D224=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY224*IF($D224=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ224:BT224,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A307","v":"X1D_2 Jub. 2"},{"$f":"+PremisaCosto!C307","v":"BTS Prepago"},{"$f":"+PremisaCosto!F307","v":"Pp"},{"$f":"+PremisaCosto!B307","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T225:W225)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"AA225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"AB225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"AC225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"AD225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"AE225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI225:AL225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"AA225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"AB225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"AC225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"AD225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"AE225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$G$4:$G$13))","v":0},{"$f":"Z225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},{"$f":"AA225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},{"$f":"AB225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},{"$f":"AC225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},{"$f":"AD225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},{"$f":"AE225*IF($C225=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B225,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG225*IF($D225=\"BT\",Balance!D$98,IF($D225=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH225*IF($D225=\"BT\",Balance!E$98,IF($D225=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI225*IF($D225=\"BT\",Balance!F$98,IF($D225=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ225*IF($D225=\"BT\",Balance!G$98,IF($D225=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK225*IF($D225=\"BT\",Balance!H$98,IF($D225=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL225*IF($D225=\"BT\",Balance!I$98,IF($D225=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC225:BF225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN225*IF($D225=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO225*IF($D225=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP225*IF($D225=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ225*IF($D225=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR225*IF($D225=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS225*IF($D225=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ225:BM225,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT225*IF($D225=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU225*IF($D225=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV225*IF($D225=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW225*IF($D225=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX225*IF($D225=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY225*IF($D225=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ225:BT225,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A308","v":"X1D_2 Político"},{"$f":"+PremisaCosto!C308","v":"BTS Prepago"},{"$f":"+PremisaCosto!F308","v":"Pp"},{"$f":"+PremisaCosto!B308","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T226:W226)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"AA226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"AB226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"AC226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"AD226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"AE226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI226:AL226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"AA226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"AB226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"AC226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"AD226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"AE226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$G$4:$G$13))","v":0},{"$f":"Z226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},{"$f":"AA226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},{"$f":"AB226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},{"$f":"AC226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},{"$f":"AD226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},{"$f":"AE226*IF($C226=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B226,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG226*IF($D226=\"BT\",Balance!D$98,IF($D226=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH226*IF($D226=\"BT\",Balance!E$98,IF($D226=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI226*IF($D226=\"BT\",Balance!F$98,IF($D226=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ226*IF($D226=\"BT\",Balance!G$98,IF($D226=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK226*IF($D226=\"BT\",Balance!H$98,IF($D226=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL226*IF($D226=\"BT\",Balance!I$98,IF($D226=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC226:BF226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN226*IF($D226=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO226*IF($D226=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP226*IF($D226=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ226*IF($D226=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR226*IF($D226=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS226*IF($D226=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ226:BM226,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT226*IF($D226=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU226*IF($D226=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV226*IF($D226=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW226*IF($D226=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX226*IF($D226=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY226*IF($D226=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ226:BT226,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A309","v":"X1D_2 x1"},{"$f":"+PremisaCosto!C309","v":"BTS Prepago"},{"$f":"+PremisaCosto!F309","v":"Pp"},{"$f":"+PremisaCosto!B309","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T227:W227)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"AA227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"AB227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"AC227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"AD227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"AE227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI227:AL227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"AA227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"AB227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"AC227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"AD227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"AE227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$G$4:$G$13))","v":0},{"$f":"Z227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},{"$f":"AA227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},{"$f":"AB227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},{"$f":"AC227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},{"$f":"AD227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},{"$f":"AE227*IF($C227=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B227,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG227*IF($D227=\"BT\",Balance!D$98,IF($D227=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH227*IF($D227=\"BT\",Balance!E$98,IF($D227=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI227*IF($D227=\"BT\",Balance!F$98,IF($D227=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ227*IF($D227=\"BT\",Balance!G$98,IF($D227=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK227*IF($D227=\"BT\",Balance!H$98,IF($D227=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL227*IF($D227=\"BT\",Balance!I$98,IF($D227=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC227:BF227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN227*IF($D227=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO227*IF($D227=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP227*IF($D227=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ227*IF($D227=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR227*IF($D227=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS227*IF($D227=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ227:BM227,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT227*IF($D227=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU227*IF($D227=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV227*IF($D227=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW227*IF($D227=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX227*IF($D227=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY227*IF($D227=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ227:BT227,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A310","v":"X1D_2 x2"},{"$f":"+PremisaCosto!C310","v":"BTS Prepago"},{"$f":"+PremisaCosto!F310","v":"Pp"},{"$f":"+PremisaCosto!B310","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T228:W228)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"AA228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"AB228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"AC228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"AD228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"AE228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI228:AL228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"AA228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"AB228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"AC228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"AD228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"AE228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$G$4:$G$13))","v":0},{"$f":"Z228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},{"$f":"AA228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},{"$f":"AB228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},{"$f":"AC228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},{"$f":"AD228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},{"$f":"AE228*IF($C228=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B228,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG228*IF($D228=\"BT\",Balance!D$98,IF($D228=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH228*IF($D228=\"BT\",Balance!E$98,IF($D228=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI228*IF($D228=\"BT\",Balance!F$98,IF($D228=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ228*IF($D228=\"BT\",Balance!G$98,IF($D228=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK228*IF($D228=\"BT\",Balance!H$98,IF($D228=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL228*IF($D228=\"BT\",Balance!I$98,IF($D228=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC228:BF228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN228*IF($D228=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO228*IF($D228=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP228*IF($D228=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ228*IF($D228=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR228*IF($D228=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS228*IF($D228=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ228:BM228,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT228*IF($D228=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU228*IF($D228=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV228*IF($D228=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW228*IF($D228=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX228*IF($D228=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY228*IF($D228=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ228:BT228,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A311","v":"X1D_2 Discap."},{"$f":"+PremisaCosto!C311","v":"BTS Prepago"},{"$f":"+PremisaCosto!F311","v":"Pp"},{"$f":"+PremisaCosto!B311","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T229:W229)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"AA229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"AB229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"AC229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"AD229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"AE229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI229:AL229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"AA229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"AB229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"AC229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"AD229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"AE229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$G$4:$G$13))","v":0},{"$f":"Z229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},{"$f":"AA229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},{"$f":"AB229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},{"$f":"AC229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},{"$f":"AD229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},{"$f":"AE229*IF($C229=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B229,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG229*IF($D229=\"BT\",Balance!D$98,IF($D229=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH229*IF($D229=\"BT\",Balance!E$98,IF($D229=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI229*IF($D229=\"BT\",Balance!F$98,IF($D229=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ229*IF($D229=\"BT\",Balance!G$98,IF($D229=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK229*IF($D229=\"BT\",Balance!H$98,IF($D229=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL229*IF($D229=\"BT\",Balance!I$98,IF($D229=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC229:BF229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN229*IF($D229=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO229*IF($D229=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP229*IF($D229=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ229*IF($D229=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR229*IF($D229=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS229*IF($D229=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ229:BM229,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT229*IF($D229=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU229*IF($D229=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV229*IF($D229=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW229*IF($D229=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX229*IF($D229=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY229*IF($D229=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ229:BT229,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A312","v":"X1D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C312","v":"BTS Prepago"},{"$f":"+PremisaCosto!F312","v":"Pp"},{"$f":"+PremisaCosto!B312","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T230:W230)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"AA230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"AB230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"AC230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"AD230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"AE230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI230:AL230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"AA230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"AB230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"AC230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"AD230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"AE230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$G$4:$G$13))","v":0},{"$f":"Z230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},{"$f":"AA230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},{"$f":"AB230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},{"$f":"AC230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},{"$f":"AD230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},{"$f":"AE230*IF($C230=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B230,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG230*IF($D230=\"BT\",Balance!D$98,IF($D230=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH230*IF($D230=\"BT\",Balance!E$98,IF($D230=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI230*IF($D230=\"BT\",Balance!F$98,IF($D230=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ230*IF($D230=\"BT\",Balance!G$98,IF($D230=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK230*IF($D230=\"BT\",Balance!H$98,IF($D230=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL230*IF($D230=\"BT\",Balance!I$98,IF($D230=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC230:BF230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN230*IF($D230=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO230*IF($D230=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP230*IF($D230=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ230*IF($D230=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR230*IF($D230=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS230*IF($D230=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ230:BM230,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT230*IF($D230=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU230*IF($D230=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV230*IF($D230=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW230*IF($D230=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX230*IF($D230=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY230*IF($D230=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ230:BT230,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A313","v":"X1D_2 Cruz Roja"},{"$f":"+PremisaCosto!C313","v":"BTS Prepago"},{"$f":"+PremisaCosto!F313","v":"Pp"},{"$f":"+PremisaCosto!B313","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T231:W231)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"AA231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"AB231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"AC231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"AD231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"AE231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI231:AL231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"AA231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"AB231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"AC231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"AD231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"AE231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$G$4:$G$13))","v":0},{"$f":"Z231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},{"$f":"AA231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},{"$f":"AB231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},{"$f":"AC231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},{"$f":"AD231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},{"$f":"AE231*IF($C231=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B231,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG231*IF($D231=\"BT\",Balance!D$98,IF($D231=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH231*IF($D231=\"BT\",Balance!E$98,IF($D231=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI231*IF($D231=\"BT\",Balance!F$98,IF($D231=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ231*IF($D231=\"BT\",Balance!G$98,IF($D231=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK231*IF($D231=\"BT\",Balance!H$98,IF($D231=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL231*IF($D231=\"BT\",Balance!I$98,IF($D231=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC231:BF231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN231*IF($D231=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO231*IF($D231=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP231*IF($D231=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ231*IF($D231=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR231*IF($D231=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS231*IF($D231=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ231:BM231,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT231*IF($D231=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU231*IF($D231=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV231*IF($D231=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW231*IF($D231=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX231*IF($D231=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY231*IF($D231=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ231:BT231,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A314","v":"X1D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C314","v":0},{"$f":"+PremisaCosto!F314","v":0},{"$f":"+PremisaCosto!B314","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T232:W232)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"AA232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"AB232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"AC232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"AD232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"AE232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI232:AL232,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"AA232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"AB232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"AC232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"AD232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"AE232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$G$4:$G$13))","v":0},{"$f":"Z232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},{"$f":"AA232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},{"$f":"AB232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},{"$f":"AC232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},{"$f":"AD232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},{"$f":"AE232*IF($C232=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B232,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG232*IF($D232=\"BT\",Balance!D$98,IF($D232=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH232*IF($D232=\"BT\",Balance!E$98,IF($D232=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI232*IF($D232=\"BT\",Balance!F$98,IF($D232=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ232*IF($D232=\"BT\",Balance!G$98,IF($D232=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK232*IF($D232=\"BT\",Balance!H$98,IF($D232=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL232*IF($D232=\"BT\",Balance!I$98,IF($D232=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC232:BF232,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN232*IF($D232=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO232*IF($D232=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP232*IF($D232=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ232*IF($D232=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR232*IF($D232=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS232*IF($D232=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ232:BM232,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT232*IF($D232=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU232*IF($D232=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV232*IF($D232=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW232*IF($D232=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX232*IF($D232=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY232*IF($D232=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ232:BT232,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A315","v":"X1D_3 Regular"},{"$f":"+PremisaCosto!C315","v":"BTS Prepago"},{"$f":"+PremisaCosto!F315","v":"Pp"},{"$f":"+PremisaCosto!B315","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T233:W233)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"AA233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"AB233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"AC233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"AD233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"AE233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI233:AL233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"AA233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"AB233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"AC233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"AD233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"AE233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$G$4:$G$13))","v":0},{"$f":"Z233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},{"$f":"AA233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},{"$f":"AB233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},{"$f":"AC233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},{"$f":"AD233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},{"$f":"AE233*IF($C233=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B233,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG233*IF($D233=\"BT\",Balance!D$98,IF($D233=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH233*IF($D233=\"BT\",Balance!E$98,IF($D233=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI233*IF($D233=\"BT\",Balance!F$98,IF($D233=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ233*IF($D233=\"BT\",Balance!G$98,IF($D233=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK233*IF($D233=\"BT\",Balance!H$98,IF($D233=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL233*IF($D233=\"BT\",Balance!I$98,IF($D233=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC233:BF233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN233*IF($D233=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO233*IF($D233=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP233*IF($D233=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ233*IF($D233=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR233*IF($D233=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS233*IF($D233=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ233:BM233,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT233*IF($D233=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU233*IF($D233=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV233*IF($D233=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW233*IF($D233=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX233*IF($D233=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY233*IF($D233=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ233:BT233,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A316","v":"X1D_3 Agro"},{"$f":"+PremisaCosto!C316","v":"BTS Prepago"},{"$f":"+PremisaCosto!F316","v":"Pp"},{"$f":"+PremisaCosto!B316","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T234:W234)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"AA234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"AB234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"AC234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"AD234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"AE234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI234:AL234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"AA234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"AB234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"AC234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"AD234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"AE234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$G$4:$G$13))","v":0},{"$f":"Z234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},{"$f":"AA234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},{"$f":"AB234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},{"$f":"AC234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},{"$f":"AD234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},{"$f":"AE234*IF($C234=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B234,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG234*IF($D234=\"BT\",Balance!D$98,IF($D234=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH234*IF($D234=\"BT\",Balance!E$98,IF($D234=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI234*IF($D234=\"BT\",Balance!F$98,IF($D234=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ234*IF($D234=\"BT\",Balance!G$98,IF($D234=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK234*IF($D234=\"BT\",Balance!H$98,IF($D234=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL234*IF($D234=\"BT\",Balance!I$98,IF($D234=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC234:BF234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN234*IF($D234=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO234*IF($D234=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP234*IF($D234=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ234*IF($D234=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR234*IF($D234=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS234*IF($D234=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ234:BM234,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT234*IF($D234=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU234*IF($D234=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV234*IF($D234=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW234*IF($D234=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX234*IF($D234=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY234*IF($D234=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ234:BT234,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A317","v":"X1D_3 Jub. 1"},{"$f":"+PremisaCosto!C317","v":"BTS Prepago"},{"$f":"+PremisaCosto!F317","v":"Pp"},{"$f":"+PremisaCosto!B317","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T235:W235)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"AA235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"AB235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"AC235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"AD235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"AE235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI235:AL235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"AA235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"AB235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"AC235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"AD235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"AE235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$G$4:$G$13))","v":0},{"$f":"Z235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},{"$f":"AA235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},{"$f":"AB235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},{"$f":"AC235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},{"$f":"AD235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},{"$f":"AE235*IF($C235=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B235,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG235*IF($D235=\"BT\",Balance!D$98,IF($D235=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH235*IF($D235=\"BT\",Balance!E$98,IF($D235=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI235*IF($D235=\"BT\",Balance!F$98,IF($D235=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ235*IF($D235=\"BT\",Balance!G$98,IF($D235=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK235*IF($D235=\"BT\",Balance!H$98,IF($D235=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL235*IF($D235=\"BT\",Balance!I$98,IF($D235=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC235:BF235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN235*IF($D235=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO235*IF($D235=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP235*IF($D235=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ235*IF($D235=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR235*IF($D235=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS235*IF($D235=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ235:BM235,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT235*IF($D235=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU235*IF($D235=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV235*IF($D235=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW235*IF($D235=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX235*IF($D235=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY235*IF($D235=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ235:BT235,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A318","v":"X1D_3 Jub. 2"},{"$f":"+PremisaCosto!C318","v":"BTS Prepago"},{"$f":"+PremisaCosto!F318","v":"Pp"},{"$f":"+PremisaCosto!B318","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T236:W236)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"AA236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"AB236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"AC236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"AD236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"AE236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI236:AL236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"AA236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"AB236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"AC236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"AD236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"AE236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$G$4:$G$13))","v":0},{"$f":"Z236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},{"$f":"AA236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},{"$f":"AB236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},{"$f":"AC236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},{"$f":"AD236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},{"$f":"AE236*IF($C236=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B236,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG236*IF($D236=\"BT\",Balance!D$98,IF($D236=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH236*IF($D236=\"BT\",Balance!E$98,IF($D236=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI236*IF($D236=\"BT\",Balance!F$98,IF($D236=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ236*IF($D236=\"BT\",Balance!G$98,IF($D236=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK236*IF($D236=\"BT\",Balance!H$98,IF($D236=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL236*IF($D236=\"BT\",Balance!I$98,IF($D236=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC236:BF236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN236*IF($D236=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO236*IF($D236=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP236*IF($D236=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ236*IF($D236=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR236*IF($D236=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS236*IF($D236=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ236:BM236,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT236*IF($D236=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU236*IF($D236=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV236*IF($D236=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW236*IF($D236=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX236*IF($D236=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY236*IF($D236=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ236:BT236,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A319","v":"X1D_3 Político"},{"$f":"+PremisaCosto!C319","v":"BTS Prepago"},{"$f":"+PremisaCosto!F319","v":"Pp"},{"$f":"+PremisaCosto!B319","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T237:W237)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"AA237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"AB237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"AC237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"AD237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"AE237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI237:AL237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"AA237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"AB237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"AC237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"AD237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"AE237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$G$4:$G$13))","v":0},{"$f":"Z237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},{"$f":"AA237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},{"$f":"AB237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},{"$f":"AC237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},{"$f":"AD237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},{"$f":"AE237*IF($C237=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B237,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG237*IF($D237=\"BT\",Balance!D$98,IF($D237=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH237*IF($D237=\"BT\",Balance!E$98,IF($D237=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI237*IF($D237=\"BT\",Balance!F$98,IF($D237=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ237*IF($D237=\"BT\",Balance!G$98,IF($D237=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK237*IF($D237=\"BT\",Balance!H$98,IF($D237=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL237*IF($D237=\"BT\",Balance!I$98,IF($D237=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC237:BF237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN237*IF($D237=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO237*IF($D237=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP237*IF($D237=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ237*IF($D237=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR237*IF($D237=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS237*IF($D237=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ237:BM237,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT237*IF($D237=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU237*IF($D237=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV237*IF($D237=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW237*IF($D237=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX237*IF($D237=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY237*IF($D237=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ237:BT237,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A320","v":"X1D_3 x1"},{"$f":"+PremisaCosto!C320","v":"BTS Prepago"},{"$f":"+PremisaCosto!F320","v":"Pp"},{"$f":"+PremisaCosto!B320","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T238:W238)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"AA238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"AB238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"AC238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"AD238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"AE238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI238:AL238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"AA238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"AB238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"AC238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"AD238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"AE238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$G$4:$G$13))","v":0},{"$f":"Z238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},{"$f":"AA238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},{"$f":"AB238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},{"$f":"AC238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},{"$f":"AD238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},{"$f":"AE238*IF($C238=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B238,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG238*IF($D238=\"BT\",Balance!D$98,IF($D238=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH238*IF($D238=\"BT\",Balance!E$98,IF($D238=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI238*IF($D238=\"BT\",Balance!F$98,IF($D238=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ238*IF($D238=\"BT\",Balance!G$98,IF($D238=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK238*IF($D238=\"BT\",Balance!H$98,IF($D238=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL238*IF($D238=\"BT\",Balance!I$98,IF($D238=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC238:BF238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN238*IF($D238=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO238*IF($D238=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP238*IF($D238=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ238*IF($D238=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR238*IF($D238=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS238*IF($D238=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ238:BM238,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT238*IF($D238=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU238*IF($D238=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV238*IF($D238=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW238*IF($D238=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX238*IF($D238=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY238*IF($D238=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ238:BT238,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A321","v":"X1D_3 x2"},{"$f":"+PremisaCosto!C321","v":"BTS Prepago"},{"$f":"+PremisaCosto!F321","v":"Pp"},{"$f":"+PremisaCosto!B321","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T239:W239)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"AA239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"AB239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"AC239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"AD239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"AE239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI239:AL239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"AA239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"AB239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"AC239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"AD239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"AE239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$G$4:$G$13))","v":0},{"$f":"Z239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},{"$f":"AA239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},{"$f":"AB239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},{"$f":"AC239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},{"$f":"AD239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},{"$f":"AE239*IF($C239=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B239,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG239*IF($D239=\"BT\",Balance!D$98,IF($D239=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH239*IF($D239=\"BT\",Balance!E$98,IF($D239=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI239*IF($D239=\"BT\",Balance!F$98,IF($D239=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ239*IF($D239=\"BT\",Balance!G$98,IF($D239=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK239*IF($D239=\"BT\",Balance!H$98,IF($D239=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL239*IF($D239=\"BT\",Balance!I$98,IF($D239=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC239:BF239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN239*IF($D239=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO239*IF($D239=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP239*IF($D239=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ239*IF($D239=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR239*IF($D239=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS239*IF($D239=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ239:BM239,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT239*IF($D239=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU239*IF($D239=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV239*IF($D239=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW239*IF($D239=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX239*IF($D239=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY239*IF($D239=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ239:BT239,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A322","v":"X1D_3 Discap."},{"$f":"+PremisaCosto!C322","v":"BTS Prepago"},{"$f":"+PremisaCosto!F322","v":"Pp"},{"$f":"+PremisaCosto!B322","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T240:W240)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"AA240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"AB240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"AC240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"AD240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"AE240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI240:AL240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"AA240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"AB240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"AC240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"AD240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"AE240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$G$4:$G$13))","v":0},{"$f":"Z240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},{"$f":"AA240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},{"$f":"AB240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},{"$f":"AC240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},{"$f":"AD240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},{"$f":"AE240*IF($C240=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B240,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG240*IF($D240=\"BT\",Balance!D$98,IF($D240=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH240*IF($D240=\"BT\",Balance!E$98,IF($D240=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI240*IF($D240=\"BT\",Balance!F$98,IF($D240=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ240*IF($D240=\"BT\",Balance!G$98,IF($D240=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK240*IF($D240=\"BT\",Balance!H$98,IF($D240=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL240*IF($D240=\"BT\",Balance!I$98,IF($D240=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC240:BF240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN240*IF($D240=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO240*IF($D240=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP240*IF($D240=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ240*IF($D240=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR240*IF($D240=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS240*IF($D240=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ240:BM240,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT240*IF($D240=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU240*IF($D240=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV240*IF($D240=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW240*IF($D240=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX240*IF($D240=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY240*IF($D240=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ240:BT240,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A323","v":"X1D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C323","v":"BTS Prepago"},{"$f":"+PremisaCosto!F323","v":"Pp"},{"$f":"+PremisaCosto!B323","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T241:W241)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"AA241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"AB241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"AC241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"AD241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"AE241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI241:AL241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"AA241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"AB241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"AC241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"AD241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"AE241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$G$4:$G$13))","v":0},{"$f":"Z241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},{"$f":"AA241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},{"$f":"AB241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},{"$f":"AC241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},{"$f":"AD241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},{"$f":"AE241*IF($C241=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B241,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG241*IF($D241=\"BT\",Balance!D$98,IF($D241=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH241*IF($D241=\"BT\",Balance!E$98,IF($D241=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI241*IF($D241=\"BT\",Balance!F$98,IF($D241=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ241*IF($D241=\"BT\",Balance!G$98,IF($D241=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK241*IF($D241=\"BT\",Balance!H$98,IF($D241=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL241*IF($D241=\"BT\",Balance!I$98,IF($D241=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC241:BF241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN241*IF($D241=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO241*IF($D241=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP241*IF($D241=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ241*IF($D241=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR241*IF($D241=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS241*IF($D241=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ241:BM241,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT241*IF($D241=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU241*IF($D241=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV241*IF($D241=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW241*IF($D241=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX241*IF($D241=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY241*IF($D241=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ241:BT241,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A324","v":"X1D_3 Cruz Roja"},{"$f":"+PremisaCosto!C324","v":"BTS Prepago"},{"$f":"+PremisaCosto!F324","v":"Pp"},{"$f":"+PremisaCosto!B324","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T242:W242)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"AA242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"AB242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"AC242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"AD242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"AE242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI242:AL242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"AA242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"AB242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"AC242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"AD242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"AE242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$G$4:$G$13))","v":0},{"$f":"Z242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},{"$f":"AA242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},{"$f":"AB242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},{"$f":"AC242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},{"$f":"AD242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},{"$f":"AE242*IF($C242=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B242,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG242*IF($D242=\"BT\",Balance!D$98,IF($D242=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH242*IF($D242=\"BT\",Balance!E$98,IF($D242=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI242*IF($D242=\"BT\",Balance!F$98,IF($D242=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ242*IF($D242=\"BT\",Balance!G$98,IF($D242=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK242*IF($D242=\"BT\",Balance!H$98,IF($D242=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL242*IF($D242=\"BT\",Balance!I$98,IF($D242=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC242:BF242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN242*IF($D242=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO242*IF($D242=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP242*IF($D242=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ242*IF($D242=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR242*IF($D242=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS242*IF($D242=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ242:BM242,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT242*IF($D242=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU242*IF($D242=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV242*IF($D242=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW242*IF($D242=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX242*IF($D242=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY242*IF($D242=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ242:BT242,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A325","v":"X1D_4 (50,001-más)"},{"$f":"+PremisaCosto!C325","v":0},{"$f":"+PremisaCosto!F325","v":0},{"$f":"+PremisaCosto!B325","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T243:W243)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"AA243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"AB243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"AC243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"AD243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"AE243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI243:AL243,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"AA243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"AB243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"AC243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"AD243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"AE243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$G$4:$G$13))","v":0},{"$f":"Z243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},{"$f":"AA243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},{"$f":"AB243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},{"$f":"AC243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},{"$f":"AD243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},{"$f":"AE243*IF($C243=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B243,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG243*IF($D243=\"BT\",Balance!D$98,IF($D243=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH243*IF($D243=\"BT\",Balance!E$98,IF($D243=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI243*IF($D243=\"BT\",Balance!F$98,IF($D243=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ243*IF($D243=\"BT\",Balance!G$98,IF($D243=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK243*IF($D243=\"BT\",Balance!H$98,IF($D243=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL243*IF($D243=\"BT\",Balance!I$98,IF($D243=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC243:BF243,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN243*IF($D243=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO243*IF($D243=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP243*IF($D243=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ243*IF($D243=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR243*IF($D243=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS243*IF($D243=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ243:BM243,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT243*IF($D243=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU243*IF($D243=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV243*IF($D243=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW243*IF($D243=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX243*IF($D243=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY243*IF($D243=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ243:BT243,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A326","v":"X1D_4 Regular"},{"$f":"+PremisaCosto!C326","v":"BTS Prepago"},{"$f":"+PremisaCosto!F326","v":"Pp"},{"$f":"+PremisaCosto!B326","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T244:W244)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"AA244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"AB244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"AC244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"AD244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"AE244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI244:AL244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"AA244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"AB244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"AC244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"AD244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"AE244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$G$4:$G$13))","v":0},{"$f":"Z244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},{"$f":"AA244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},{"$f":"AB244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},{"$f":"AC244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},{"$f":"AD244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},{"$f":"AE244*IF($C244=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B244,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG244*IF($D244=\"BT\",Balance!D$98,IF($D244=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH244*IF($D244=\"BT\",Balance!E$98,IF($D244=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI244*IF($D244=\"BT\",Balance!F$98,IF($D244=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ244*IF($D244=\"BT\",Balance!G$98,IF($D244=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK244*IF($D244=\"BT\",Balance!H$98,IF($D244=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL244*IF($D244=\"BT\",Balance!I$98,IF($D244=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC244:BF244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN244*IF($D244=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO244*IF($D244=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP244*IF($D244=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ244*IF($D244=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR244*IF($D244=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS244*IF($D244=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ244:BM244,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT244*IF($D244=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU244*IF($D244=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV244*IF($D244=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW244*IF($D244=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX244*IF($D244=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY244*IF($D244=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ244:BT244,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A327","v":"X1D_4 Agro"},{"$f":"+PremisaCosto!C327","v":"BTS Prepago"},{"$f":"+PremisaCosto!F327","v":"Pp"},{"$f":"+PremisaCosto!B327","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T245:W245)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"AA245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"AB245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"AC245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"AD245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"AE245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI245:AL245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"AA245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"AB245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"AC245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"AD245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"AE245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$G$4:$G$13))","v":0},{"$f":"Z245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},{"$f":"AA245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},{"$f":"AB245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},{"$f":"AC245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},{"$f":"AD245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},{"$f":"AE245*IF($C245=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B245,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG245*IF($D245=\"BT\",Balance!D$98,IF($D245=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH245*IF($D245=\"BT\",Balance!E$98,IF($D245=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI245*IF($D245=\"BT\",Balance!F$98,IF($D245=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ245*IF($D245=\"BT\",Balance!G$98,IF($D245=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK245*IF($D245=\"BT\",Balance!H$98,IF($D245=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL245*IF($D245=\"BT\",Balance!I$98,IF($D245=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC245:BF245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN245*IF($D245=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO245*IF($D245=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP245*IF($D245=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ245*IF($D245=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR245*IF($D245=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS245*IF($D245=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ245:BM245,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT245*IF($D245=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU245*IF($D245=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV245*IF($D245=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW245*IF($D245=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX245*IF($D245=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY245*IF($D245=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ245:BT245,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A328","v":"X1D_4 Jub. 1"},{"$f":"+PremisaCosto!C328","v":"BTS Prepago"},{"$f":"+PremisaCosto!F328","v":"Pp"},{"$f":"+PremisaCosto!B328","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T246:W246)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"AA246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"AB246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"AC246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"AD246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"AE246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI246:AL246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"AA246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"AB246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"AC246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"AD246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"AE246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$G$4:$G$13))","v":0},{"$f":"Z246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},{"$f":"AA246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},{"$f":"AB246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},{"$f":"AC246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},{"$f":"AD246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},{"$f":"AE246*IF($C246=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B246,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG246*IF($D246=\"BT\",Balance!D$98,IF($D246=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH246*IF($D246=\"BT\",Balance!E$98,IF($D246=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI246*IF($D246=\"BT\",Balance!F$98,IF($D246=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ246*IF($D246=\"BT\",Balance!G$98,IF($D246=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK246*IF($D246=\"BT\",Balance!H$98,IF($D246=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL246*IF($D246=\"BT\",Balance!I$98,IF($D246=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC246:BF246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN246*IF($D246=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO246*IF($D246=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP246*IF($D246=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ246*IF($D246=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR246*IF($D246=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS246*IF($D246=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ246:BM246,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT246*IF($D246=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU246*IF($D246=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV246*IF($D246=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW246*IF($D246=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX246*IF($D246=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY246*IF($D246=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ246:BT246,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A329","v":"X1D_4 Jub. 2"},{"$f":"+PremisaCosto!C329","v":"BTS Prepago"},{"$f":"+PremisaCosto!F329","v":"Pp"},{"$f":"+PremisaCosto!B329","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T247:W247)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"AA247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"AB247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"AC247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"AD247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"AE247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI247:AL247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"AA247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"AB247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"AC247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"AD247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"AE247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$G$4:$G$13))","v":0},{"$f":"Z247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},{"$f":"AA247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},{"$f":"AB247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},{"$f":"AC247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},{"$f":"AD247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},{"$f":"AE247*IF($C247=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B247,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG247*IF($D247=\"BT\",Balance!D$98,IF($D247=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH247*IF($D247=\"BT\",Balance!E$98,IF($D247=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI247*IF($D247=\"BT\",Balance!F$98,IF($D247=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ247*IF($D247=\"BT\",Balance!G$98,IF($D247=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK247*IF($D247=\"BT\",Balance!H$98,IF($D247=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL247*IF($D247=\"BT\",Balance!I$98,IF($D247=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC247:BF247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN247*IF($D247=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO247*IF($D247=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP247*IF($D247=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ247*IF($D247=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR247*IF($D247=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS247*IF($D247=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ247:BM247,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT247*IF($D247=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU247*IF($D247=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV247*IF($D247=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW247*IF($D247=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX247*IF($D247=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY247*IF($D247=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ247:BT247,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A330","v":"X1D_4 Político"},{"$f":"+PremisaCosto!C330","v":"BTS Prepago"},{"$f":"+PremisaCosto!F330","v":"Pp"},{"$f":"+PremisaCosto!B330","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T248:W248)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"AA248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"AB248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"AC248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"AD248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"AE248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI248:AL248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"AA248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"AB248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"AC248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"AD248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"AE248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$G$4:$G$13))","v":0},{"$f":"Z248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},{"$f":"AA248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},{"$f":"AB248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},{"$f":"AC248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},{"$f":"AD248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},{"$f":"AE248*IF($C248=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B248,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG248*IF($D248=\"BT\",Balance!D$98,IF($D248=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH248*IF($D248=\"BT\",Balance!E$98,IF($D248=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI248*IF($D248=\"BT\",Balance!F$98,IF($D248=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ248*IF($D248=\"BT\",Balance!G$98,IF($D248=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK248*IF($D248=\"BT\",Balance!H$98,IF($D248=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL248*IF($D248=\"BT\",Balance!I$98,IF($D248=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC248:BF248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN248*IF($D248=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO248*IF($D248=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP248*IF($D248=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ248*IF($D248=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR248*IF($D248=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS248*IF($D248=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ248:BM248,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT248*IF($D248=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU248*IF($D248=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV248*IF($D248=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW248*IF($D248=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX248*IF($D248=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY248*IF($D248=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ248:BT248,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A331","v":"X1D_4 x1"},{"$f":"+PremisaCosto!C331","v":"BTS Prepago"},{"$f":"+PremisaCosto!F331","v":"Pp"},{"$f":"+PremisaCosto!B331","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T249:W249)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"AA249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"AB249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"AC249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"AD249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"AE249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI249:AL249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"AA249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"AB249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"AC249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"AD249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"AE249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$G$4:$G$13))","v":0},{"$f":"Z249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},{"$f":"AA249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},{"$f":"AB249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},{"$f":"AC249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},{"$f":"AD249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},{"$f":"AE249*IF($C249=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B249,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG249*IF($D249=\"BT\",Balance!D$98,IF($D249=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH249*IF($D249=\"BT\",Balance!E$98,IF($D249=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI249*IF($D249=\"BT\",Balance!F$98,IF($D249=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ249*IF($D249=\"BT\",Balance!G$98,IF($D249=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK249*IF($D249=\"BT\",Balance!H$98,IF($D249=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL249*IF($D249=\"BT\",Balance!I$98,IF($D249=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC249:BF249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN249*IF($D249=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO249*IF($D249=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP249*IF($D249=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ249*IF($D249=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR249*IF($D249=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS249*IF($D249=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ249:BM249,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT249*IF($D249=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU249*IF($D249=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV249*IF($D249=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW249*IF($D249=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX249*IF($D249=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY249*IF($D249=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ249:BT249,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A332","v":"X1D_4 x2"},{"$f":"+PremisaCosto!C332","v":"BTS Prepago"},{"$f":"+PremisaCosto!F332","v":"Pp"},{"$f":"+PremisaCosto!B332","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T250:W250)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"AA250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"AB250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"AC250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"AD250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"AE250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI250:AL250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"AA250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"AB250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"AC250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"AD250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"AE250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$G$4:$G$13))","v":0},{"$f":"Z250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},{"$f":"AA250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},{"$f":"AB250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},{"$f":"AC250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},{"$f":"AD250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},{"$f":"AE250*IF($C250=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B250,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG250*IF($D250=\"BT\",Balance!D$98,IF($D250=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH250*IF($D250=\"BT\",Balance!E$98,IF($D250=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI250*IF($D250=\"BT\",Balance!F$98,IF($D250=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ250*IF($D250=\"BT\",Balance!G$98,IF($D250=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK250*IF($D250=\"BT\",Balance!H$98,IF($D250=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL250*IF($D250=\"BT\",Balance!I$98,IF($D250=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC250:BF250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN250*IF($D250=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO250*IF($D250=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP250*IF($D250=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ250*IF($D250=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR250*IF($D250=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS250*IF($D250=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ250:BM250,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT250*IF($D250=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU250*IF($D250=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV250*IF($D250=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW250*IF($D250=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX250*IF($D250=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY250*IF($D250=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ250:BT250,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A333","v":"X1D_4 Discap."},{"$f":"+PremisaCosto!C333","v":"BTS Prepago"},{"$f":"+PremisaCosto!F333","v":"Pp"},{"$f":"+PremisaCosto!B333","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T251:W251)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"AA251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"AB251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"AC251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"AD251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"AE251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI251:AL251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"AA251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"AB251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"AC251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"AD251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"AE251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$G$4:$G$13))","v":0},{"$f":"Z251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},{"$f":"AA251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},{"$f":"AB251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},{"$f":"AC251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},{"$f":"AD251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},{"$f":"AE251*IF($C251=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B251,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG251*IF($D251=\"BT\",Balance!D$98,IF($D251=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH251*IF($D251=\"BT\",Balance!E$98,IF($D251=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI251*IF($D251=\"BT\",Balance!F$98,IF($D251=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ251*IF($D251=\"BT\",Balance!G$98,IF($D251=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK251*IF($D251=\"BT\",Balance!H$98,IF($D251=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL251*IF($D251=\"BT\",Balance!I$98,IF($D251=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC251:BF251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN251*IF($D251=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO251*IF($D251=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP251*IF($D251=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ251*IF($D251=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR251*IF($D251=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS251*IF($D251=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ251:BM251,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT251*IF($D251=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU251*IF($D251=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV251*IF($D251=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW251*IF($D251=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX251*IF($D251=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY251*IF($D251=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ251:BT251,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A334","v":"X1D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C334","v":"BTS Prepago"},{"$f":"+PremisaCosto!F334","v":"Pp"},{"$f":"+PremisaCosto!B334","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T252:W252)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"AA252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"AB252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"AC252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"AD252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"AE252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI252:AL252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"AA252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"AB252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"AC252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"AD252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"AE252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$G$4:$G$13))","v":0},{"$f":"Z252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},{"$f":"AA252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},{"$f":"AB252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},{"$f":"AC252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},{"$f":"AD252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},{"$f":"AE252*IF($C252=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B252,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG252*IF($D252=\"BT\",Balance!D$98,IF($D252=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH252*IF($D252=\"BT\",Balance!E$98,IF($D252=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI252*IF($D252=\"BT\",Balance!F$98,IF($D252=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ252*IF($D252=\"BT\",Balance!G$98,IF($D252=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK252*IF($D252=\"BT\",Balance!H$98,IF($D252=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL252*IF($D252=\"BT\",Balance!I$98,IF($D252=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC252:BF252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN252*IF($D252=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO252*IF($D252=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP252*IF($D252=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ252*IF($D252=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR252*IF($D252=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS252*IF($D252=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ252:BM252,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT252*IF($D252=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU252*IF($D252=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV252*IF($D252=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW252*IF($D252=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX252*IF($D252=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY252*IF($D252=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ252:BT252,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A335","v":"X1D_4 Cruz Roja"},{"$f":"+PremisaCosto!C335","v":"BTS Prepago"},{"$f":"+PremisaCosto!F335","v":"Pp"},{"$f":"+PremisaCosto!B335","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T253:W253)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"AA253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"AB253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"AC253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"AD253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"AE253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI253:AL253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"AA253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"AB253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"AC253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"AD253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"AE253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$G$4:$G$13))","v":0},{"$f":"Z253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},{"$f":"AA253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},{"$f":"AB253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},{"$f":"AC253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},{"$f":"AD253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},{"$f":"AE253*IF($C253=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B253,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG253*IF($D253=\"BT\",Balance!D$98,IF($D253=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH253*IF($D253=\"BT\",Balance!E$98,IF($D253=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI253*IF($D253=\"BT\",Balance!F$98,IF($D253=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ253*IF($D253=\"BT\",Balance!G$98,IF($D253=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK253*IF($D253=\"BT\",Balance!H$98,IF($D253=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL253*IF($D253=\"BT\",Balance!I$98,IF($D253=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC253:BF253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN253*IF($D253=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO253*IF($D253=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP253*IF($D253=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ253*IF($D253=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR253*IF($D253=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS253*IF($D253=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ253:BM253,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT253*IF($D253=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU253*IF($D253=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV253*IF($D253=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW253*IF($D253=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX253*IF($D253=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY253*IF($D253=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ253:BT253,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A336","v":"X1D_5 (xxx)"},{"$f":"+PremisaCosto!C336","v":0},{"$f":"+PremisaCosto!F336","v":0},{"$f":"+PremisaCosto!B336","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T254:W254)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"AA254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"AB254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"AC254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"AD254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"AE254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI254:AL254,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"AA254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"AB254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"AC254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"AD254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"AE254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$G$4:$G$13))","v":0},{"$f":"Z254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},{"$f":"AA254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},{"$f":"AB254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},{"$f":"AC254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},{"$f":"AD254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},{"$f":"AE254*IF($C254=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B254,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG254*IF($D254=\"BT\",Balance!D$98,IF($D254=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH254*IF($D254=\"BT\",Balance!E$98,IF($D254=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI254*IF($D254=\"BT\",Balance!F$98,IF($D254=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ254*IF($D254=\"BT\",Balance!G$98,IF($D254=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK254*IF($D254=\"BT\",Balance!H$98,IF($D254=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL254*IF($D254=\"BT\",Balance!I$98,IF($D254=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC254:BF254,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN254*IF($D254=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO254*IF($D254=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP254*IF($D254=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ254*IF($D254=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR254*IF($D254=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS254*IF($D254=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ254:BM254,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT254*IF($D254=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU254*IF($D254=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV254*IF($D254=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW254*IF($D254=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX254*IF($D254=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY254*IF($D254=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ254:BT254,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A337","v":"X1D_5 Regular"},{"$f":"+PremisaCosto!C337","v":"BTS Prepago"},{"$f":"+PremisaCosto!F337","v":"Pp"},{"$f":"+PremisaCosto!B337","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T255:W255)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"AA255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"AB255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"AC255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"AD255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"AE255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI255:AL255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"AA255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"AB255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"AC255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"AD255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"AE255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$G$4:$G$13))","v":0},{"$f":"Z255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},{"$f":"AA255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},{"$f":"AB255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},{"$f":"AC255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},{"$f":"AD255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},{"$f":"AE255*IF($C255=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B255,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG255*IF($D255=\"BT\",Balance!D$98,IF($D255=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH255*IF($D255=\"BT\",Balance!E$98,IF($D255=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI255*IF($D255=\"BT\",Balance!F$98,IF($D255=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ255*IF($D255=\"BT\",Balance!G$98,IF($D255=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK255*IF($D255=\"BT\",Balance!H$98,IF($D255=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL255*IF($D255=\"BT\",Balance!I$98,IF($D255=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC255:BF255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN255*IF($D255=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO255*IF($D255=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP255*IF($D255=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ255*IF($D255=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR255*IF($D255=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS255*IF($D255=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ255:BM255,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT255*IF($D255=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU255*IF($D255=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV255*IF($D255=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW255*IF($D255=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX255*IF($D255=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY255*IF($D255=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ255:BT255,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A338","v":"X1D_5 Agro"},{"$f":"+PremisaCosto!C338","v":"BTS Prepago"},{"$f":"+PremisaCosto!F338","v":"Pp"},{"$f":"+PremisaCosto!B338","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T256:W256)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"AA256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"AB256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"AC256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"AD256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"AE256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI256:AL256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"AA256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"AB256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"AC256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"AD256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"AE256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$G$4:$G$13))","v":0},{"$f":"Z256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},{"$f":"AA256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},{"$f":"AB256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},{"$f":"AC256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},{"$f":"AD256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},{"$f":"AE256*IF($C256=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B256,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG256*IF($D256=\"BT\",Balance!D$98,IF($D256=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH256*IF($D256=\"BT\",Balance!E$98,IF($D256=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI256*IF($D256=\"BT\",Balance!F$98,IF($D256=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ256*IF($D256=\"BT\",Balance!G$98,IF($D256=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK256*IF($D256=\"BT\",Balance!H$98,IF($D256=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL256*IF($D256=\"BT\",Balance!I$98,IF($D256=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC256:BF256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN256*IF($D256=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO256*IF($D256=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP256*IF($D256=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ256*IF($D256=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR256*IF($D256=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS256*IF($D256=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ256:BM256,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT256*IF($D256=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU256*IF($D256=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV256*IF($D256=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW256*IF($D256=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX256*IF($D256=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY256*IF($D256=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ256:BT256,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A339","v":"X1D_5 Jub. 1"},{"$f":"+PremisaCosto!C339","v":"BTS Prepago"},{"$f":"+PremisaCosto!F339","v":"Pp"},{"$f":"+PremisaCosto!B339","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T257:W257)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"AA257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"AB257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"AC257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"AD257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"AE257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI257:AL257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"AA257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"AB257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"AC257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"AD257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"AE257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$G$4:$G$13))","v":0},{"$f":"Z257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},{"$f":"AA257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},{"$f":"AB257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},{"$f":"AC257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},{"$f":"AD257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},{"$f":"AE257*IF($C257=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B257,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG257*IF($D257=\"BT\",Balance!D$98,IF($D257=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH257*IF($D257=\"BT\",Balance!E$98,IF($D257=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI257*IF($D257=\"BT\",Balance!F$98,IF($D257=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ257*IF($D257=\"BT\",Balance!G$98,IF($D257=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK257*IF($D257=\"BT\",Balance!H$98,IF($D257=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL257*IF($D257=\"BT\",Balance!I$98,IF($D257=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC257:BF257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN257*IF($D257=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO257*IF($D257=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP257*IF($D257=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ257*IF($D257=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR257*IF($D257=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS257*IF($D257=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ257:BM257,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT257*IF($D257=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU257*IF($D257=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV257*IF($D257=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW257*IF($D257=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX257*IF($D257=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY257*IF($D257=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ257:BT257,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A340","v":"X1D_5 Jub. 2"},{"$f":"+PremisaCosto!C340","v":"BTS Prepago"},{"$f":"+PremisaCosto!F340","v":"Pp"},{"$f":"+PremisaCosto!B340","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T258:W258)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"AA258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"AB258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"AC258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"AD258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"AE258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI258:AL258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"AA258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"AB258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"AC258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"AD258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"AE258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$G$4:$G$13))","v":0},{"$f":"Z258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},{"$f":"AA258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},{"$f":"AB258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},{"$f":"AC258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},{"$f":"AD258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},{"$f":"AE258*IF($C258=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B258,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG258*IF($D258=\"BT\",Balance!D$98,IF($D258=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH258*IF($D258=\"BT\",Balance!E$98,IF($D258=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI258*IF($D258=\"BT\",Balance!F$98,IF($D258=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ258*IF($D258=\"BT\",Balance!G$98,IF($D258=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK258*IF($D258=\"BT\",Balance!H$98,IF($D258=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL258*IF($D258=\"BT\",Balance!I$98,IF($D258=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC258:BF258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN258*IF($D258=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO258*IF($D258=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP258*IF($D258=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ258*IF($D258=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR258*IF($D258=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS258*IF($D258=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ258:BM258,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT258*IF($D258=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU258*IF($D258=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV258*IF($D258=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW258*IF($D258=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX258*IF($D258=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY258*IF($D258=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ258:BT258,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A341","v":"X1D_5 Político"},{"$f":"+PremisaCosto!C341","v":"BTS Prepago"},{"$f":"+PremisaCosto!F341","v":"Pp"},{"$f":"+PremisaCosto!B341","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T259:W259)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"AA259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"AB259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"AC259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"AD259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"AE259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI259:AL259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"AA259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"AB259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"AC259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"AD259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"AE259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$G$4:$G$13))","v":0},{"$f":"Z259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},{"$f":"AA259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},{"$f":"AB259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},{"$f":"AC259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},{"$f":"AD259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},{"$f":"AE259*IF($C259=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B259,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG259*IF($D259=\"BT\",Balance!D$98,IF($D259=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH259*IF($D259=\"BT\",Balance!E$98,IF($D259=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI259*IF($D259=\"BT\",Balance!F$98,IF($D259=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ259*IF($D259=\"BT\",Balance!G$98,IF($D259=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK259*IF($D259=\"BT\",Balance!H$98,IF($D259=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL259*IF($D259=\"BT\",Balance!I$98,IF($D259=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC259:BF259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN259*IF($D259=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO259*IF($D259=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP259*IF($D259=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ259*IF($D259=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR259*IF($D259=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS259*IF($D259=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ259:BM259,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT259*IF($D259=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU259*IF($D259=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV259*IF($D259=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW259*IF($D259=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX259*IF($D259=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY259*IF($D259=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ259:BT259,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A342","v":"X1D_5 x1"},{"$f":"+PremisaCosto!C342","v":"BTS Prepago"},{"$f":"+PremisaCosto!F342","v":"Pp"},{"$f":"+PremisaCosto!B342","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T260:W260)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"AA260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"AB260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"AC260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"AD260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"AE260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI260:AL260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"AA260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"AB260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"AC260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"AD260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"AE260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$G$4:$G$13))","v":0},{"$f":"Z260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},{"$f":"AA260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},{"$f":"AB260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},{"$f":"AC260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},{"$f":"AD260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},{"$f":"AE260*IF($C260=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B260,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG260*IF($D260=\"BT\",Balance!D$98,IF($D260=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH260*IF($D260=\"BT\",Balance!E$98,IF($D260=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI260*IF($D260=\"BT\",Balance!F$98,IF($D260=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ260*IF($D260=\"BT\",Balance!G$98,IF($D260=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK260*IF($D260=\"BT\",Balance!H$98,IF($D260=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL260*IF($D260=\"BT\",Balance!I$98,IF($D260=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC260:BF260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN260*IF($D260=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO260*IF($D260=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP260*IF($D260=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ260*IF($D260=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR260*IF($D260=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS260*IF($D260=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ260:BM260,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT260*IF($D260=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU260*IF($D260=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV260*IF($D260=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW260*IF($D260=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX260*IF($D260=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY260*IF($D260=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ260:BT260,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A343","v":"X1D_5 x2"},{"$f":"+PremisaCosto!C343","v":"BTS Prepago"},{"$f":"+PremisaCosto!F343","v":"Pp"},{"$f":"+PremisaCosto!B343","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T261:W261)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"AA261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"AB261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"AC261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"AD261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"AE261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI261:AL261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"AA261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"AB261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"AC261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"AD261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"AE261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$G$4:$G$13))","v":0},{"$f":"Z261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},{"$f":"AA261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},{"$f":"AB261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},{"$f":"AC261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},{"$f":"AD261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},{"$f":"AE261*IF($C261=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B261,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG261*IF($D261=\"BT\",Balance!D$98,IF($D261=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH261*IF($D261=\"BT\",Balance!E$98,IF($D261=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI261*IF($D261=\"BT\",Balance!F$98,IF($D261=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ261*IF($D261=\"BT\",Balance!G$98,IF($D261=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK261*IF($D261=\"BT\",Balance!H$98,IF($D261=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL261*IF($D261=\"BT\",Balance!I$98,IF($D261=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC261:BF261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN261*IF($D261=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO261*IF($D261=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP261*IF($D261=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ261*IF($D261=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR261*IF($D261=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS261*IF($D261=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ261:BM261,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT261*IF($D261=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU261*IF($D261=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV261*IF($D261=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW261*IF($D261=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX261*IF($D261=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY261*IF($D261=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ261:BT261,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A344","v":"X1D_5 Discap."},{"$f":"+PremisaCosto!C344","v":"BTS Prepago"},{"$f":"+PremisaCosto!F344","v":"Pp"},{"$f":"+PremisaCosto!B344","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T262:W262)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"AA262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"AB262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"AC262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"AD262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"AE262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI262:AL262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"AA262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"AB262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"AC262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"AD262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"AE262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$G$4:$G$13))","v":0},{"$f":"Z262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},{"$f":"AA262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},{"$f":"AB262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},{"$f":"AC262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},{"$f":"AD262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},{"$f":"AE262*IF($C262=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B262,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG262*IF($D262=\"BT\",Balance!D$98,IF($D262=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH262*IF($D262=\"BT\",Balance!E$98,IF($D262=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI262*IF($D262=\"BT\",Balance!F$98,IF($D262=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ262*IF($D262=\"BT\",Balance!G$98,IF($D262=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK262*IF($D262=\"BT\",Balance!H$98,IF($D262=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL262*IF($D262=\"BT\",Balance!I$98,IF($D262=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC262:BF262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN262*IF($D262=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO262*IF($D262=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP262*IF($D262=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ262*IF($D262=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR262*IF($D262=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS262*IF($D262=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ262:BM262,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT262*IF($D262=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU262*IF($D262=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV262*IF($D262=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW262*IF($D262=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX262*IF($D262=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY262*IF($D262=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ262:BT262,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A345","v":"X1D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C345","v":"BTS Prepago"},{"$f":"+PremisaCosto!F345","v":"Pp"},{"$f":"+PremisaCosto!B345","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T263:W263)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"AA263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"AB263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"AC263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"AD263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"AE263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI263:AL263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"AA263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"AB263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"AC263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"AD263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"AE263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$G$4:$G$13))","v":0},{"$f":"Z263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},{"$f":"AA263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},{"$f":"AB263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},{"$f":"AC263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},{"$f":"AD263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},{"$f":"AE263*IF($C263=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B263,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG263*IF($D263=\"BT\",Balance!D$98,IF($D263=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH263*IF($D263=\"BT\",Balance!E$98,IF($D263=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI263*IF($D263=\"BT\",Balance!F$98,IF($D263=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ263*IF($D263=\"BT\",Balance!G$98,IF($D263=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK263*IF($D263=\"BT\",Balance!H$98,IF($D263=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL263*IF($D263=\"BT\",Balance!I$98,IF($D263=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC263:BF263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN263*IF($D263=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO263*IF($D263=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP263*IF($D263=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ263*IF($D263=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR263*IF($D263=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS263*IF($D263=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ263:BM263,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT263*IF($D263=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU263*IF($D263=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV263*IF($D263=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW263*IF($D263=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX263*IF($D263=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY263*IF($D263=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ263:BT263,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A346","v":"X1D_5 Cruz Roja"},{"$f":"+PremisaCosto!C346","v":"BTS Prepago"},{"$f":"+PremisaCosto!F346","v":"Pp"},{"$f":"+PremisaCosto!B346","v":"BT"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T264:W264)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"AA264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"AB264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"AC264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"AD264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"AE264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI264:AL264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"AA264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"AB264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"AC264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"AD264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"AE264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$G$4:$G$13))","v":0},{"$f":"Z264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},{"$f":"AA264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},{"$f":"AB264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},{"$f":"AC264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},{"$f":"AD264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},{"$f":"AE264*IF($C264=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B264,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG264*IF($D264=\"BT\",Balance!D$98,IF($D264=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH264*IF($D264=\"BT\",Balance!E$98,IF($D264=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI264*IF($D264=\"BT\",Balance!F$98,IF($D264=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ264*IF($D264=\"BT\",Balance!G$98,IF($D264=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK264*IF($D264=\"BT\",Balance!H$98,IF($D264=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL264*IF($D264=\"BT\",Balance!I$98,IF($D264=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC264:BF264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN264*IF($D264=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO264*IF($D264=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP264*IF($D264=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ264*IF($D264=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR264*IF($D264=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS264*IF($D264=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ264:BM264,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT264*IF($D264=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU264*IF($D264=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV264*IF($D264=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW264*IF($D264=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX264*IF($D264=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY264*IF($D264=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ264:BT264,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A347","v":"X2H"},{"$f":"+PremisaCosto!C347","v":0},{"$f":"+PremisaCosto!F347","v":0},{"$f":"+PremisaCosto!B347","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T265:W265)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"AA265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"AB265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"AC265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"AD265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"AE265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI265:AL265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"AA265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"AB265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"AC265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"AD265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"AE265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$G$4:$G$13))","v":0},{"$f":"Z265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},{"$f":"AA265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},{"$f":"AB265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},{"$f":"AC265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},{"$f":"AD265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},{"$f":"AE265*IF($C265=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B265,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG265*IF($D265=\"BT\",Balance!D$98,IF($D265=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH265*IF($D265=\"BT\",Balance!E$98,IF($D265=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI265*IF($D265=\"BT\",Balance!F$98,IF($D265=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ265*IF($D265=\"BT\",Balance!G$98,IF($D265=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK265*IF($D265=\"BT\",Balance!H$98,IF($D265=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL265*IF($D265=\"BT\",Balance!I$98,IF($D265=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC265:BF265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN265*IF($D265=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO265*IF($D265=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP265*IF($D265=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ265*IF($D265=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR265*IF($D265=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS265*IF($D265=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ265:BM265,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT265*IF($D265=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU265*IF($D265=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV265*IF($D265=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW265*IF($D265=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX265*IF($D265=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY265*IF($D265=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ265:BT265,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A348","v":"X2H Punta"},{"$f":"+PremisaCosto!C348","v":"X2H"},{"$f":"+PremisaCosto!F348","v":"Pp"},{"$f":"+PremisaCosto!B348","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T266:W266)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"AA266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"AB266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"AC266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"AD266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"AE266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI266:AL266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"AA266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"AB266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"AC266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"AD266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"AE266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$G$4:$G$13))","v":0},{"$f":"Z266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},{"$f":"AA266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},{"$f":"AB266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},{"$f":"AC266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},{"$f":"AD266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},{"$f":"AE266*IF($C266=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B266,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG266*IF($D266=\"BT\",Balance!D$98,IF($D266=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH266*IF($D266=\"BT\",Balance!E$98,IF($D266=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI266*IF($D266=\"BT\",Balance!F$98,IF($D266=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ266*IF($D266=\"BT\",Balance!G$98,IF($D266=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK266*IF($D266=\"BT\",Balance!H$98,IF($D266=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL266*IF($D266=\"BT\",Balance!I$98,IF($D266=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC266:BF266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN266*IF($D266=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO266*IF($D266=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP266*IF($D266=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ266*IF($D266=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR266*IF($D266=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS266*IF($D266=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ266:BM266,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT266*IF($D266=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU266*IF($D266=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV266*IF($D266=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW266*IF($D266=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX266*IF($D266=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY266*IF($D266=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ266:BT266,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A349","v":"X2H Fuera de Punta"},{"$f":"+PremisaCosto!C349","v":"X2H"},{"$f":"+PremisaCosto!F349","v":"Pfp"},{"$f":"+PremisaCosto!B349","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T267:W267)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"AA267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"AB267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"AC267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"AD267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"AE267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI267:AL267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"AA267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"AB267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"AC267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"AD267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"AE267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$G$4:$G$13))","v":0},{"$f":"Z267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},{"$f":"AA267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},{"$f":"AB267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},{"$f":"AC267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},{"$f":"AD267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},{"$f":"AE267*IF($C267=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B267,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG267*IF($D267=\"BT\",Balance!D$98,IF($D267=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH267*IF($D267=\"BT\",Balance!E$98,IF($D267=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI267*IF($D267=\"BT\",Balance!F$98,IF($D267=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ267*IF($D267=\"BT\",Balance!G$98,IF($D267=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK267*IF($D267=\"BT\",Balance!H$98,IF($D267=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL267*IF($D267=\"BT\",Balance!I$98,IF($D267=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC267:BF267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN267*IF($D267=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO267*IF($D267=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP267*IF($D267=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ267*IF($D267=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR267*IF($D267=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS267*IF($D267=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ267:BM267,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT267*IF($D267=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU267*IF($D267=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV267*IF($D267=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW267*IF($D267=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX267*IF($D267=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY267*IF($D267=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ267:BT267,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A350","v":"X2D"},{"$f":"+PremisaCosto!C350","v":0},{"$f":"+PremisaCosto!F350","v":0},{"$f":"+PremisaCosto!B350","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T268:W268)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"AA268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"AB268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"AC268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"AD268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"AE268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI268:AL268,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"AA268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"AB268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"AC268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"AD268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"AE268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$G$4:$G$13))","v":0},{"$f":"Z268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},{"$f":"AA268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},{"$f":"AB268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},{"$f":"AC268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},{"$f":"AD268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},{"$f":"AE268*IF($C268=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B268,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG268*IF($D268=\"BT\",Balance!D$98,IF($D268=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH268*IF($D268=\"BT\",Balance!E$98,IF($D268=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI268*IF($D268=\"BT\",Balance!F$98,IF($D268=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ268*IF($D268=\"BT\",Balance!G$98,IF($D268=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK268*IF($D268=\"BT\",Balance!H$98,IF($D268=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL268*IF($D268=\"BT\",Balance!I$98,IF($D268=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC268:BF268,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN268*IF($D268=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO268*IF($D268=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP268*IF($D268=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ268*IF($D268=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR268*IF($D268=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS268*IF($D268=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ268:BM268,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT268*IF($D268=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU268*IF($D268=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV268*IF($D268=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW268*IF($D268=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX268*IF($D268=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY268*IF($D268=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ268:BT268,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A351","v":"X2D_1 (0 - 10000)"},{"$f":"+PremisaCosto!C351","v":0},{"$f":"+PremisaCosto!F351","v":0},{"$f":"+PremisaCosto!B351","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T269:W269)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"AA269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"AB269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"AC269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"AD269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"AE269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI269:AL269,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"AA269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"AB269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"AC269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"AD269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"AE269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$G$4:$G$13))","v":0},{"$f":"Z269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},{"$f":"AA269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},{"$f":"AB269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},{"$f":"AC269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},{"$f":"AD269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},{"$f":"AE269*IF($C269=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B269,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG269*IF($D269=\"BT\",Balance!D$98,IF($D269=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH269*IF($D269=\"BT\",Balance!E$98,IF($D269=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI269*IF($D269=\"BT\",Balance!F$98,IF($D269=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ269*IF($D269=\"BT\",Balance!G$98,IF($D269=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK269*IF($D269=\"BT\",Balance!H$98,IF($D269=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL269*IF($D269=\"BT\",Balance!I$98,IF($D269=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC269:BF269,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN269*IF($D269=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO269*IF($D269=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP269*IF($D269=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ269*IF($D269=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR269*IF($D269=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS269*IF($D269=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ269:BM269,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT269*IF($D269=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU269*IF($D269=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV269*IF($D269=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW269*IF($D269=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX269*IF($D269=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY269*IF($D269=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ269:BT269,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A352","v":"X2D_1 Regular"},{"$f":"+PremisaCosto!C352","v":"X2D"},{"$f":"+PremisaCosto!F352","v":"Pp"},{"$f":"+PremisaCosto!B352","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T270:W270)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"AA270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"AB270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"AC270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"AD270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"AE270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI270:AL270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"AA270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"AB270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"AC270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"AD270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"AE270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$G$4:$G$13))","v":0},{"$f":"Z270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},{"$f":"AA270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},{"$f":"AB270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},{"$f":"AC270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},{"$f":"AD270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},{"$f":"AE270*IF($C270=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B270,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG270*IF($D270=\"BT\",Balance!D$98,IF($D270=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH270*IF($D270=\"BT\",Balance!E$98,IF($D270=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI270*IF($D270=\"BT\",Balance!F$98,IF($D270=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ270*IF($D270=\"BT\",Balance!G$98,IF($D270=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK270*IF($D270=\"BT\",Balance!H$98,IF($D270=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL270*IF($D270=\"BT\",Balance!I$98,IF($D270=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC270:BF270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN270*IF($D270=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO270*IF($D270=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP270*IF($D270=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ270*IF($D270=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR270*IF($D270=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS270*IF($D270=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ270:BM270,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT270*IF($D270=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU270*IF($D270=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV270*IF($D270=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW270*IF($D270=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX270*IF($D270=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY270*IF($D270=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ270:BT270,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A353","v":"X2D_1 Agro"},{"$f":"+PremisaCosto!C353","v":"X2D"},{"$f":"+PremisaCosto!F353","v":"Pp"},{"$f":"+PremisaCosto!B353","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T271:W271)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"AA271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"AB271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"AC271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"AD271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"AE271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI271:AL271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"AA271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"AB271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"AC271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"AD271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"AE271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$G$4:$G$13))","v":0},{"$f":"Z271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},{"$f":"AA271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},{"$f":"AB271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},{"$f":"AC271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},{"$f":"AD271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},{"$f":"AE271*IF($C271=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B271,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG271*IF($D271=\"BT\",Balance!D$98,IF($D271=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH271*IF($D271=\"BT\",Balance!E$98,IF($D271=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI271*IF($D271=\"BT\",Balance!F$98,IF($D271=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ271*IF($D271=\"BT\",Balance!G$98,IF($D271=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK271*IF($D271=\"BT\",Balance!H$98,IF($D271=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL271*IF($D271=\"BT\",Balance!I$98,IF($D271=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC271:BF271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN271*IF($D271=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO271*IF($D271=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP271*IF($D271=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ271*IF($D271=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR271*IF($D271=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS271*IF($D271=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ271:BM271,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT271*IF($D271=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU271*IF($D271=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV271*IF($D271=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW271*IF($D271=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX271*IF($D271=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY271*IF($D271=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ271:BT271,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A354","v":"X2D_1 Jub. 1"},{"$f":"+PremisaCosto!C354","v":"X2D"},{"$f":"+PremisaCosto!F354","v":"Pp"},{"$f":"+PremisaCosto!B354","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T272:W272)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"AA272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"AB272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"AC272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"AD272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"AE272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI272:AL272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"AA272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"AB272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"AC272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"AD272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"AE272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$G$4:$G$13))","v":0},{"$f":"Z272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},{"$f":"AA272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},{"$f":"AB272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},{"$f":"AC272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},{"$f":"AD272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},{"$f":"AE272*IF($C272=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B272,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG272*IF($D272=\"BT\",Balance!D$98,IF($D272=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH272*IF($D272=\"BT\",Balance!E$98,IF($D272=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI272*IF($D272=\"BT\",Balance!F$98,IF($D272=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ272*IF($D272=\"BT\",Balance!G$98,IF($D272=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK272*IF($D272=\"BT\",Balance!H$98,IF($D272=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL272*IF($D272=\"BT\",Balance!I$98,IF($D272=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC272:BF272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN272*IF($D272=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO272*IF($D272=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP272*IF($D272=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ272*IF($D272=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR272*IF($D272=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS272*IF($D272=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ272:BM272,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT272*IF($D272=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU272*IF($D272=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV272*IF($D272=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW272*IF($D272=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX272*IF($D272=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY272*IF($D272=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ272:BT272,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A355","v":"X2D_1 Jub. 2"},{"$f":"+PremisaCosto!C355","v":"X2D"},{"$f":"+PremisaCosto!F355","v":"Pp"},{"$f":"+PremisaCosto!B355","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T273:W273)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"AA273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"AB273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"AC273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"AD273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"AE273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI273:AL273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"AA273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"AB273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"AC273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"AD273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"AE273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$G$4:$G$13))","v":0},{"$f":"Z273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},{"$f":"AA273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},{"$f":"AB273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},{"$f":"AC273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},{"$f":"AD273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},{"$f":"AE273*IF($C273=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B273,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG273*IF($D273=\"BT\",Balance!D$98,IF($D273=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH273*IF($D273=\"BT\",Balance!E$98,IF($D273=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI273*IF($D273=\"BT\",Balance!F$98,IF($D273=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ273*IF($D273=\"BT\",Balance!G$98,IF($D273=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK273*IF($D273=\"BT\",Balance!H$98,IF($D273=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL273*IF($D273=\"BT\",Balance!I$98,IF($D273=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC273:BF273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN273*IF($D273=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO273*IF($D273=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP273*IF($D273=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ273*IF($D273=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR273*IF($D273=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS273*IF($D273=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ273:BM273,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT273*IF($D273=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU273*IF($D273=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV273*IF($D273=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW273*IF($D273=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX273*IF($D273=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY273*IF($D273=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ273:BT273,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A356","v":"X2D_1 Político"},{"$f":"+PremisaCosto!C356","v":"X2D"},{"$f":"+PremisaCosto!F356","v":"Pp"},{"$f":"+PremisaCosto!B356","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T274:W274)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"AA274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"AB274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"AC274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"AD274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"AE274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI274:AL274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"AA274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"AB274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"AC274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"AD274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"AE274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$G$4:$G$13))","v":0},{"$f":"Z274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},{"$f":"AA274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},{"$f":"AB274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},{"$f":"AC274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},{"$f":"AD274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},{"$f":"AE274*IF($C274=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B274,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG274*IF($D274=\"BT\",Balance!D$98,IF($D274=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH274*IF($D274=\"BT\",Balance!E$98,IF($D274=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI274*IF($D274=\"BT\",Balance!F$98,IF($D274=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ274*IF($D274=\"BT\",Balance!G$98,IF($D274=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK274*IF($D274=\"BT\",Balance!H$98,IF($D274=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL274*IF($D274=\"BT\",Balance!I$98,IF($D274=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC274:BF274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN274*IF($D274=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO274*IF($D274=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP274*IF($D274=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ274*IF($D274=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR274*IF($D274=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS274*IF($D274=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ274:BM274,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT274*IF($D274=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU274*IF($D274=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV274*IF($D274=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW274*IF($D274=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX274*IF($D274=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY274*IF($D274=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ274:BT274,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A357","v":"X2D_1 x1"},{"$f":"+PremisaCosto!C357","v":"X2D"},{"$f":"+PremisaCosto!F357","v":"Pp"},{"$f":"+PremisaCosto!B357","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T275:W275)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"AA275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"AB275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"AC275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"AD275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"AE275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI275:AL275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"AA275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"AB275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"AC275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"AD275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"AE275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$G$4:$G$13))","v":0},{"$f":"Z275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},{"$f":"AA275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},{"$f":"AB275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},{"$f":"AC275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},{"$f":"AD275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},{"$f":"AE275*IF($C275=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B275,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG275*IF($D275=\"BT\",Balance!D$98,IF($D275=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH275*IF($D275=\"BT\",Balance!E$98,IF($D275=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI275*IF($D275=\"BT\",Balance!F$98,IF($D275=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ275*IF($D275=\"BT\",Balance!G$98,IF($D275=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK275*IF($D275=\"BT\",Balance!H$98,IF($D275=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL275*IF($D275=\"BT\",Balance!I$98,IF($D275=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC275:BF275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN275*IF($D275=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO275*IF($D275=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP275*IF($D275=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ275*IF($D275=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR275*IF($D275=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS275*IF($D275=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ275:BM275,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT275*IF($D275=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU275*IF($D275=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV275*IF($D275=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW275*IF($D275=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX275*IF($D275=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY275*IF($D275=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ275:BT275,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A358","v":"X2D_1 x2"},{"$f":"+PremisaCosto!C358","v":"X2D"},{"$f":"+PremisaCosto!F358","v":"Pp"},{"$f":"+PremisaCosto!B358","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T276:W276)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"AA276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"AB276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"AC276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"AD276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"AE276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI276:AL276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"AA276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"AB276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"AC276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"AD276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"AE276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$G$4:$G$13))","v":0},{"$f":"Z276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},{"$f":"AA276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},{"$f":"AB276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},{"$f":"AC276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},{"$f":"AD276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},{"$f":"AE276*IF($C276=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B276,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG276*IF($D276=\"BT\",Balance!D$98,IF($D276=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH276*IF($D276=\"BT\",Balance!E$98,IF($D276=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI276*IF($D276=\"BT\",Balance!F$98,IF($D276=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ276*IF($D276=\"BT\",Balance!G$98,IF($D276=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK276*IF($D276=\"BT\",Balance!H$98,IF($D276=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL276*IF($D276=\"BT\",Balance!I$98,IF($D276=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC276:BF276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN276*IF($D276=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO276*IF($D276=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP276*IF($D276=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ276*IF($D276=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR276*IF($D276=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS276*IF($D276=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ276:BM276,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT276*IF($D276=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU276*IF($D276=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV276*IF($D276=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW276*IF($D276=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX276*IF($D276=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY276*IF($D276=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ276:BT276,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A359","v":"X2D_1 Discap."},{"$f":"+PremisaCosto!C359","v":"X2D"},{"$f":"+PremisaCosto!F359","v":"Pp"},{"$f":"+PremisaCosto!B359","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T277:W277)","v":0},null,{"$f":"+F277","v":0},0,0,0,0,0,null,{"$f":"Z277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"AA277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"AB277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"AC277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"AD277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"AE277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI277:AL277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"AA277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"AB277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"AC277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"AD277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"AE277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$G$4:$G$13))","v":0},{"$f":"Z277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},{"$f":"AA277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},{"$f":"AB277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},{"$f":"AC277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},{"$f":"AD277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},{"$f":"AE277*IF($C277=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B277,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG277*IF($D277=\"BT\",Balance!D$98,IF($D277=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH277*IF($D277=\"BT\",Balance!E$98,IF($D277=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI277*IF($D277=\"BT\",Balance!F$98,IF($D277=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ277*IF($D277=\"BT\",Balance!G$98,IF($D277=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK277*IF($D277=\"BT\",Balance!H$98,IF($D277=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL277*IF($D277=\"BT\",Balance!I$98,IF($D277=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC277:BF277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN277*IF($D277=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO277*IF($D277=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP277*IF($D277=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ277*IF($D277=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR277*IF($D277=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS277*IF($D277=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ277:BM277,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT277*IF($D277=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU277*IF($D277=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV277*IF($D277=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW277*IF($D277=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX277*IF($D277=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY277*IF($D277=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ277:BT277,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A360","v":"X2D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C360","v":"X2D"},{"$f":"+PremisaCosto!F360","v":"Pp"},{"$f":"+PremisaCosto!B360","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T278:W278)","v":0},null,0,{"$f":"+G278","v":0},{"$f":"+H278","v":0},{"$f":"+I278","v":0},{"$f":"+J278","v":0},{"$f":"+K278","v":0},null,{"$f":"Z278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"AA278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"AB278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"AC278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"AD278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"AE278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI278:AL278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"AA278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"AB278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"AC278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"AD278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"AE278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$G$4:$G$13))","v":0},{"$f":"Z278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},{"$f":"AA278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},{"$f":"AB278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},{"$f":"AC278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},{"$f":"AD278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},{"$f":"AE278*IF($C278=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B278,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG278*IF($D278=\"BT\",Balance!D$98,IF($D278=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH278*IF($D278=\"BT\",Balance!E$98,IF($D278=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI278*IF($D278=\"BT\",Balance!F$98,IF($D278=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ278*IF($D278=\"BT\",Balance!G$98,IF($D278=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK278*IF($D278=\"BT\",Balance!H$98,IF($D278=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL278*IF($D278=\"BT\",Balance!I$98,IF($D278=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC278:BF278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN278*IF($D278=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO278*IF($D278=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP278*IF($D278=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ278*IF($D278=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR278*IF($D278=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS278*IF($D278=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ278:BM278,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT278*IF($D278=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU278*IF($D278=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV278*IF($D278=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW278*IF($D278=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX278*IF($D278=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY278*IF($D278=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ278:BT278,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A361","v":"X2D_1 Cruz Roja"},{"$f":"+PremisaCosto!C361","v":"X2D"},{"$f":"+PremisaCosto!F361","v":"Pp"},{"$f":"+PremisaCosto!B361","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T279:W279)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"AA279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"AB279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"AC279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"AD279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"AE279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI279:AL279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"AA279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"AB279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"AC279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"AD279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"AE279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$G$4:$G$13))","v":0},{"$f":"Z279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},{"$f":"AA279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},{"$f":"AB279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},{"$f":"AC279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},{"$f":"AD279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},{"$f":"AE279*IF($C279=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B279,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG279*IF($D279=\"BT\",Balance!D$98,IF($D279=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH279*IF($D279=\"BT\",Balance!E$98,IF($D279=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI279*IF($D279=\"BT\",Balance!F$98,IF($D279=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ279*IF($D279=\"BT\",Balance!G$98,IF($D279=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK279*IF($D279=\"BT\",Balance!H$98,IF($D279=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL279*IF($D279=\"BT\",Balance!I$98,IF($D279=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC279:BF279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN279*IF($D279=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO279*IF($D279=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP279*IF($D279=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ279*IF($D279=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR279*IF($D279=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS279*IF($D279=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ279:BM279,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT279*IF($D279=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU279*IF($D279=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV279*IF($D279=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW279*IF($D279=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX279*IF($D279=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY279*IF($D279=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ279:BT279,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A362","v":"X2D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C362","v":0},{"$f":"+PremisaCosto!F362","v":0},{"$f":"+PremisaCosto!B362","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T280:W280)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"AA280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"AB280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"AC280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"AD280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"AE280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI280:AL280,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"AA280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"AB280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"AC280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"AD280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"AE280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$G$4:$G$13))","v":0},{"$f":"Z280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},{"$f":"AA280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},{"$f":"AB280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},{"$f":"AC280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},{"$f":"AD280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},{"$f":"AE280*IF($C280=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B280,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG280*IF($D280=\"BT\",Balance!D$98,IF($D280=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH280*IF($D280=\"BT\",Balance!E$98,IF($D280=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI280*IF($D280=\"BT\",Balance!F$98,IF($D280=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ280*IF($D280=\"BT\",Balance!G$98,IF($D280=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK280*IF($D280=\"BT\",Balance!H$98,IF($D280=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL280*IF($D280=\"BT\",Balance!I$98,IF($D280=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC280:BF280,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN280*IF($D280=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO280*IF($D280=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP280*IF($D280=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ280*IF($D280=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR280*IF($D280=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS280*IF($D280=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ280:BM280,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT280*IF($D280=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU280*IF($D280=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV280*IF($D280=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW280*IF($D280=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX280*IF($D280=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY280*IF($D280=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ280:BT280,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A363","v":"X2D_2 Regular"},{"$f":"+PremisaCosto!C363","v":"X2D"},{"$f":"+PremisaCosto!F363","v":"Pp"},{"$f":"+PremisaCosto!B363","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T281:W281)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"AA281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"AB281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"AC281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"AD281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"AE281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI281:AL281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"AA281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"AB281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"AC281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"AD281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"AE281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$G$4:$G$13))","v":0},{"$f":"Z281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},{"$f":"AA281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},{"$f":"AB281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},{"$f":"AC281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},{"$f":"AD281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},{"$f":"AE281*IF($C281=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B281,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG281*IF($D281=\"BT\",Balance!D$98,IF($D281=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH281*IF($D281=\"BT\",Balance!E$98,IF($D281=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI281*IF($D281=\"BT\",Balance!F$98,IF($D281=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ281*IF($D281=\"BT\",Balance!G$98,IF($D281=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK281*IF($D281=\"BT\",Balance!H$98,IF($D281=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL281*IF($D281=\"BT\",Balance!I$98,IF($D281=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC281:BF281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN281*IF($D281=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO281*IF($D281=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP281*IF($D281=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ281*IF($D281=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR281*IF($D281=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS281*IF($D281=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ281:BM281,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT281*IF($D281=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU281*IF($D281=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV281*IF($D281=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW281*IF($D281=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX281*IF($D281=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY281*IF($D281=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ281:BT281,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A364","v":"X2D_2 Agro"},{"$f":"+PremisaCosto!C364","v":"X2D"},{"$f":"+PremisaCosto!F364","v":"Pp"},{"$f":"+PremisaCosto!B364","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T282:W282)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"AA282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"AB282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"AC282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"AD282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"AE282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI282:AL282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"AA282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"AB282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"AC282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"AD282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"AE282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$G$4:$G$13))","v":0},{"$f":"Z282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},{"$f":"AA282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},{"$f":"AB282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},{"$f":"AC282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},{"$f":"AD282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},{"$f":"AE282*IF($C282=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B282,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG282*IF($D282=\"BT\",Balance!D$98,IF($D282=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH282*IF($D282=\"BT\",Balance!E$98,IF($D282=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI282*IF($D282=\"BT\",Balance!F$98,IF($D282=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ282*IF($D282=\"BT\",Balance!G$98,IF($D282=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK282*IF($D282=\"BT\",Balance!H$98,IF($D282=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL282*IF($D282=\"BT\",Balance!I$98,IF($D282=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC282:BF282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN282*IF($D282=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO282*IF($D282=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP282*IF($D282=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ282*IF($D282=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR282*IF($D282=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS282*IF($D282=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ282:BM282,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT282*IF($D282=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU282*IF($D282=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV282*IF($D282=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW282*IF($D282=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX282*IF($D282=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY282*IF($D282=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ282:BT282,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A365","v":"X2D_2 Jub. 1"},{"$f":"+PremisaCosto!C365","v":"X2D"},{"$f":"+PremisaCosto!F365","v":"Pp"},{"$f":"+PremisaCosto!B365","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T283:W283)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"AA283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"AB283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"AC283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"AD283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"AE283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI283:AL283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"AA283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"AB283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"AC283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"AD283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"AE283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$G$4:$G$13))","v":0},{"$f":"Z283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},{"$f":"AA283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},{"$f":"AB283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},{"$f":"AC283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},{"$f":"AD283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},{"$f":"AE283*IF($C283=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B283,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG283*IF($D283=\"BT\",Balance!D$98,IF($D283=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH283*IF($D283=\"BT\",Balance!E$98,IF($D283=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI283*IF($D283=\"BT\",Balance!F$98,IF($D283=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ283*IF($D283=\"BT\",Balance!G$98,IF($D283=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK283*IF($D283=\"BT\",Balance!H$98,IF($D283=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL283*IF($D283=\"BT\",Balance!I$98,IF($D283=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC283:BF283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN283*IF($D283=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO283*IF($D283=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP283*IF($D283=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ283*IF($D283=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR283*IF($D283=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS283*IF($D283=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ283:BM283,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT283*IF($D283=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU283*IF($D283=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV283*IF($D283=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW283*IF($D283=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX283*IF($D283=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY283*IF($D283=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ283:BT283,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A366","v":"X2D_2 Jub. 2"},{"$f":"+PremisaCosto!C366","v":"X2D"},{"$f":"+PremisaCosto!F366","v":"Pp"},{"$f":"+PremisaCosto!B366","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T284:W284)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"AA284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"AB284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"AC284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"AD284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"AE284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI284:AL284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"AA284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"AB284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"AC284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"AD284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"AE284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$G$4:$G$13))","v":0},{"$f":"Z284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},{"$f":"AA284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},{"$f":"AB284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},{"$f":"AC284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},{"$f":"AD284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},{"$f":"AE284*IF($C284=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B284,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG284*IF($D284=\"BT\",Balance!D$98,IF($D284=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH284*IF($D284=\"BT\",Balance!E$98,IF($D284=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI284*IF($D284=\"BT\",Balance!F$98,IF($D284=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ284*IF($D284=\"BT\",Balance!G$98,IF($D284=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK284*IF($D284=\"BT\",Balance!H$98,IF($D284=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL284*IF($D284=\"BT\",Balance!I$98,IF($D284=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC284:BF284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN284*IF($D284=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO284*IF($D284=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP284*IF($D284=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ284*IF($D284=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR284*IF($D284=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS284*IF($D284=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ284:BM284,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT284*IF($D284=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU284*IF($D284=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV284*IF($D284=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW284*IF($D284=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX284*IF($D284=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY284*IF($D284=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ284:BT284,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A367","v":"X2D_2 Político"},{"$f":"+PremisaCosto!C367","v":"X2D"},{"$f":"+PremisaCosto!F367","v":"Pp"},{"$f":"+PremisaCosto!B367","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T285:W285)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"AA285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"AB285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"AC285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"AD285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"AE285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI285:AL285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"AA285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"AB285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"AC285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"AD285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"AE285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$G$4:$G$13))","v":0},{"$f":"Z285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},{"$f":"AA285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},{"$f":"AB285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},{"$f":"AC285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},{"$f":"AD285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},{"$f":"AE285*IF($C285=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B285,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG285*IF($D285=\"BT\",Balance!D$98,IF($D285=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH285*IF($D285=\"BT\",Balance!E$98,IF($D285=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI285*IF($D285=\"BT\",Balance!F$98,IF($D285=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ285*IF($D285=\"BT\",Balance!G$98,IF($D285=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK285*IF($D285=\"BT\",Balance!H$98,IF($D285=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL285*IF($D285=\"BT\",Balance!I$98,IF($D285=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC285:BF285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN285*IF($D285=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO285*IF($D285=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP285*IF($D285=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ285*IF($D285=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR285*IF($D285=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS285*IF($D285=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ285:BM285,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT285*IF($D285=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU285*IF($D285=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV285*IF($D285=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW285*IF($D285=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX285*IF($D285=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY285*IF($D285=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ285:BT285,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A368","v":"X2D_2 x1"},{"$f":"+PremisaCosto!C368","v":"X2D"},{"$f":"+PremisaCosto!F368","v":"Pp"},{"$f":"+PremisaCosto!B368","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T286:W286)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"AA286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"AB286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"AC286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"AD286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"AE286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI286:AL286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"AA286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"AB286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"AC286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"AD286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"AE286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$G$4:$G$13))","v":0},{"$f":"Z286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},{"$f":"AA286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},{"$f":"AB286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},{"$f":"AC286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},{"$f":"AD286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},{"$f":"AE286*IF($C286=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B286,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG286*IF($D286=\"BT\",Balance!D$98,IF($D286=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH286*IF($D286=\"BT\",Balance!E$98,IF($D286=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI286*IF($D286=\"BT\",Balance!F$98,IF($D286=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ286*IF($D286=\"BT\",Balance!G$98,IF($D286=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK286*IF($D286=\"BT\",Balance!H$98,IF($D286=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL286*IF($D286=\"BT\",Balance!I$98,IF($D286=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC286:BF286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN286*IF($D286=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO286*IF($D286=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP286*IF($D286=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ286*IF($D286=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR286*IF($D286=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS286*IF($D286=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ286:BM286,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT286*IF($D286=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU286*IF($D286=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV286*IF($D286=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW286*IF($D286=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX286*IF($D286=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY286*IF($D286=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ286:BT286,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A369","v":"X2D_2 x2"},{"$f":"+PremisaCosto!C369","v":"X2D"},{"$f":"+PremisaCosto!F369","v":"Pp"},{"$f":"+PremisaCosto!B369","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T287:W287)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"AA287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"AB287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"AC287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"AD287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"AE287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI287:AL287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"AA287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"AB287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"AC287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"AD287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"AE287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$G$4:$G$13))","v":0},{"$f":"Z287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},{"$f":"AA287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},{"$f":"AB287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},{"$f":"AC287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},{"$f":"AD287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},{"$f":"AE287*IF($C287=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B287,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG287*IF($D287=\"BT\",Balance!D$98,IF($D287=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH287*IF($D287=\"BT\",Balance!E$98,IF($D287=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI287*IF($D287=\"BT\",Balance!F$98,IF($D287=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ287*IF($D287=\"BT\",Balance!G$98,IF($D287=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK287*IF($D287=\"BT\",Balance!H$98,IF($D287=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL287*IF($D287=\"BT\",Balance!I$98,IF($D287=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC287:BF287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN287*IF($D287=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO287*IF($D287=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP287*IF($D287=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ287*IF($D287=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR287*IF($D287=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS287*IF($D287=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ287:BM287,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT287*IF($D287=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU287*IF($D287=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV287*IF($D287=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW287*IF($D287=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX287*IF($D287=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY287*IF($D287=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ287:BT287,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A370","v":"X2D_2 Discap."},{"$f":"+PremisaCosto!C370","v":"X2D"},{"$f":"+PremisaCosto!F370","v":"Pp"},{"$f":"+PremisaCosto!B370","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T288:W288)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"AA288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"AB288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"AC288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"AD288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"AE288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI288:AL288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"AA288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"AB288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"AC288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"AD288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"AE288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$G$4:$G$13))","v":0},{"$f":"Z288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},{"$f":"AA288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},{"$f":"AB288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},{"$f":"AC288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},{"$f":"AD288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},{"$f":"AE288*IF($C288=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B288,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG288*IF($D288=\"BT\",Balance!D$98,IF($D288=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH288*IF($D288=\"BT\",Balance!E$98,IF($D288=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI288*IF($D288=\"BT\",Balance!F$98,IF($D288=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ288*IF($D288=\"BT\",Balance!G$98,IF($D288=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK288*IF($D288=\"BT\",Balance!H$98,IF($D288=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL288*IF($D288=\"BT\",Balance!I$98,IF($D288=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC288:BF288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN288*IF($D288=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO288*IF($D288=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP288*IF($D288=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ288*IF($D288=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR288*IF($D288=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS288*IF($D288=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ288:BM288,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT288*IF($D288=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU288*IF($D288=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV288*IF($D288=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW288*IF($D288=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX288*IF($D288=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY288*IF($D288=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ288:BT288,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A371","v":"X2D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C371","v":"X2D"},{"$f":"+PremisaCosto!F371","v":"Pp"},{"$f":"+PremisaCosto!B371","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T289:W289)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"AA289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"AB289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"AC289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"AD289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"AE289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI289:AL289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"AA289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"AB289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"AC289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"AD289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"AE289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$G$4:$G$13))","v":0},{"$f":"Z289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},{"$f":"AA289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},{"$f":"AB289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},{"$f":"AC289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},{"$f":"AD289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},{"$f":"AE289*IF($C289=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B289,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG289*IF($D289=\"BT\",Balance!D$98,IF($D289=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH289*IF($D289=\"BT\",Balance!E$98,IF($D289=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI289*IF($D289=\"BT\",Balance!F$98,IF($D289=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ289*IF($D289=\"BT\",Balance!G$98,IF($D289=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK289*IF($D289=\"BT\",Balance!H$98,IF($D289=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL289*IF($D289=\"BT\",Balance!I$98,IF($D289=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC289:BF289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN289*IF($D289=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO289*IF($D289=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP289*IF($D289=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ289*IF($D289=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR289*IF($D289=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS289*IF($D289=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ289:BM289,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT289*IF($D289=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU289*IF($D289=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV289*IF($D289=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW289*IF($D289=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX289*IF($D289=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY289*IF($D289=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ289:BT289,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A372","v":"X2D_2 Cruz Roja"},{"$f":"+PremisaCosto!C372","v":"X2D"},{"$f":"+PremisaCosto!F372","v":"Pp"},{"$f":"+PremisaCosto!B372","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T290:W290)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"AA290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"AB290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"AC290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"AD290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"AE290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI290:AL290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"AA290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"AB290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"AC290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"AD290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"AE290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$G$4:$G$13))","v":0},{"$f":"Z290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},{"$f":"AA290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},{"$f":"AB290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},{"$f":"AC290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},{"$f":"AD290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},{"$f":"AE290*IF($C290=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B290,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG290*IF($D290=\"BT\",Balance!D$98,IF($D290=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH290*IF($D290=\"BT\",Balance!E$98,IF($D290=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI290*IF($D290=\"BT\",Balance!F$98,IF($D290=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ290*IF($D290=\"BT\",Balance!G$98,IF($D290=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK290*IF($D290=\"BT\",Balance!H$98,IF($D290=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL290*IF($D290=\"BT\",Balance!I$98,IF($D290=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC290:BF290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN290*IF($D290=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO290*IF($D290=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP290*IF($D290=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ290*IF($D290=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR290*IF($D290=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS290*IF($D290=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ290:BM290,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT290*IF($D290=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU290*IF($D290=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV290*IF($D290=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW290*IF($D290=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX290*IF($D290=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY290*IF($D290=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ290:BT290,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A373","v":"X2D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C373","v":0},{"$f":"+PremisaCosto!F373","v":0},{"$f":"+PremisaCosto!B373","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T291:W291)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"AA291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"AB291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"AC291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"AD291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"AE291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI291:AL291,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"AA291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"AB291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"AC291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"AD291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"AE291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$G$4:$G$13))","v":0},{"$f":"Z291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},{"$f":"AA291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},{"$f":"AB291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},{"$f":"AC291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},{"$f":"AD291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},{"$f":"AE291*IF($C291=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B291,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG291*IF($D291=\"BT\",Balance!D$98,IF($D291=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH291*IF($D291=\"BT\",Balance!E$98,IF($D291=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI291*IF($D291=\"BT\",Balance!F$98,IF($D291=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ291*IF($D291=\"BT\",Balance!G$98,IF($D291=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK291*IF($D291=\"BT\",Balance!H$98,IF($D291=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL291*IF($D291=\"BT\",Balance!I$98,IF($D291=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC291:BF291,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN291*IF($D291=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO291*IF($D291=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP291*IF($D291=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ291*IF($D291=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR291*IF($D291=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS291*IF($D291=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ291:BM291,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT291*IF($D291=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU291*IF($D291=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV291*IF($D291=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW291*IF($D291=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX291*IF($D291=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY291*IF($D291=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ291:BT291,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A374","v":"X2D_3 Regular"},{"$f":"+PremisaCosto!C374","v":"X2D"},{"$f":"+PremisaCosto!F374","v":"Pp"},{"$f":"+PremisaCosto!B374","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T292:W292)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"AA292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"AB292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"AC292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"AD292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"AE292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI292:AL292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"AA292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"AB292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"AC292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"AD292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"AE292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$G$4:$G$13))","v":0},{"$f":"Z292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},{"$f":"AA292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},{"$f":"AB292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},{"$f":"AC292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},{"$f":"AD292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},{"$f":"AE292*IF($C292=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B292,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG292*IF($D292=\"BT\",Balance!D$98,IF($D292=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH292*IF($D292=\"BT\",Balance!E$98,IF($D292=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI292*IF($D292=\"BT\",Balance!F$98,IF($D292=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ292*IF($D292=\"BT\",Balance!G$98,IF($D292=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK292*IF($D292=\"BT\",Balance!H$98,IF($D292=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL292*IF($D292=\"BT\",Balance!I$98,IF($D292=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC292:BF292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN292*IF($D292=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO292*IF($D292=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP292*IF($D292=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ292*IF($D292=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR292*IF($D292=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS292*IF($D292=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ292:BM292,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT292*IF($D292=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU292*IF($D292=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV292*IF($D292=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW292*IF($D292=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX292*IF($D292=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY292*IF($D292=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ292:BT292,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A375","v":"X2D_3 Agro"},{"$f":"+PremisaCosto!C375","v":"X2D"},{"$f":"+PremisaCosto!F375","v":"Pp"},{"$f":"+PremisaCosto!B375","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T293:W293)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"AA293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"AB293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"AC293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"AD293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"AE293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI293:AL293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"AA293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"AB293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"AC293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"AD293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"AE293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$G$4:$G$13))","v":0},{"$f":"Z293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},{"$f":"AA293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},{"$f":"AB293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},{"$f":"AC293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},{"$f":"AD293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},{"$f":"AE293*IF($C293=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B293,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG293*IF($D293=\"BT\",Balance!D$98,IF($D293=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH293*IF($D293=\"BT\",Balance!E$98,IF($D293=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI293*IF($D293=\"BT\",Balance!F$98,IF($D293=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ293*IF($D293=\"BT\",Balance!G$98,IF($D293=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK293*IF($D293=\"BT\",Balance!H$98,IF($D293=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL293*IF($D293=\"BT\",Balance!I$98,IF($D293=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC293:BF293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN293*IF($D293=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO293*IF($D293=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP293*IF($D293=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ293*IF($D293=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR293*IF($D293=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS293*IF($D293=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ293:BM293,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT293*IF($D293=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU293*IF($D293=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV293*IF($D293=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW293*IF($D293=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX293*IF($D293=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY293*IF($D293=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ293:BT293,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A376","v":"X2D_3 Jub. 1"},{"$f":"+PremisaCosto!C376","v":"X2D"},{"$f":"+PremisaCosto!F376","v":"Pp"},{"$f":"+PremisaCosto!B376","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T294:W294)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"AA294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"AB294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"AC294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"AD294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"AE294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI294:AL294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"AA294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"AB294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"AC294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"AD294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"AE294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$G$4:$G$13))","v":0},{"$f":"Z294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},{"$f":"AA294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},{"$f":"AB294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},{"$f":"AC294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},{"$f":"AD294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},{"$f":"AE294*IF($C294=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B294,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG294*IF($D294=\"BT\",Balance!D$98,IF($D294=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH294*IF($D294=\"BT\",Balance!E$98,IF($D294=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI294*IF($D294=\"BT\",Balance!F$98,IF($D294=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ294*IF($D294=\"BT\",Balance!G$98,IF($D294=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK294*IF($D294=\"BT\",Balance!H$98,IF($D294=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL294*IF($D294=\"BT\",Balance!I$98,IF($D294=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC294:BF294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN294*IF($D294=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO294*IF($D294=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP294*IF($D294=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ294*IF($D294=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR294*IF($D294=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS294*IF($D294=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ294:BM294,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT294*IF($D294=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU294*IF($D294=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV294*IF($D294=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW294*IF($D294=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX294*IF($D294=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY294*IF($D294=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ294:BT294,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A377","v":"X2D_3 Jub. 2"},{"$f":"+PremisaCosto!C377","v":"X2D"},{"$f":"+PremisaCosto!F377","v":"Pp"},{"$f":"+PremisaCosto!B377","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T295:W295)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"AA295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"AB295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"AC295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"AD295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"AE295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI295:AL295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"AA295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"AB295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"AC295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"AD295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"AE295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$G$4:$G$13))","v":0},{"$f":"Z295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},{"$f":"AA295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},{"$f":"AB295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},{"$f":"AC295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},{"$f":"AD295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},{"$f":"AE295*IF($C295=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B295,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG295*IF($D295=\"BT\",Balance!D$98,IF($D295=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH295*IF($D295=\"BT\",Balance!E$98,IF($D295=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI295*IF($D295=\"BT\",Balance!F$98,IF($D295=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ295*IF($D295=\"BT\",Balance!G$98,IF($D295=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK295*IF($D295=\"BT\",Balance!H$98,IF($D295=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL295*IF($D295=\"BT\",Balance!I$98,IF($D295=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC295:BF295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN295*IF($D295=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO295*IF($D295=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP295*IF($D295=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ295*IF($D295=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR295*IF($D295=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS295*IF($D295=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ295:BM295,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT295*IF($D295=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU295*IF($D295=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV295*IF($D295=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW295*IF($D295=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX295*IF($D295=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY295*IF($D295=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ295:BT295,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A378","v":"X2D_3 Político"},{"$f":"+PremisaCosto!C378","v":"X2D"},{"$f":"+PremisaCosto!F378","v":"Pp"},{"$f":"+PremisaCosto!B378","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T296:W296)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"AA296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"AB296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"AC296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"AD296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"AE296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI296:AL296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"AA296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"AB296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"AC296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"AD296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"AE296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$G$4:$G$13))","v":0},{"$f":"Z296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},{"$f":"AA296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},{"$f":"AB296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},{"$f":"AC296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},{"$f":"AD296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},{"$f":"AE296*IF($C296=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B296,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG296*IF($D296=\"BT\",Balance!D$98,IF($D296=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH296*IF($D296=\"BT\",Balance!E$98,IF($D296=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI296*IF($D296=\"BT\",Balance!F$98,IF($D296=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ296*IF($D296=\"BT\",Balance!G$98,IF($D296=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK296*IF($D296=\"BT\",Balance!H$98,IF($D296=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL296*IF($D296=\"BT\",Balance!I$98,IF($D296=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC296:BF296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN296*IF($D296=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO296*IF($D296=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP296*IF($D296=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ296*IF($D296=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR296*IF($D296=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS296*IF($D296=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ296:BM296,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT296*IF($D296=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU296*IF($D296=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV296*IF($D296=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW296*IF($D296=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX296*IF($D296=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY296*IF($D296=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ296:BT296,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A379","v":"X2D_3 x1"},{"$f":"+PremisaCosto!C379","v":"X2D"},{"$f":"+PremisaCosto!F379","v":"Pp"},{"$f":"+PremisaCosto!B379","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T297:W297)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"AA297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"AB297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"AC297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"AD297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"AE297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI297:AL297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"AA297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"AB297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"AC297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"AD297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"AE297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$G$4:$G$13))","v":0},{"$f":"Z297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},{"$f":"AA297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},{"$f":"AB297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},{"$f":"AC297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},{"$f":"AD297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},{"$f":"AE297*IF($C297=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B297,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG297*IF($D297=\"BT\",Balance!D$98,IF($D297=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH297*IF($D297=\"BT\",Balance!E$98,IF($D297=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI297*IF($D297=\"BT\",Balance!F$98,IF($D297=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ297*IF($D297=\"BT\",Balance!G$98,IF($D297=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK297*IF($D297=\"BT\",Balance!H$98,IF($D297=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL297*IF($D297=\"BT\",Balance!I$98,IF($D297=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC297:BF297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN297*IF($D297=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO297*IF($D297=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP297*IF($D297=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ297*IF($D297=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR297*IF($D297=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS297*IF($D297=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ297:BM297,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT297*IF($D297=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU297*IF($D297=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV297*IF($D297=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW297*IF($D297=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX297*IF($D297=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY297*IF($D297=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ297:BT297,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A380","v":"X2D_3 x2"},{"$f":"+PremisaCosto!C380","v":"X2D"},{"$f":"+PremisaCosto!F380","v":"Pp"},{"$f":"+PremisaCosto!B380","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T298:W298)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"AA298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"AB298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"AC298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"AD298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"AE298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI298:AL298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"AA298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"AB298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"AC298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"AD298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"AE298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$G$4:$G$13))","v":0},{"$f":"Z298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},{"$f":"AA298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},{"$f":"AB298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},{"$f":"AC298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},{"$f":"AD298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},{"$f":"AE298*IF($C298=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B298,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG298*IF($D298=\"BT\",Balance!D$98,IF($D298=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH298*IF($D298=\"BT\",Balance!E$98,IF($D298=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI298*IF($D298=\"BT\",Balance!F$98,IF($D298=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ298*IF($D298=\"BT\",Balance!G$98,IF($D298=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK298*IF($D298=\"BT\",Balance!H$98,IF($D298=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL298*IF($D298=\"BT\",Balance!I$98,IF($D298=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC298:BF298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN298*IF($D298=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO298*IF($D298=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP298*IF($D298=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ298*IF($D298=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR298*IF($D298=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS298*IF($D298=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ298:BM298,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT298*IF($D298=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU298*IF($D298=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV298*IF($D298=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW298*IF($D298=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX298*IF($D298=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY298*IF($D298=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ298:BT298,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A381","v":"X2D_3 Discap."},{"$f":"+PremisaCosto!C381","v":"X2D"},{"$f":"+PremisaCosto!F381","v":"Pp"},{"$f":"+PremisaCosto!B381","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T299:W299)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"AA299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"AB299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"AC299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"AD299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"AE299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI299:AL299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"AA299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"AB299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"AC299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"AD299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"AE299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$G$4:$G$13))","v":0},{"$f":"Z299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},{"$f":"AA299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},{"$f":"AB299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},{"$f":"AC299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},{"$f":"AD299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},{"$f":"AE299*IF($C299=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B299,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG299*IF($D299=\"BT\",Balance!D$98,IF($D299=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH299*IF($D299=\"BT\",Balance!E$98,IF($D299=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI299*IF($D299=\"BT\",Balance!F$98,IF($D299=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ299*IF($D299=\"BT\",Balance!G$98,IF($D299=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK299*IF($D299=\"BT\",Balance!H$98,IF($D299=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL299*IF($D299=\"BT\",Balance!I$98,IF($D299=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC299:BF299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN299*IF($D299=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO299*IF($D299=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP299*IF($D299=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ299*IF($D299=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR299*IF($D299=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS299*IF($D299=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ299:BM299,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT299*IF($D299=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU299*IF($D299=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV299*IF($D299=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW299*IF($D299=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX299*IF($D299=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY299*IF($D299=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ299:BT299,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A382","v":"X2D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C382","v":"X2D"},{"$f":"+PremisaCosto!F382","v":"Pp"},{"$f":"+PremisaCosto!B382","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T300:W300)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"AA300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"AB300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"AC300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"AD300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"AE300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI300:AL300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"AA300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"AB300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"AC300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"AD300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"AE300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$G$4:$G$13))","v":0},{"$f":"Z300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},{"$f":"AA300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},{"$f":"AB300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},{"$f":"AC300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},{"$f":"AD300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},{"$f":"AE300*IF($C300=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B300,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG300*IF($D300=\"BT\",Balance!D$98,IF($D300=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH300*IF($D300=\"BT\",Balance!E$98,IF($D300=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI300*IF($D300=\"BT\",Balance!F$98,IF($D300=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ300*IF($D300=\"BT\",Balance!G$98,IF($D300=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK300*IF($D300=\"BT\",Balance!H$98,IF($D300=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL300*IF($D300=\"BT\",Balance!I$98,IF($D300=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC300:BF300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN300*IF($D300=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO300*IF($D300=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP300*IF($D300=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ300*IF($D300=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR300*IF($D300=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS300*IF($D300=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ300:BM300,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT300*IF($D300=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU300*IF($D300=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV300*IF($D300=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW300*IF($D300=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX300*IF($D300=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY300*IF($D300=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ300:BT300,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A383","v":"X2D_3 Cruz Roja"},{"$f":"+PremisaCosto!C383","v":"X2D"},{"$f":"+PremisaCosto!F383","v":"Pp"},{"$f":"+PremisaCosto!B383","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T301:W301)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"AA301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"AB301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"AC301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"AD301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"AE301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI301:AL301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"AA301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"AB301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"AC301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"AD301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"AE301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$G$4:$G$13))","v":0},{"$f":"Z301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},{"$f":"AA301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},{"$f":"AB301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},{"$f":"AC301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},{"$f":"AD301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},{"$f":"AE301*IF($C301=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B301,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG301*IF($D301=\"BT\",Balance!D$98,IF($D301=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH301*IF($D301=\"BT\",Balance!E$98,IF($D301=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI301*IF($D301=\"BT\",Balance!F$98,IF($D301=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ301*IF($D301=\"BT\",Balance!G$98,IF($D301=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK301*IF($D301=\"BT\",Balance!H$98,IF($D301=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL301*IF($D301=\"BT\",Balance!I$98,IF($D301=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC301:BF301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN301*IF($D301=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO301*IF($D301=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP301*IF($D301=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ301*IF($D301=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR301*IF($D301=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS301*IF($D301=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ301:BM301,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT301*IF($D301=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU301*IF($D301=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV301*IF($D301=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW301*IF($D301=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX301*IF($D301=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY301*IF($D301=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ301:BT301,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A384","v":"X2D_4 (50,001-más)"},{"$f":"+PremisaCosto!C384","v":0},{"$f":"+PremisaCosto!F384","v":0},{"$f":"+PremisaCosto!B384","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T302:W302)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"AA302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"AB302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"AC302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"AD302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"AE302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI302:AL302,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"AA302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"AB302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"AC302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"AD302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"AE302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$G$4:$G$13))","v":0},{"$f":"Z302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},{"$f":"AA302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},{"$f":"AB302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},{"$f":"AC302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},{"$f":"AD302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},{"$f":"AE302*IF($C302=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B302,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG302*IF($D302=\"BT\",Balance!D$98,IF($D302=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH302*IF($D302=\"BT\",Balance!E$98,IF($D302=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI302*IF($D302=\"BT\",Balance!F$98,IF($D302=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ302*IF($D302=\"BT\",Balance!G$98,IF($D302=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK302*IF($D302=\"BT\",Balance!H$98,IF($D302=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL302*IF($D302=\"BT\",Balance!I$98,IF($D302=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC302:BF302,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN302*IF($D302=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO302*IF($D302=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP302*IF($D302=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ302*IF($D302=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR302*IF($D302=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS302*IF($D302=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ302:BM302,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT302*IF($D302=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU302*IF($D302=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV302*IF($D302=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW302*IF($D302=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX302*IF($D302=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY302*IF($D302=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ302:BT302,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A385","v":"X2D_4 Regular"},{"$f":"+PremisaCosto!C385","v":"X2D"},{"$f":"+PremisaCosto!F385","v":"Pp"},{"$f":"+PremisaCosto!B385","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T303:W303)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"AA303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"AB303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"AC303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"AD303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"AE303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI303:AL303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"AA303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"AB303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"AC303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"AD303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"AE303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$G$4:$G$13))","v":0},{"$f":"Z303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},{"$f":"AA303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},{"$f":"AB303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},{"$f":"AC303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},{"$f":"AD303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},{"$f":"AE303*IF($C303=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B303,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG303*IF($D303=\"BT\",Balance!D$98,IF($D303=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH303*IF($D303=\"BT\",Balance!E$98,IF($D303=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI303*IF($D303=\"BT\",Balance!F$98,IF($D303=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ303*IF($D303=\"BT\",Balance!G$98,IF($D303=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK303*IF($D303=\"BT\",Balance!H$98,IF($D303=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL303*IF($D303=\"BT\",Balance!I$98,IF($D303=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC303:BF303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN303*IF($D303=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO303*IF($D303=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP303*IF($D303=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ303*IF($D303=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR303*IF($D303=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS303*IF($D303=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ303:BM303,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT303*IF($D303=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU303*IF($D303=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV303*IF($D303=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW303*IF($D303=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX303*IF($D303=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY303*IF($D303=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ303:BT303,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A386","v":"X2D_4 Agro"},{"$f":"+PremisaCosto!C386","v":"X2D"},{"$f":"+PremisaCosto!F386","v":"Pp"},{"$f":"+PremisaCosto!B386","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T304:W304)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"AA304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"AB304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"AC304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"AD304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"AE304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI304:AL304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"AA304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"AB304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"AC304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"AD304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"AE304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$G$4:$G$13))","v":0},{"$f":"Z304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},{"$f":"AA304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},{"$f":"AB304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},{"$f":"AC304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},{"$f":"AD304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},{"$f":"AE304*IF($C304=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B304,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG304*IF($D304=\"BT\",Balance!D$98,IF($D304=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH304*IF($D304=\"BT\",Balance!E$98,IF($D304=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI304*IF($D304=\"BT\",Balance!F$98,IF($D304=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ304*IF($D304=\"BT\",Balance!G$98,IF($D304=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK304*IF($D304=\"BT\",Balance!H$98,IF($D304=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL304*IF($D304=\"BT\",Balance!I$98,IF($D304=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC304:BF304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN304*IF($D304=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO304*IF($D304=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP304*IF($D304=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ304*IF($D304=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR304*IF($D304=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS304*IF($D304=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ304:BM304,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT304*IF($D304=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU304*IF($D304=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV304*IF($D304=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW304*IF($D304=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX304*IF($D304=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY304*IF($D304=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ304:BT304,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A387","v":"X2D_4 Jub. 1"},{"$f":"+PremisaCosto!C387","v":"X2D"},{"$f":"+PremisaCosto!F387","v":"Pp"},{"$f":"+PremisaCosto!B387","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T305:W305)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"AA305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"AB305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"AC305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"AD305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"AE305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI305:AL305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"AA305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"AB305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"AC305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"AD305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"AE305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$G$4:$G$13))","v":0},{"$f":"Z305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},{"$f":"AA305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},{"$f":"AB305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},{"$f":"AC305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},{"$f":"AD305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},{"$f":"AE305*IF($C305=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B305,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG305*IF($D305=\"BT\",Balance!D$98,IF($D305=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH305*IF($D305=\"BT\",Balance!E$98,IF($D305=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI305*IF($D305=\"BT\",Balance!F$98,IF($D305=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ305*IF($D305=\"BT\",Balance!G$98,IF($D305=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK305*IF($D305=\"BT\",Balance!H$98,IF($D305=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL305*IF($D305=\"BT\",Balance!I$98,IF($D305=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC305:BF305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN305*IF($D305=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO305*IF($D305=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP305*IF($D305=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ305*IF($D305=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR305*IF($D305=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS305*IF($D305=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ305:BM305,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT305*IF($D305=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU305*IF($D305=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV305*IF($D305=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW305*IF($D305=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX305*IF($D305=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY305*IF($D305=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ305:BT305,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A388","v":"X2D_4 Jub. 2"},{"$f":"+PremisaCosto!C388","v":"X2D"},{"$f":"+PremisaCosto!F388","v":"Pp"},{"$f":"+PremisaCosto!B388","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T306:W306)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"AA306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"AB306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"AC306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"AD306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"AE306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI306:AL306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"AA306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"AB306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"AC306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"AD306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"AE306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$G$4:$G$13))","v":0},{"$f":"Z306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},{"$f":"AA306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},{"$f":"AB306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},{"$f":"AC306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},{"$f":"AD306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},{"$f":"AE306*IF($C306=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B306,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG306*IF($D306=\"BT\",Balance!D$98,IF($D306=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH306*IF($D306=\"BT\",Balance!E$98,IF($D306=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI306*IF($D306=\"BT\",Balance!F$98,IF($D306=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ306*IF($D306=\"BT\",Balance!G$98,IF($D306=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK306*IF($D306=\"BT\",Balance!H$98,IF($D306=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL306*IF($D306=\"BT\",Balance!I$98,IF($D306=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC306:BF306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN306*IF($D306=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO306*IF($D306=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP306*IF($D306=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ306*IF($D306=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR306*IF($D306=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS306*IF($D306=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ306:BM306,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT306*IF($D306=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU306*IF($D306=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV306*IF($D306=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW306*IF($D306=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX306*IF($D306=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY306*IF($D306=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ306:BT306,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A389","v":"X2D_4 Político"},{"$f":"+PremisaCosto!C389","v":"X2D"},{"$f":"+PremisaCosto!F389","v":"Pp"},{"$f":"+PremisaCosto!B389","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T307:W307)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"AA307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"AB307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"AC307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"AD307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"AE307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI307:AL307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"AA307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"AB307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"AC307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"AD307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"AE307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$G$4:$G$13))","v":0},{"$f":"Z307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},{"$f":"AA307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},{"$f":"AB307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},{"$f":"AC307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},{"$f":"AD307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},{"$f":"AE307*IF($C307=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B307,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG307*IF($D307=\"BT\",Balance!D$98,IF($D307=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH307*IF($D307=\"BT\",Balance!E$98,IF($D307=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI307*IF($D307=\"BT\",Balance!F$98,IF($D307=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ307*IF($D307=\"BT\",Balance!G$98,IF($D307=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK307*IF($D307=\"BT\",Balance!H$98,IF($D307=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL307*IF($D307=\"BT\",Balance!I$98,IF($D307=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC307:BF307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN307*IF($D307=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO307*IF($D307=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP307*IF($D307=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ307*IF($D307=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR307*IF($D307=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS307*IF($D307=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ307:BM307,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT307*IF($D307=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU307*IF($D307=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV307*IF($D307=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW307*IF($D307=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX307*IF($D307=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY307*IF($D307=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ307:BT307,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A390","v":"X2D_4 x1"},{"$f":"+PremisaCosto!C390","v":"X2D"},{"$f":"+PremisaCosto!F390","v":"Pp"},{"$f":"+PremisaCosto!B390","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T308:W308)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"AA308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"AB308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"AC308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"AD308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"AE308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI308:AL308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"AA308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"AB308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"AC308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"AD308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"AE308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$G$4:$G$13))","v":0},{"$f":"Z308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},{"$f":"AA308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},{"$f":"AB308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},{"$f":"AC308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},{"$f":"AD308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},{"$f":"AE308*IF($C308=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B308,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG308*IF($D308=\"BT\",Balance!D$98,IF($D308=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH308*IF($D308=\"BT\",Balance!E$98,IF($D308=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI308*IF($D308=\"BT\",Balance!F$98,IF($D308=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ308*IF($D308=\"BT\",Balance!G$98,IF($D308=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK308*IF($D308=\"BT\",Balance!H$98,IF($D308=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL308*IF($D308=\"BT\",Balance!I$98,IF($D308=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC308:BF308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN308*IF($D308=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO308*IF($D308=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP308*IF($D308=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ308*IF($D308=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR308*IF($D308=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS308*IF($D308=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ308:BM308,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT308*IF($D308=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU308*IF($D308=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV308*IF($D308=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW308*IF($D308=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX308*IF($D308=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY308*IF($D308=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ308:BT308,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A391","v":"X2D_4 x2"},{"$f":"+PremisaCosto!C391","v":"X2D"},{"$f":"+PremisaCosto!F391","v":"Pp"},{"$f":"+PremisaCosto!B391","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T309:W309)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"AA309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"AB309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"AC309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"AD309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"AE309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI309:AL309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"AA309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"AB309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"AC309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"AD309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"AE309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$G$4:$G$13))","v":0},{"$f":"Z309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},{"$f":"AA309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},{"$f":"AB309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},{"$f":"AC309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},{"$f":"AD309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},{"$f":"AE309*IF($C309=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B309,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG309*IF($D309=\"BT\",Balance!D$98,IF($D309=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH309*IF($D309=\"BT\",Balance!E$98,IF($D309=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI309*IF($D309=\"BT\",Balance!F$98,IF($D309=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ309*IF($D309=\"BT\",Balance!G$98,IF($D309=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK309*IF($D309=\"BT\",Balance!H$98,IF($D309=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL309*IF($D309=\"BT\",Balance!I$98,IF($D309=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC309:BF309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN309*IF($D309=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO309*IF($D309=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP309*IF($D309=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ309*IF($D309=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR309*IF($D309=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS309*IF($D309=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ309:BM309,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT309*IF($D309=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU309*IF($D309=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV309*IF($D309=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW309*IF($D309=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX309*IF($D309=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY309*IF($D309=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ309:BT309,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A392","v":"X2D_4 Discap."},{"$f":"+PremisaCosto!C392","v":"X2D"},{"$f":"+PremisaCosto!F392","v":"Pp"},{"$f":"+PremisaCosto!B392","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T310:W310)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"AA310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"AB310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"AC310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"AD310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"AE310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI310:AL310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"AA310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"AB310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"AC310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"AD310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"AE310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$G$4:$G$13))","v":0},{"$f":"Z310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},{"$f":"AA310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},{"$f":"AB310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},{"$f":"AC310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},{"$f":"AD310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},{"$f":"AE310*IF($C310=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B310,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG310*IF($D310=\"BT\",Balance!D$98,IF($D310=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH310*IF($D310=\"BT\",Balance!E$98,IF($D310=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI310*IF($D310=\"BT\",Balance!F$98,IF($D310=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ310*IF($D310=\"BT\",Balance!G$98,IF($D310=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK310*IF($D310=\"BT\",Balance!H$98,IF($D310=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL310*IF($D310=\"BT\",Balance!I$98,IF($D310=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC310:BF310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN310*IF($D310=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO310*IF($D310=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP310*IF($D310=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ310*IF($D310=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR310*IF($D310=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS310*IF($D310=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ310:BM310,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT310*IF($D310=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU310*IF($D310=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV310*IF($D310=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW310*IF($D310=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX310*IF($D310=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY310*IF($D310=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ310:BT310,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A393","v":"X2D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C393","v":"X2D"},{"$f":"+PremisaCosto!F393","v":"Pp"},{"$f":"+PremisaCosto!B393","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T311:W311)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"AA311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"AB311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"AC311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"AD311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"AE311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI311:AL311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"AA311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"AB311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"AC311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"AD311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"AE311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$G$4:$G$13))","v":0},{"$f":"Z311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},{"$f":"AA311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},{"$f":"AB311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},{"$f":"AC311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},{"$f":"AD311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},{"$f":"AE311*IF($C311=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B311,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG311*IF($D311=\"BT\",Balance!D$98,IF($D311=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH311*IF($D311=\"BT\",Balance!E$98,IF($D311=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI311*IF($D311=\"BT\",Balance!F$98,IF($D311=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ311*IF($D311=\"BT\",Balance!G$98,IF($D311=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK311*IF($D311=\"BT\",Balance!H$98,IF($D311=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL311*IF($D311=\"BT\",Balance!I$98,IF($D311=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC311:BF311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN311*IF($D311=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO311*IF($D311=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP311*IF($D311=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ311*IF($D311=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR311*IF($D311=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS311*IF($D311=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ311:BM311,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT311*IF($D311=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU311*IF($D311=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV311*IF($D311=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW311*IF($D311=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX311*IF($D311=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY311*IF($D311=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ311:BT311,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A394","v":"X2D_4 Cruz Roja"},{"$f":"+PremisaCosto!C394","v":"X2D"},{"$f":"+PremisaCosto!F394","v":"Pp"},{"$f":"+PremisaCosto!B394","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T312:W312)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"AA312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"AB312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"AC312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"AD312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"AE312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI312:AL312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"AA312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"AB312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"AC312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"AD312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"AE312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$G$4:$G$13))","v":0},{"$f":"Z312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},{"$f":"AA312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},{"$f":"AB312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},{"$f":"AC312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},{"$f":"AD312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},{"$f":"AE312*IF($C312=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B312,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG312*IF($D312=\"BT\",Balance!D$98,IF($D312=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH312*IF($D312=\"BT\",Balance!E$98,IF($D312=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI312*IF($D312=\"BT\",Balance!F$98,IF($D312=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ312*IF($D312=\"BT\",Balance!G$98,IF($D312=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK312*IF($D312=\"BT\",Balance!H$98,IF($D312=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL312*IF($D312=\"BT\",Balance!I$98,IF($D312=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC312:BF312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN312*IF($D312=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO312*IF($D312=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP312*IF($D312=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ312*IF($D312=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR312*IF($D312=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS312*IF($D312=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ312:BM312,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT312*IF($D312=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU312*IF($D312=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV312*IF($D312=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW312*IF($D312=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX312*IF($D312=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY312*IF($D312=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ312:BT312,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A395","v":"X2D_5 (xxx)"},{"$f":"+PremisaCosto!C395","v":0},{"$f":"+PremisaCosto!F395","v":0},{"$f":"+PremisaCosto!B395","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T313:W313)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"AA313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"AB313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"AC313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"AD313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"AE313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI313:AL313,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"AA313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"AB313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"AC313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"AD313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"AE313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$G$4:$G$13))","v":0},{"$f":"Z313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},{"$f":"AA313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},{"$f":"AB313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},{"$f":"AC313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},{"$f":"AD313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},{"$f":"AE313*IF($C313=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B313,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG313*IF($D313=\"BT\",Balance!D$98,IF($D313=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH313*IF($D313=\"BT\",Balance!E$98,IF($D313=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI313*IF($D313=\"BT\",Balance!F$98,IF($D313=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ313*IF($D313=\"BT\",Balance!G$98,IF($D313=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK313*IF($D313=\"BT\",Balance!H$98,IF($D313=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL313*IF($D313=\"BT\",Balance!I$98,IF($D313=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC313:BF313,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN313*IF($D313=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO313*IF($D313=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP313*IF($D313=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ313*IF($D313=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR313*IF($D313=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS313*IF($D313=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ313:BM313,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT313*IF($D313=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU313*IF($D313=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV313*IF($D313=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW313*IF($D313=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX313*IF($D313=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY313*IF($D313=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ313:BT313,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A396","v":"X2D_5 Regular"},{"$f":"+PremisaCosto!C396","v":"X2D"},{"$f":"+PremisaCosto!F396","v":"Pp"},{"$f":"+PremisaCosto!B396","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T314:W314)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"AA314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"AB314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"AC314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"AD314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"AE314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI314:AL314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"AA314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"AB314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"AC314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"AD314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"AE314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$G$4:$G$13))","v":0},{"$f":"Z314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},{"$f":"AA314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},{"$f":"AB314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},{"$f":"AC314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},{"$f":"AD314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},{"$f":"AE314*IF($C314=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B314,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG314*IF($D314=\"BT\",Balance!D$98,IF($D314=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH314*IF($D314=\"BT\",Balance!E$98,IF($D314=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI314*IF($D314=\"BT\",Balance!F$98,IF($D314=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ314*IF($D314=\"BT\",Balance!G$98,IF($D314=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK314*IF($D314=\"BT\",Balance!H$98,IF($D314=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL314*IF($D314=\"BT\",Balance!I$98,IF($D314=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC314:BF314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN314*IF($D314=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO314*IF($D314=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP314*IF($D314=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ314*IF($D314=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR314*IF($D314=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS314*IF($D314=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ314:BM314,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT314*IF($D314=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU314*IF($D314=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV314*IF($D314=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW314*IF($D314=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX314*IF($D314=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY314*IF($D314=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ314:BT314,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A397","v":"X2D_5 Agro"},{"$f":"+PremisaCosto!C397","v":"X2D"},{"$f":"+PremisaCosto!F397","v":"Pp"},{"$f":"+PremisaCosto!B397","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T315:W315)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"AA315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"AB315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"AC315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"AD315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"AE315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI315:AL315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"AA315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"AB315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"AC315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"AD315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"AE315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$G$4:$G$13))","v":0},{"$f":"Z315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},{"$f":"AA315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},{"$f":"AB315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},{"$f":"AC315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},{"$f":"AD315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},{"$f":"AE315*IF($C315=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B315,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG315*IF($D315=\"BT\",Balance!D$98,IF($D315=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH315*IF($D315=\"BT\",Balance!E$98,IF($D315=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI315*IF($D315=\"BT\",Balance!F$98,IF($D315=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ315*IF($D315=\"BT\",Balance!G$98,IF($D315=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK315*IF($D315=\"BT\",Balance!H$98,IF($D315=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL315*IF($D315=\"BT\",Balance!I$98,IF($D315=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC315:BF315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN315*IF($D315=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO315*IF($D315=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP315*IF($D315=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ315*IF($D315=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR315*IF($D315=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS315*IF($D315=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ315:BM315,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT315*IF($D315=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU315*IF($D315=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV315*IF($D315=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW315*IF($D315=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX315*IF($D315=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY315*IF($D315=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ315:BT315,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A398","v":"X2D_5 Jub. 1"},{"$f":"+PremisaCosto!C398","v":"X2D"},{"$f":"+PremisaCosto!F398","v":"Pp"},{"$f":"+PremisaCosto!B398","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T316:W316)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"AA316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"AB316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"AC316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"AD316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"AE316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI316:AL316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"AA316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"AB316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"AC316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"AD316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"AE316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$G$4:$G$13))","v":0},{"$f":"Z316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},{"$f":"AA316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},{"$f":"AB316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},{"$f":"AC316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},{"$f":"AD316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},{"$f":"AE316*IF($C316=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B316,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG316*IF($D316=\"BT\",Balance!D$98,IF($D316=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH316*IF($D316=\"BT\",Balance!E$98,IF($D316=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI316*IF($D316=\"BT\",Balance!F$98,IF($D316=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ316*IF($D316=\"BT\",Balance!G$98,IF($D316=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK316*IF($D316=\"BT\",Balance!H$98,IF($D316=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL316*IF($D316=\"BT\",Balance!I$98,IF($D316=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC316:BF316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN316*IF($D316=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO316*IF($D316=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP316*IF($D316=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ316*IF($D316=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR316*IF($D316=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS316*IF($D316=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ316:BM316,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT316*IF($D316=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU316*IF($D316=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV316*IF($D316=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW316*IF($D316=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX316*IF($D316=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY316*IF($D316=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ316:BT316,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A399","v":"X2D_5 Jub. 2"},{"$f":"+PremisaCosto!C399","v":"X2D"},{"$f":"+PremisaCosto!F399","v":"Pp"},{"$f":"+PremisaCosto!B399","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T317:W317)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"AA317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"AB317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"AC317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"AD317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"AE317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI317:AL317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"AA317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"AB317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"AC317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"AD317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"AE317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$G$4:$G$13))","v":0},{"$f":"Z317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},{"$f":"AA317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},{"$f":"AB317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},{"$f":"AC317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},{"$f":"AD317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},{"$f":"AE317*IF($C317=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B317,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG317*IF($D317=\"BT\",Balance!D$98,IF($D317=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH317*IF($D317=\"BT\",Balance!E$98,IF($D317=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI317*IF($D317=\"BT\",Balance!F$98,IF($D317=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ317*IF($D317=\"BT\",Balance!G$98,IF($D317=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK317*IF($D317=\"BT\",Balance!H$98,IF($D317=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL317*IF($D317=\"BT\",Balance!I$98,IF($D317=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC317:BF317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN317*IF($D317=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO317*IF($D317=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP317*IF($D317=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ317*IF($D317=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR317*IF($D317=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS317*IF($D317=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ317:BM317,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT317*IF($D317=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU317*IF($D317=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV317*IF($D317=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW317*IF($D317=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX317*IF($D317=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY317*IF($D317=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ317:BT317,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A400","v":"X2D_5 Político"},{"$f":"+PremisaCosto!C400","v":"X2D"},{"$f":"+PremisaCosto!F400","v":"Pp"},{"$f":"+PremisaCosto!B400","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T318:W318)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"AA318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"AB318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"AC318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"AD318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"AE318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI318:AL318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"AA318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"AB318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"AC318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"AD318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"AE318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$G$4:$G$13))","v":0},{"$f":"Z318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},{"$f":"AA318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},{"$f":"AB318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},{"$f":"AC318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},{"$f":"AD318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},{"$f":"AE318*IF($C318=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B318,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG318*IF($D318=\"BT\",Balance!D$98,IF($D318=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH318*IF($D318=\"BT\",Balance!E$98,IF($D318=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI318*IF($D318=\"BT\",Balance!F$98,IF($D318=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ318*IF($D318=\"BT\",Balance!G$98,IF($D318=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK318*IF($D318=\"BT\",Balance!H$98,IF($D318=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL318*IF($D318=\"BT\",Balance!I$98,IF($D318=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC318:BF318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN318*IF($D318=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO318*IF($D318=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP318*IF($D318=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ318*IF($D318=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR318*IF($D318=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS318*IF($D318=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ318:BM318,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT318*IF($D318=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU318*IF($D318=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV318*IF($D318=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW318*IF($D318=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX318*IF($D318=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY318*IF($D318=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ318:BT318,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A401","v":"X2D_5 x1"},{"$f":"+PremisaCosto!C401","v":"X2D"},{"$f":"+PremisaCosto!F401","v":"Pp"},{"$f":"+PremisaCosto!B401","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T319:W319)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"AA319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"AB319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"AC319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"AD319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"AE319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI319:AL319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"AA319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"AB319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"AC319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"AD319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"AE319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$G$4:$G$13))","v":0},{"$f":"Z319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},{"$f":"AA319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},{"$f":"AB319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},{"$f":"AC319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},{"$f":"AD319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},{"$f":"AE319*IF($C319=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B319,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG319*IF($D319=\"BT\",Balance!D$98,IF($D319=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH319*IF($D319=\"BT\",Balance!E$98,IF($D319=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI319*IF($D319=\"BT\",Balance!F$98,IF($D319=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ319*IF($D319=\"BT\",Balance!G$98,IF($D319=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK319*IF($D319=\"BT\",Balance!H$98,IF($D319=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL319*IF($D319=\"BT\",Balance!I$98,IF($D319=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC319:BF319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN319*IF($D319=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO319*IF($D319=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP319*IF($D319=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ319*IF($D319=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR319*IF($D319=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS319*IF($D319=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ319:BM319,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT319*IF($D319=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU319*IF($D319=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV319*IF($D319=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW319*IF($D319=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX319*IF($D319=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY319*IF($D319=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ319:BT319,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A402","v":"X2D_5 x2"},{"$f":"+PremisaCosto!C402","v":"X2D"},{"$f":"+PremisaCosto!F402","v":"Pp"},{"$f":"+PremisaCosto!B402","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T320:W320)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"AA320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"AB320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"AC320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"AD320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"AE320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI320:AL320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"AA320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"AB320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"AC320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"AD320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"AE320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$G$4:$G$13))","v":0},{"$f":"Z320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},{"$f":"AA320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},{"$f":"AB320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},{"$f":"AC320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},{"$f":"AD320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},{"$f":"AE320*IF($C320=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B320,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG320*IF($D320=\"BT\",Balance!D$98,IF($D320=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH320*IF($D320=\"BT\",Balance!E$98,IF($D320=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI320*IF($D320=\"BT\",Balance!F$98,IF($D320=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ320*IF($D320=\"BT\",Balance!G$98,IF($D320=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK320*IF($D320=\"BT\",Balance!H$98,IF($D320=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL320*IF($D320=\"BT\",Balance!I$98,IF($D320=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC320:BF320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN320*IF($D320=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO320*IF($D320=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP320*IF($D320=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ320*IF($D320=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR320*IF($D320=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS320*IF($D320=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ320:BM320,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT320*IF($D320=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU320*IF($D320=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV320*IF($D320=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW320*IF($D320=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX320*IF($D320=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY320*IF($D320=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ320:BT320,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A403","v":"X2D_5 Discap."},{"$f":"+PremisaCosto!C403","v":"X2D"},{"$f":"+PremisaCosto!F403","v":"Pp"},{"$f":"+PremisaCosto!B403","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T321:W321)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"AA321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"AB321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"AC321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"AD321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"AE321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI321:AL321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"AA321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"AB321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"AC321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"AD321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"AE321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$G$4:$G$13))","v":0},{"$f":"Z321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},{"$f":"AA321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},{"$f":"AB321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},{"$f":"AC321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},{"$f":"AD321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},{"$f":"AE321*IF($C321=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B321,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG321*IF($D321=\"BT\",Balance!D$98,IF($D321=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH321*IF($D321=\"BT\",Balance!E$98,IF($D321=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI321*IF($D321=\"BT\",Balance!F$98,IF($D321=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ321*IF($D321=\"BT\",Balance!G$98,IF($D321=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK321*IF($D321=\"BT\",Balance!H$98,IF($D321=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL321*IF($D321=\"BT\",Balance!I$98,IF($D321=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC321:BF321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN321*IF($D321=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO321*IF($D321=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP321*IF($D321=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ321*IF($D321=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR321*IF($D321=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS321*IF($D321=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ321:BM321,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT321*IF($D321=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU321*IF($D321=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV321*IF($D321=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW321*IF($D321=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX321*IF($D321=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY321*IF($D321=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ321:BT321,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A404","v":"X2D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C404","v":"X2D"},{"$f":"+PremisaCosto!F404","v":"Pp"},{"$f":"+PremisaCosto!B404","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T322:W322)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"AA322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"AB322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"AC322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"AD322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"AE322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI322:AL322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"AA322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"AB322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"AC322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"AD322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"AE322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$G$4:$G$13))","v":0},{"$f":"Z322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},{"$f":"AA322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},{"$f":"AB322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},{"$f":"AC322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},{"$f":"AD322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},{"$f":"AE322*IF($C322=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B322,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG322*IF($D322=\"BT\",Balance!D$98,IF($D322=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH322*IF($D322=\"BT\",Balance!E$98,IF($D322=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI322*IF($D322=\"BT\",Balance!F$98,IF($D322=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ322*IF($D322=\"BT\",Balance!G$98,IF($D322=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK322*IF($D322=\"BT\",Balance!H$98,IF($D322=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL322*IF($D322=\"BT\",Balance!I$98,IF($D322=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC322:BF322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN322*IF($D322=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO322*IF($D322=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP322*IF($D322=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ322*IF($D322=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR322*IF($D322=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS322*IF($D322=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ322:BM322,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT322*IF($D322=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU322*IF($D322=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV322*IF($D322=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW322*IF($D322=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX322*IF($D322=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY322*IF($D322=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ322:BT322,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A405","v":"X2D_5 Cruz Roja"},{"$f":"+PremisaCosto!C405","v":"X2D"},{"$f":"+PremisaCosto!F405","v":"Pp"},{"$f":"+PremisaCosto!B405","v":"X2"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T323:W323)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"AA323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"AB323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"AC323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"AD323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"AE323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI323:AL323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"AA323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"AB323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"AC323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"AD323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"AE323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$G$4:$G$13))","v":0},{"$f":"Z323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},{"$f":"AA323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},{"$f":"AB323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},{"$f":"AC323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},{"$f":"AD323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},{"$f":"AE323*IF($C323=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B323,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG323*IF($D323=\"BT\",Balance!D$98,IF($D323=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH323*IF($D323=\"BT\",Balance!E$98,IF($D323=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI323*IF($D323=\"BT\",Balance!F$98,IF($D323=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ323*IF($D323=\"BT\",Balance!G$98,IF($D323=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK323*IF($D323=\"BT\",Balance!H$98,IF($D323=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL323*IF($D323=\"BT\",Balance!I$98,IF($D323=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC323:BF323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN323*IF($D323=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO323*IF($D323=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP323*IF($D323=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ323*IF($D323=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR323*IF($D323=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS323*IF($D323=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ323:BM323,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT323*IF($D323=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU323*IF($D323=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV323*IF($D323=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW323*IF($D323=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX323*IF($D323=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY323*IF($D323=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ323:BT323,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A406","v":"X3D"},{"$f":"+PremisaCosto!C406","v":0},{"$f":"+PremisaCosto!F406","v":0},{"$f":"+PremisaCosto!B406","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T324:W324)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"AA324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"AB324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"AC324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"AD324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"AE324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI324:AL324,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"AA324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"AB324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"AC324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"AD324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"AE324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$G$4:$G$13))","v":0},{"$f":"Z324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},{"$f":"AA324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},{"$f":"AB324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},{"$f":"AC324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},{"$f":"AD324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},{"$f":"AE324*IF($C324=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B324,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG324*IF($D324=\"BT\",Balance!D$98,IF($D324=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH324*IF($D324=\"BT\",Balance!E$98,IF($D324=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI324*IF($D324=\"BT\",Balance!F$98,IF($D324=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ324*IF($D324=\"BT\",Balance!G$98,IF($D324=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK324*IF($D324=\"BT\",Balance!H$98,IF($D324=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL324*IF($D324=\"BT\",Balance!I$98,IF($D324=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC324:BF324,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN324*IF($D324=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO324*IF($D324=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP324*IF($D324=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ324*IF($D324=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR324*IF($D324=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS324*IF($D324=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ324:BM324,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT324*IF($D324=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU324*IF($D324=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV324*IF($D324=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW324*IF($D324=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX324*IF($D324=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY324*IF($D324=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ324:BT324,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A407","v":"X3D_1 (0-10,000)"},{"$f":"+PremisaCosto!C407","v":0},{"$f":"+PremisaCosto!F407","v":0},{"$f":"+PremisaCosto!B407","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T325:W325)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"AA325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"AB325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"AC325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"AD325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"AE325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI325:AL325,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"AA325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"AB325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"AC325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"AD325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"AE325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$G$4:$G$13))","v":0},{"$f":"Z325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},{"$f":"AA325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},{"$f":"AB325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},{"$f":"AC325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},{"$f":"AD325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},{"$f":"AE325*IF($C325=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B325,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG325*IF($D325=\"BT\",Balance!D$98,IF($D325=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH325*IF($D325=\"BT\",Balance!E$98,IF($D325=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI325*IF($D325=\"BT\",Balance!F$98,IF($D325=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ325*IF($D325=\"BT\",Balance!G$98,IF($D325=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK325*IF($D325=\"BT\",Balance!H$98,IF($D325=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL325*IF($D325=\"BT\",Balance!I$98,IF($D325=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC325:BF325,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN325*IF($D325=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO325*IF($D325=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP325*IF($D325=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ325*IF($D325=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR325*IF($D325=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS325*IF($D325=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ325:BM325,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT325*IF($D325=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU325*IF($D325=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV325*IF($D325=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW325*IF($D325=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX325*IF($D325=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY325*IF($D325=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ325:BT325,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A408","v":"X3D_1 Regular"},{"$f":"+PremisaCosto!C408","v":"X3D"},{"$f":"+PremisaCosto!F408","v":"Pp"},{"$f":"+PremisaCosto!B408","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T326:W326)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"AA326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"AB326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"AC326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"AD326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"AE326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI326:AL326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"AA326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"AB326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"AC326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"AD326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"AE326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$G$4:$G$13))","v":0},{"$f":"Z326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},{"$f":"AA326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},{"$f":"AB326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},{"$f":"AC326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},{"$f":"AD326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},{"$f":"AE326*IF($C326=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B326,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG326*IF($D326=\"BT\",Balance!D$98,IF($D326=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH326*IF($D326=\"BT\",Balance!E$98,IF($D326=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI326*IF($D326=\"BT\",Balance!F$98,IF($D326=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ326*IF($D326=\"BT\",Balance!G$98,IF($D326=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK326*IF($D326=\"BT\",Balance!H$98,IF($D326=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL326*IF($D326=\"BT\",Balance!I$98,IF($D326=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC326:BF326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN326*IF($D326=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO326*IF($D326=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP326*IF($D326=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ326*IF($D326=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR326*IF($D326=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS326*IF($D326=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ326:BM326,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT326*IF($D326=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU326*IF($D326=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV326*IF($D326=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW326*IF($D326=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX326*IF($D326=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY326*IF($D326=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ326:BT326,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A409","v":"X3D_1 Agro"},{"$f":"+PremisaCosto!C409","v":"X3D"},{"$f":"+PremisaCosto!F409","v":"Pp"},{"$f":"+PremisaCosto!B409","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T327:W327)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"AA327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"AB327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"AC327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"AD327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"AE327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI327:AL327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"AA327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"AB327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"AC327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"AD327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"AE327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$G$4:$G$13))","v":0},{"$f":"Z327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},{"$f":"AA327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},{"$f":"AB327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},{"$f":"AC327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},{"$f":"AD327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},{"$f":"AE327*IF($C327=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B327,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG327*IF($D327=\"BT\",Balance!D$98,IF($D327=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH327*IF($D327=\"BT\",Balance!E$98,IF($D327=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI327*IF($D327=\"BT\",Balance!F$98,IF($D327=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ327*IF($D327=\"BT\",Balance!G$98,IF($D327=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK327*IF($D327=\"BT\",Balance!H$98,IF($D327=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL327*IF($D327=\"BT\",Balance!I$98,IF($D327=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC327:BF327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN327*IF($D327=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO327*IF($D327=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP327*IF($D327=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ327*IF($D327=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR327*IF($D327=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS327*IF($D327=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ327:BM327,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT327*IF($D327=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU327*IF($D327=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV327*IF($D327=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW327*IF($D327=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX327*IF($D327=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY327*IF($D327=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ327:BT327,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A410","v":"X3D_1 Jub. 1"},{"$f":"+PremisaCosto!C410","v":"X3D"},{"$f":"+PremisaCosto!F410","v":"Pp"},{"$f":"+PremisaCosto!B410","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T328:W328)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"AA328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"AB328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"AC328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"AD328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"AE328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI328:AL328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"AA328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"AB328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"AC328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"AD328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"AE328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$G$4:$G$13))","v":0},{"$f":"Z328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},{"$f":"AA328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},{"$f":"AB328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},{"$f":"AC328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},{"$f":"AD328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},{"$f":"AE328*IF($C328=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B328,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG328*IF($D328=\"BT\",Balance!D$98,IF($D328=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH328*IF($D328=\"BT\",Balance!E$98,IF($D328=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI328*IF($D328=\"BT\",Balance!F$98,IF($D328=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ328*IF($D328=\"BT\",Balance!G$98,IF($D328=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK328*IF($D328=\"BT\",Balance!H$98,IF($D328=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL328*IF($D328=\"BT\",Balance!I$98,IF($D328=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC328:BF328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN328*IF($D328=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO328*IF($D328=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP328*IF($D328=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ328*IF($D328=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR328*IF($D328=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS328*IF($D328=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ328:BM328,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT328*IF($D328=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU328*IF($D328=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV328*IF($D328=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW328*IF($D328=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX328*IF($D328=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY328*IF($D328=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ328:BT328,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A411","v":"X3D_1 Jub. 2"},{"$f":"+PremisaCosto!C411","v":"X3D"},{"$f":"+PremisaCosto!F411","v":"Pp"},{"$f":"+PremisaCosto!B411","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T329:W329)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"AA329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"AB329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"AC329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"AD329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"AE329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI329:AL329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"AA329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"AB329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"AC329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"AD329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"AE329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$G$4:$G$13))","v":0},{"$f":"Z329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},{"$f":"AA329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},{"$f":"AB329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},{"$f":"AC329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},{"$f":"AD329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},{"$f":"AE329*IF($C329=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B329,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG329*IF($D329=\"BT\",Balance!D$98,IF($D329=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH329*IF($D329=\"BT\",Balance!E$98,IF($D329=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI329*IF($D329=\"BT\",Balance!F$98,IF($D329=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ329*IF($D329=\"BT\",Balance!G$98,IF($D329=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK329*IF($D329=\"BT\",Balance!H$98,IF($D329=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL329*IF($D329=\"BT\",Balance!I$98,IF($D329=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC329:BF329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN329*IF($D329=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO329*IF($D329=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP329*IF($D329=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ329*IF($D329=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR329*IF($D329=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS329*IF($D329=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ329:BM329,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT329*IF($D329=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU329*IF($D329=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV329*IF($D329=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW329*IF($D329=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX329*IF($D329=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY329*IF($D329=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ329:BT329,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A412","v":"X3D_1 Político"},{"$f":"+PremisaCosto!C412","v":"X3D"},{"$f":"+PremisaCosto!F412","v":"Pp"},{"$f":"+PremisaCosto!B412","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T330:W330)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"AA330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"AB330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"AC330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"AD330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"AE330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI330:AL330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"AA330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"AB330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"AC330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"AD330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"AE330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$G$4:$G$13))","v":0},{"$f":"Z330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},{"$f":"AA330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},{"$f":"AB330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},{"$f":"AC330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},{"$f":"AD330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},{"$f":"AE330*IF($C330=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B330,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG330*IF($D330=\"BT\",Balance!D$98,IF($D330=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH330*IF($D330=\"BT\",Balance!E$98,IF($D330=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI330*IF($D330=\"BT\",Balance!F$98,IF($D330=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ330*IF($D330=\"BT\",Balance!G$98,IF($D330=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK330*IF($D330=\"BT\",Balance!H$98,IF($D330=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL330*IF($D330=\"BT\",Balance!I$98,IF($D330=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC330:BF330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN330*IF($D330=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO330*IF($D330=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP330*IF($D330=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ330*IF($D330=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR330*IF($D330=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS330*IF($D330=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ330:BM330,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT330*IF($D330=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU330*IF($D330=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV330*IF($D330=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW330*IF($D330=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX330*IF($D330=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY330*IF($D330=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ330:BT330,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A413","v":"X3D_1 x1"},{"$f":"+PremisaCosto!C413","v":"X3D"},{"$f":"+PremisaCosto!F413","v":"Pp"},{"$f":"+PremisaCosto!B413","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T331:W331)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"AA331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"AB331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"AC331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"AD331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"AE331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI331:AL331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"AA331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"AB331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"AC331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"AD331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"AE331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$G$4:$G$13))","v":0},{"$f":"Z331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},{"$f":"AA331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},{"$f":"AB331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},{"$f":"AC331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},{"$f":"AD331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},{"$f":"AE331*IF($C331=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B331,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG331*IF($D331=\"BT\",Balance!D$98,IF($D331=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH331*IF($D331=\"BT\",Balance!E$98,IF($D331=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI331*IF($D331=\"BT\",Balance!F$98,IF($D331=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ331*IF($D331=\"BT\",Balance!G$98,IF($D331=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK331*IF($D331=\"BT\",Balance!H$98,IF($D331=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL331*IF($D331=\"BT\",Balance!I$98,IF($D331=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC331:BF331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN331*IF($D331=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO331*IF($D331=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP331*IF($D331=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ331*IF($D331=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR331*IF($D331=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS331*IF($D331=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ331:BM331,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT331*IF($D331=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU331*IF($D331=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV331*IF($D331=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW331*IF($D331=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX331*IF($D331=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY331*IF($D331=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ331:BT331,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A414","v":"X3D_1 x2"},{"$f":"+PremisaCosto!C414","v":"X3D"},{"$f":"+PremisaCosto!F414","v":"Pp"},{"$f":"+PremisaCosto!B414","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T332:W332)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"AA332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"AB332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"AC332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"AD332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"AE332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI332:AL332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"AA332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"AB332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"AC332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"AD332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"AE332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$G$4:$G$13))","v":0},{"$f":"Z332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},{"$f":"AA332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},{"$f":"AB332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},{"$f":"AC332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},{"$f":"AD332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},{"$f":"AE332*IF($C332=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B332,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG332*IF($D332=\"BT\",Balance!D$98,IF($D332=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH332*IF($D332=\"BT\",Balance!E$98,IF($D332=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI332*IF($D332=\"BT\",Balance!F$98,IF($D332=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ332*IF($D332=\"BT\",Balance!G$98,IF($D332=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK332*IF($D332=\"BT\",Balance!H$98,IF($D332=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL332*IF($D332=\"BT\",Balance!I$98,IF($D332=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC332:BF332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN332*IF($D332=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO332*IF($D332=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP332*IF($D332=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ332*IF($D332=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR332*IF($D332=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS332*IF($D332=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ332:BM332,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT332*IF($D332=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU332*IF($D332=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV332*IF($D332=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW332*IF($D332=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX332*IF($D332=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY332*IF($D332=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ332:BT332,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A415","v":"X3D_1 Discap."},{"$f":"+PremisaCosto!C415","v":"X3D"},{"$f":"+PremisaCosto!F415","v":"Pp"},{"$f":"+PremisaCosto!B415","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T333:W333)","v":0},null,{"$f":"+F333","v":0},0,0,0,0,0,null,{"$f":"Z333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"AA333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"AB333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"AC333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"AD333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"AE333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI333:AL333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"AA333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"AB333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"AC333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"AD333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"AE333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$G$4:$G$13))","v":0},{"$f":"Z333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},{"$f":"AA333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},{"$f":"AB333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},{"$f":"AC333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},{"$f":"AD333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},{"$f":"AE333*IF($C333=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B333,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG333*IF($D333=\"BT\",Balance!D$98,IF($D333=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH333*IF($D333=\"BT\",Balance!E$98,IF($D333=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI333*IF($D333=\"BT\",Balance!F$98,IF($D333=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ333*IF($D333=\"BT\",Balance!G$98,IF($D333=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK333*IF($D333=\"BT\",Balance!H$98,IF($D333=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL333*IF($D333=\"BT\",Balance!I$98,IF($D333=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC333:BF333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN333*IF($D333=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO333*IF($D333=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP333*IF($D333=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ333*IF($D333=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR333*IF($D333=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS333*IF($D333=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ333:BM333,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT333*IF($D333=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU333*IF($D333=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV333*IF($D333=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW333*IF($D333=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX333*IF($D333=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY333*IF($D333=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ333:BT333,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A416","v":"X3D_1 Discapacitados 601-más"},{"$f":"+PremisaCosto!C416","v":"X3D"},{"$f":"+PremisaCosto!F416","v":"Pp"},{"$f":"+PremisaCosto!B416","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T334:W334)","v":0},null,0,{"$f":"+G334","v":0},{"$f":"+H334","v":0},{"$f":"+I334","v":0},{"$f":"+J334","v":0},{"$f":"+K334","v":0},null,{"$f":"Z334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"AA334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"AB334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"AC334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"AD334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"AE334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI334:AL334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"AA334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"AB334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"AC334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"AD334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"AE334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$G$4:$G$13))","v":0},{"$f":"Z334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},{"$f":"AA334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},{"$f":"AB334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},{"$f":"AC334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},{"$f":"AD334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},{"$f":"AE334*IF($C334=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B334,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG334*IF($D334=\"BT\",Balance!D$98,IF($D334=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH334*IF($D334=\"BT\",Balance!E$98,IF($D334=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI334*IF($D334=\"BT\",Balance!F$98,IF($D334=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ334*IF($D334=\"BT\",Balance!G$98,IF($D334=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK334*IF($D334=\"BT\",Balance!H$98,IF($D334=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL334*IF($D334=\"BT\",Balance!I$98,IF($D334=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC334:BF334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN334*IF($D334=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO334*IF($D334=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP334*IF($D334=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ334*IF($D334=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR334*IF($D334=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS334*IF($D334=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ334:BM334,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT334*IF($D334=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU334*IF($D334=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV334*IF($D334=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW334*IF($D334=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX334*IF($D334=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY334*IF($D334=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ334:BT334,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A417","v":"X3D_1 Cruz Roja"},{"$f":"+PremisaCosto!C417","v":"X3D"},{"$f":"+PremisaCosto!F417","v":"Pp"},{"$f":"+PremisaCosto!B417","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T335:W335)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"AA335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"AB335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"AC335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"AD335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"AE335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI335:AL335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"AA335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"AB335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"AC335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"AD335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"AE335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$G$4:$G$13))","v":0},{"$f":"Z335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},{"$f":"AA335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},{"$f":"AB335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},{"$f":"AC335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},{"$f":"AD335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},{"$f":"AE335*IF($C335=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B335,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG335*IF($D335=\"BT\",Balance!D$98,IF($D335=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH335*IF($D335=\"BT\",Balance!E$98,IF($D335=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI335*IF($D335=\"BT\",Balance!F$98,IF($D335=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ335*IF($D335=\"BT\",Balance!G$98,IF($D335=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK335*IF($D335=\"BT\",Balance!H$98,IF($D335=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL335*IF($D335=\"BT\",Balance!I$98,IF($D335=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC335:BF335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN335*IF($D335=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO335*IF($D335=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP335*IF($D335=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ335*IF($D335=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR335*IF($D335=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS335*IF($D335=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ335:BM335,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT335*IF($D335=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU335*IF($D335=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV335*IF($D335=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW335*IF($D335=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX335*IF($D335=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY335*IF($D335=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ335:BT335,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A418","v":"X3D_2 (10,001-30,000)"},{"$f":"+PremisaCosto!C418","v":0},{"$f":"+PremisaCosto!F418","v":0},{"$f":"+PremisaCosto!B418","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T336:W336)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"AA336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"AB336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"AC336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"AD336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"AE336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI336:AL336,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"AA336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"AB336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"AC336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"AD336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"AE336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$G$4:$G$13))","v":0},{"$f":"Z336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},{"$f":"AA336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},{"$f":"AB336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},{"$f":"AC336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},{"$f":"AD336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},{"$f":"AE336*IF($C336=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B336,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG336*IF($D336=\"BT\",Balance!D$98,IF($D336=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH336*IF($D336=\"BT\",Balance!E$98,IF($D336=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI336*IF($D336=\"BT\",Balance!F$98,IF($D336=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ336*IF($D336=\"BT\",Balance!G$98,IF($D336=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK336*IF($D336=\"BT\",Balance!H$98,IF($D336=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL336*IF($D336=\"BT\",Balance!I$98,IF($D336=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC336:BF336,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN336*IF($D336=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO336*IF($D336=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP336*IF($D336=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ336*IF($D336=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR336*IF($D336=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS336*IF($D336=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ336:BM336,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT336*IF($D336=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU336*IF($D336=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV336*IF($D336=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW336*IF($D336=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX336*IF($D336=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY336*IF($D336=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ336:BT336,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A419","v":"X3D_2 Regular"},{"$f":"+PremisaCosto!C419","v":"X3D"},{"$f":"+PremisaCosto!F419","v":"Pp"},{"$f":"+PremisaCosto!B419","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T337:W337)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"AA337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"AB337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"AC337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"AD337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"AE337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI337:AL337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"AA337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"AB337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"AC337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"AD337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"AE337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$G$4:$G$13))","v":0},{"$f":"Z337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},{"$f":"AA337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},{"$f":"AB337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},{"$f":"AC337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},{"$f":"AD337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},{"$f":"AE337*IF($C337=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B337,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG337*IF($D337=\"BT\",Balance!D$98,IF($D337=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH337*IF($D337=\"BT\",Balance!E$98,IF($D337=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI337*IF($D337=\"BT\",Balance!F$98,IF($D337=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ337*IF($D337=\"BT\",Balance!G$98,IF($D337=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK337*IF($D337=\"BT\",Balance!H$98,IF($D337=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL337*IF($D337=\"BT\",Balance!I$98,IF($D337=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC337:BF337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN337*IF($D337=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO337*IF($D337=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP337*IF($D337=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ337*IF($D337=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR337*IF($D337=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS337*IF($D337=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ337:BM337,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT337*IF($D337=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU337*IF($D337=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV337*IF($D337=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW337*IF($D337=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX337*IF($D337=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY337*IF($D337=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ337:BT337,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A420","v":"X3D_2 Agro"},{"$f":"+PremisaCosto!C420","v":"X3D"},{"$f":"+PremisaCosto!F420","v":"Pp"},{"$f":"+PremisaCosto!B420","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T338:W338)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"AA338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"AB338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"AC338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"AD338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"AE338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI338:AL338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"AA338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"AB338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"AC338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"AD338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"AE338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$G$4:$G$13))","v":0},{"$f":"Z338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},{"$f":"AA338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},{"$f":"AB338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},{"$f":"AC338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},{"$f":"AD338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},{"$f":"AE338*IF($C338=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B338,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG338*IF($D338=\"BT\",Balance!D$98,IF($D338=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH338*IF($D338=\"BT\",Balance!E$98,IF($D338=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI338*IF($D338=\"BT\",Balance!F$98,IF($D338=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ338*IF($D338=\"BT\",Balance!G$98,IF($D338=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK338*IF($D338=\"BT\",Balance!H$98,IF($D338=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL338*IF($D338=\"BT\",Balance!I$98,IF($D338=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC338:BF338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN338*IF($D338=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO338*IF($D338=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP338*IF($D338=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ338*IF($D338=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR338*IF($D338=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS338*IF($D338=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ338:BM338,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT338*IF($D338=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU338*IF($D338=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV338*IF($D338=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW338*IF($D338=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX338*IF($D338=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY338*IF($D338=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ338:BT338,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A421","v":"X3D_2 Jub. 1"},{"$f":"+PremisaCosto!C421","v":"X3D"},{"$f":"+PremisaCosto!F421","v":"Pp"},{"$f":"+PremisaCosto!B421","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T339:W339)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"AA339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"AB339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"AC339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"AD339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"AE339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI339:AL339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"AA339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"AB339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"AC339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"AD339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"AE339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$G$4:$G$13))","v":0},{"$f":"Z339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},{"$f":"AA339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},{"$f":"AB339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},{"$f":"AC339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},{"$f":"AD339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},{"$f":"AE339*IF($C339=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B339,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG339*IF($D339=\"BT\",Balance!D$98,IF($D339=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH339*IF($D339=\"BT\",Balance!E$98,IF($D339=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI339*IF($D339=\"BT\",Balance!F$98,IF($D339=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ339*IF($D339=\"BT\",Balance!G$98,IF($D339=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK339*IF($D339=\"BT\",Balance!H$98,IF($D339=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL339*IF($D339=\"BT\",Balance!I$98,IF($D339=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC339:BF339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN339*IF($D339=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO339*IF($D339=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP339*IF($D339=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ339*IF($D339=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR339*IF($D339=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS339*IF($D339=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ339:BM339,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT339*IF($D339=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU339*IF($D339=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV339*IF($D339=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW339*IF($D339=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX339*IF($D339=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY339*IF($D339=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ339:BT339,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A422","v":"X3D_2 Jub. 2"},{"$f":"+PremisaCosto!C422","v":"X3D"},{"$f":"+PremisaCosto!F422","v":"Pp"},{"$f":"+PremisaCosto!B422","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T340:W340)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"AA340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"AB340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"AC340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"AD340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"AE340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI340:AL340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"AA340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"AB340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"AC340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"AD340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"AE340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$G$4:$G$13))","v":0},{"$f":"Z340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},{"$f":"AA340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},{"$f":"AB340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},{"$f":"AC340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},{"$f":"AD340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},{"$f":"AE340*IF($C340=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B340,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG340*IF($D340=\"BT\",Balance!D$98,IF($D340=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH340*IF($D340=\"BT\",Balance!E$98,IF($D340=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI340*IF($D340=\"BT\",Balance!F$98,IF($D340=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ340*IF($D340=\"BT\",Balance!G$98,IF($D340=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK340*IF($D340=\"BT\",Balance!H$98,IF($D340=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL340*IF($D340=\"BT\",Balance!I$98,IF($D340=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC340:BF340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN340*IF($D340=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO340*IF($D340=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP340*IF($D340=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ340*IF($D340=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR340*IF($D340=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS340*IF($D340=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ340:BM340,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT340*IF($D340=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU340*IF($D340=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV340*IF($D340=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW340*IF($D340=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX340*IF($D340=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY340*IF($D340=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ340:BT340,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A423","v":"X3D_2 Político"},{"$f":"+PremisaCosto!C423","v":"X3D"},{"$f":"+PremisaCosto!F423","v":"Pp"},{"$f":"+PremisaCosto!B423","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T341:W341)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"AA341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"AB341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"AC341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"AD341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"AE341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI341:AL341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"AA341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"AB341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"AC341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"AD341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"AE341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$G$4:$G$13))","v":0},{"$f":"Z341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},{"$f":"AA341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},{"$f":"AB341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},{"$f":"AC341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},{"$f":"AD341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},{"$f":"AE341*IF($C341=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B341,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG341*IF($D341=\"BT\",Balance!D$98,IF($D341=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH341*IF($D341=\"BT\",Balance!E$98,IF($D341=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI341*IF($D341=\"BT\",Balance!F$98,IF($D341=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ341*IF($D341=\"BT\",Balance!G$98,IF($D341=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK341*IF($D341=\"BT\",Balance!H$98,IF($D341=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL341*IF($D341=\"BT\",Balance!I$98,IF($D341=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC341:BF341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN341*IF($D341=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO341*IF($D341=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP341*IF($D341=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ341*IF($D341=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR341*IF($D341=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS341*IF($D341=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ341:BM341,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT341*IF($D341=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU341*IF($D341=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV341*IF($D341=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW341*IF($D341=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX341*IF($D341=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY341*IF($D341=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ341:BT341,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A424","v":"X3D_2 x1"},{"$f":"+PremisaCosto!C424","v":"X3D"},{"$f":"+PremisaCosto!F424","v":"Pp"},{"$f":"+PremisaCosto!B424","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T342:W342)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"AA342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"AB342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"AC342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"AD342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"AE342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI342:AL342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"AA342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"AB342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"AC342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"AD342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"AE342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$G$4:$G$13))","v":0},{"$f":"Z342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},{"$f":"AA342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},{"$f":"AB342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},{"$f":"AC342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},{"$f":"AD342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},{"$f":"AE342*IF($C342=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B342,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG342*IF($D342=\"BT\",Balance!D$98,IF($D342=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH342*IF($D342=\"BT\",Balance!E$98,IF($D342=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI342*IF($D342=\"BT\",Balance!F$98,IF($D342=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ342*IF($D342=\"BT\",Balance!G$98,IF($D342=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK342*IF($D342=\"BT\",Balance!H$98,IF($D342=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL342*IF($D342=\"BT\",Balance!I$98,IF($D342=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC342:BF342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN342*IF($D342=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO342*IF($D342=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP342*IF($D342=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ342*IF($D342=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR342*IF($D342=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS342*IF($D342=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ342:BM342,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT342*IF($D342=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU342*IF($D342=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV342*IF($D342=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW342*IF($D342=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX342*IF($D342=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY342*IF($D342=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ342:BT342,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A425","v":"X3D_2 x2"},{"$f":"+PremisaCosto!C425","v":"X3D"},{"$f":"+PremisaCosto!F425","v":"Pp"},{"$f":"+PremisaCosto!B425","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T343:W343)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"AA343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"AB343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"AC343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"AD343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"AE343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI343:AL343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"AA343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"AB343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"AC343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"AD343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"AE343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$G$4:$G$13))","v":0},{"$f":"Z343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},{"$f":"AA343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},{"$f":"AB343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},{"$f":"AC343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},{"$f":"AD343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},{"$f":"AE343*IF($C343=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B343,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG343*IF($D343=\"BT\",Balance!D$98,IF($D343=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH343*IF($D343=\"BT\",Balance!E$98,IF($D343=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI343*IF($D343=\"BT\",Balance!F$98,IF($D343=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ343*IF($D343=\"BT\",Balance!G$98,IF($D343=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK343*IF($D343=\"BT\",Balance!H$98,IF($D343=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL343*IF($D343=\"BT\",Balance!I$98,IF($D343=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC343:BF343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN343*IF($D343=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO343*IF($D343=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP343*IF($D343=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ343*IF($D343=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR343*IF($D343=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS343*IF($D343=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ343:BM343,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT343*IF($D343=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU343*IF($D343=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV343*IF($D343=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW343*IF($D343=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX343*IF($D343=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY343*IF($D343=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ343:BT343,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A426","v":"X3D_2 Discap."},{"$f":"+PremisaCosto!C426","v":"X3D"},{"$f":"+PremisaCosto!F426","v":"Pp"},{"$f":"+PremisaCosto!B426","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T344:W344)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"AA344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"AB344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"AC344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"AD344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"AE344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI344:AL344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"AA344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"AB344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"AC344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"AD344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"AE344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$G$4:$G$13))","v":0},{"$f":"Z344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},{"$f":"AA344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},{"$f":"AB344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},{"$f":"AC344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},{"$f":"AD344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},{"$f":"AE344*IF($C344=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B344,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG344*IF($D344=\"BT\",Balance!D$98,IF($D344=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH344*IF($D344=\"BT\",Balance!E$98,IF($D344=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI344*IF($D344=\"BT\",Balance!F$98,IF($D344=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ344*IF($D344=\"BT\",Balance!G$98,IF($D344=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK344*IF($D344=\"BT\",Balance!H$98,IF($D344=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL344*IF($D344=\"BT\",Balance!I$98,IF($D344=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC344:BF344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN344*IF($D344=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO344*IF($D344=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP344*IF($D344=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ344*IF($D344=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR344*IF($D344=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS344*IF($D344=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ344:BM344,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT344*IF($D344=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU344*IF($D344=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV344*IF($D344=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW344*IF($D344=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX344*IF($D344=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY344*IF($D344=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ344:BT344,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A427","v":"X3D_2 Discapacitados 601-más"},{"$f":"+PremisaCosto!C427","v":"X3D"},{"$f":"+PremisaCosto!F427","v":"Pp"},{"$f":"+PremisaCosto!B427","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T345:W345)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"AA345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"AB345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"AC345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"AD345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"AE345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI345:AL345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"AA345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"AB345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"AC345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"AD345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"AE345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$G$4:$G$13))","v":0},{"$f":"Z345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},{"$f":"AA345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},{"$f":"AB345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},{"$f":"AC345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},{"$f":"AD345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},{"$f":"AE345*IF($C345=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B345,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG345*IF($D345=\"BT\",Balance!D$98,IF($D345=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH345*IF($D345=\"BT\",Balance!E$98,IF($D345=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI345*IF($D345=\"BT\",Balance!F$98,IF($D345=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ345*IF($D345=\"BT\",Balance!G$98,IF($D345=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK345*IF($D345=\"BT\",Balance!H$98,IF($D345=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL345*IF($D345=\"BT\",Balance!I$98,IF($D345=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC345:BF345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN345*IF($D345=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO345*IF($D345=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP345*IF($D345=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ345*IF($D345=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR345*IF($D345=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS345*IF($D345=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ345:BM345,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT345*IF($D345=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU345*IF($D345=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV345*IF($D345=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW345*IF($D345=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX345*IF($D345=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY345*IF($D345=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ345:BT345,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A428","v":"X3D_2 Cruz Roja"},{"$f":"+PremisaCosto!C428","v":"X3D"},{"$f":"+PremisaCosto!F428","v":"Pp"},{"$f":"+PremisaCosto!B428","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T346:W346)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"AA346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"AB346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"AC346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"AD346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"AE346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI346:AL346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"AA346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"AB346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"AC346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"AD346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"AE346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$G$4:$G$13))","v":0},{"$f":"Z346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},{"$f":"AA346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},{"$f":"AB346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},{"$f":"AC346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},{"$f":"AD346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},{"$f":"AE346*IF($C346=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B346,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG346*IF($D346=\"BT\",Balance!D$98,IF($D346=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH346*IF($D346=\"BT\",Balance!E$98,IF($D346=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI346*IF($D346=\"BT\",Balance!F$98,IF($D346=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ346*IF($D346=\"BT\",Balance!G$98,IF($D346=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK346*IF($D346=\"BT\",Balance!H$98,IF($D346=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL346*IF($D346=\"BT\",Balance!I$98,IF($D346=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC346:BF346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN346*IF($D346=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO346*IF($D346=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP346*IF($D346=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ346*IF($D346=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR346*IF($D346=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS346*IF($D346=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ346:BM346,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT346*IF($D346=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU346*IF($D346=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV346*IF($D346=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW346*IF($D346=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX346*IF($D346=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY346*IF($D346=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ346:BT346,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A429","v":"X3D_3 (30,001-50,000)"},{"$f":"+PremisaCosto!C429","v":0},{"$f":"+PremisaCosto!F429","v":0},{"$f":"+PremisaCosto!B429","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T347:W347)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"AA347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"AB347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"AC347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"AD347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"AE347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI347:AL347,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"AA347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"AB347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"AC347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"AD347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"AE347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$G$4:$G$13))","v":0},{"$f":"Z347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},{"$f":"AA347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},{"$f":"AB347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},{"$f":"AC347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},{"$f":"AD347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},{"$f":"AE347*IF($C347=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B347,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG347*IF($D347=\"BT\",Balance!D$98,IF($D347=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH347*IF($D347=\"BT\",Balance!E$98,IF($D347=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI347*IF($D347=\"BT\",Balance!F$98,IF($D347=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ347*IF($D347=\"BT\",Balance!G$98,IF($D347=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK347*IF($D347=\"BT\",Balance!H$98,IF($D347=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL347*IF($D347=\"BT\",Balance!I$98,IF($D347=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC347:BF347,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN347*IF($D347=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO347*IF($D347=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP347*IF($D347=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ347*IF($D347=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR347*IF($D347=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS347*IF($D347=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ347:BM347,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT347*IF($D347=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU347*IF($D347=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV347*IF($D347=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW347*IF($D347=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX347*IF($D347=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY347*IF($D347=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ347:BT347,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A430","v":"X3D_3 Regular"},{"$f":"+PremisaCosto!C430","v":"X3D"},{"$f":"+PremisaCosto!F430","v":"Pp"},{"$f":"+PremisaCosto!B430","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T348:W348)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"AA348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"AB348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"AC348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"AD348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"AE348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI348:AL348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"AA348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"AB348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"AC348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"AD348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"AE348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$G$4:$G$13))","v":0},{"$f":"Z348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},{"$f":"AA348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},{"$f":"AB348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},{"$f":"AC348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},{"$f":"AD348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},{"$f":"AE348*IF($C348=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B348,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG348*IF($D348=\"BT\",Balance!D$98,IF($D348=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH348*IF($D348=\"BT\",Balance!E$98,IF($D348=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI348*IF($D348=\"BT\",Balance!F$98,IF($D348=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ348*IF($D348=\"BT\",Balance!G$98,IF($D348=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK348*IF($D348=\"BT\",Balance!H$98,IF($D348=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL348*IF($D348=\"BT\",Balance!I$98,IF($D348=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC348:BF348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN348*IF($D348=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO348*IF($D348=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP348*IF($D348=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ348*IF($D348=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR348*IF($D348=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS348*IF($D348=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ348:BM348,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT348*IF($D348=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU348*IF($D348=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV348*IF($D348=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW348*IF($D348=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX348*IF($D348=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY348*IF($D348=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ348:BT348,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A431","v":"X3D_3 Agro"},{"$f":"+PremisaCosto!C431","v":"X3D"},{"$f":"+PremisaCosto!F431","v":"Pp"},{"$f":"+PremisaCosto!B431","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T349:W349)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"AA349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"AB349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"AC349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"AD349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"AE349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI349:AL349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"AA349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"AB349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"AC349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"AD349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"AE349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$G$4:$G$13))","v":0},{"$f":"Z349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},{"$f":"AA349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},{"$f":"AB349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},{"$f":"AC349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},{"$f":"AD349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},{"$f":"AE349*IF($C349=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B349,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG349*IF($D349=\"BT\",Balance!D$98,IF($D349=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH349*IF($D349=\"BT\",Balance!E$98,IF($D349=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI349*IF($D349=\"BT\",Balance!F$98,IF($D349=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ349*IF($D349=\"BT\",Balance!G$98,IF($D349=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK349*IF($D349=\"BT\",Balance!H$98,IF($D349=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL349*IF($D349=\"BT\",Balance!I$98,IF($D349=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC349:BF349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN349*IF($D349=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO349*IF($D349=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP349*IF($D349=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ349*IF($D349=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR349*IF($D349=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS349*IF($D349=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ349:BM349,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT349*IF($D349=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU349*IF($D349=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV349*IF($D349=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW349*IF($D349=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX349*IF($D349=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY349*IF($D349=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ349:BT349,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A432","v":"X3D_3 Jub. 1"},{"$f":"+PremisaCosto!C432","v":"X3D"},{"$f":"+PremisaCosto!F432","v":"Pp"},{"$f":"+PremisaCosto!B432","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T350:W350)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"AA350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"AB350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"AC350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"AD350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"AE350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI350:AL350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"AA350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"AB350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"AC350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"AD350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"AE350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$G$4:$G$13))","v":0},{"$f":"Z350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},{"$f":"AA350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},{"$f":"AB350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},{"$f":"AC350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},{"$f":"AD350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},{"$f":"AE350*IF($C350=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B350,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG350*IF($D350=\"BT\",Balance!D$98,IF($D350=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH350*IF($D350=\"BT\",Balance!E$98,IF($D350=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI350*IF($D350=\"BT\",Balance!F$98,IF($D350=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ350*IF($D350=\"BT\",Balance!G$98,IF($D350=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK350*IF($D350=\"BT\",Balance!H$98,IF($D350=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL350*IF($D350=\"BT\",Balance!I$98,IF($D350=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC350:BF350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN350*IF($D350=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO350*IF($D350=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP350*IF($D350=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ350*IF($D350=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR350*IF($D350=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS350*IF($D350=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ350:BM350,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT350*IF($D350=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU350*IF($D350=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV350*IF($D350=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW350*IF($D350=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX350*IF($D350=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY350*IF($D350=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ350:BT350,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A433","v":"X3D_3 Jub. 2"},{"$f":"+PremisaCosto!C433","v":"X3D"},{"$f":"+PremisaCosto!F433","v":"Pp"},{"$f":"+PremisaCosto!B433","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T351:W351)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"AA351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"AB351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"AC351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"AD351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"AE351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI351:AL351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"AA351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"AB351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"AC351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"AD351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"AE351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$G$4:$G$13))","v":0},{"$f":"Z351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},{"$f":"AA351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},{"$f":"AB351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},{"$f":"AC351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},{"$f":"AD351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},{"$f":"AE351*IF($C351=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B351,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG351*IF($D351=\"BT\",Balance!D$98,IF($D351=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH351*IF($D351=\"BT\",Balance!E$98,IF($D351=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI351*IF($D351=\"BT\",Balance!F$98,IF($D351=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ351*IF($D351=\"BT\",Balance!G$98,IF($D351=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK351*IF($D351=\"BT\",Balance!H$98,IF($D351=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL351*IF($D351=\"BT\",Balance!I$98,IF($D351=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC351:BF351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN351*IF($D351=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO351*IF($D351=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP351*IF($D351=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ351*IF($D351=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR351*IF($D351=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS351*IF($D351=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ351:BM351,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT351*IF($D351=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU351*IF($D351=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV351*IF($D351=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW351*IF($D351=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX351*IF($D351=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY351*IF($D351=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ351:BT351,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A434","v":"X3D_3 Político"},{"$f":"+PremisaCosto!C434","v":"X3D"},{"$f":"+PremisaCosto!F434","v":"Pp"},{"$f":"+PremisaCosto!B434","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T352:W352)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"AA352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"AB352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"AC352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"AD352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"AE352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI352:AL352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"AA352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"AB352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"AC352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"AD352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"AE352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$G$4:$G$13))","v":0},{"$f":"Z352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},{"$f":"AA352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},{"$f":"AB352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},{"$f":"AC352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},{"$f":"AD352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},{"$f":"AE352*IF($C352=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B352,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG352*IF($D352=\"BT\",Balance!D$98,IF($D352=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH352*IF($D352=\"BT\",Balance!E$98,IF($D352=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI352*IF($D352=\"BT\",Balance!F$98,IF($D352=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ352*IF($D352=\"BT\",Balance!G$98,IF($D352=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK352*IF($D352=\"BT\",Balance!H$98,IF($D352=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL352*IF($D352=\"BT\",Balance!I$98,IF($D352=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC352:BF352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN352*IF($D352=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO352*IF($D352=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP352*IF($D352=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ352*IF($D352=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR352*IF($D352=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS352*IF($D352=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ352:BM352,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT352*IF($D352=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU352*IF($D352=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV352*IF($D352=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW352*IF($D352=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX352*IF($D352=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY352*IF($D352=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ352:BT352,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A435","v":"X3D_3 x1"},{"$f":"+PremisaCosto!C435","v":"X3D"},{"$f":"+PremisaCosto!F435","v":"Pp"},{"$f":"+PremisaCosto!B435","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T353:W353)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"AA353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"AB353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"AC353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"AD353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"AE353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI353:AL353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"AA353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"AB353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"AC353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"AD353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"AE353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$G$4:$G$13))","v":0},{"$f":"Z353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},{"$f":"AA353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},{"$f":"AB353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},{"$f":"AC353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},{"$f":"AD353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},{"$f":"AE353*IF($C353=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B353,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG353*IF($D353=\"BT\",Balance!D$98,IF($D353=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH353*IF($D353=\"BT\",Balance!E$98,IF($D353=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI353*IF($D353=\"BT\",Balance!F$98,IF($D353=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ353*IF($D353=\"BT\",Balance!G$98,IF($D353=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK353*IF($D353=\"BT\",Balance!H$98,IF($D353=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL353*IF($D353=\"BT\",Balance!I$98,IF($D353=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC353:BF353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN353*IF($D353=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO353*IF($D353=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP353*IF($D353=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ353*IF($D353=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR353*IF($D353=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS353*IF($D353=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ353:BM353,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT353*IF($D353=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU353*IF($D353=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV353*IF($D353=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW353*IF($D353=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX353*IF($D353=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY353*IF($D353=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ353:BT353,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A436","v":"X3D_3 x2"},{"$f":"+PremisaCosto!C436","v":"X3D"},{"$f":"+PremisaCosto!F436","v":"Pp"},{"$f":"+PremisaCosto!B436","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T354:W354)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"AA354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"AB354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"AC354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"AD354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"AE354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI354:AL354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"AA354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"AB354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"AC354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"AD354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"AE354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$G$4:$G$13))","v":0},{"$f":"Z354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},{"$f":"AA354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},{"$f":"AB354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},{"$f":"AC354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},{"$f":"AD354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},{"$f":"AE354*IF($C354=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B354,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG354*IF($D354=\"BT\",Balance!D$98,IF($D354=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH354*IF($D354=\"BT\",Balance!E$98,IF($D354=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI354*IF($D354=\"BT\",Balance!F$98,IF($D354=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ354*IF($D354=\"BT\",Balance!G$98,IF($D354=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK354*IF($D354=\"BT\",Balance!H$98,IF($D354=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL354*IF($D354=\"BT\",Balance!I$98,IF($D354=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC354:BF354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN354*IF($D354=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO354*IF($D354=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP354*IF($D354=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ354*IF($D354=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR354*IF($D354=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS354*IF($D354=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ354:BM354,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT354*IF($D354=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU354*IF($D354=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV354*IF($D354=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW354*IF($D354=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX354*IF($D354=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY354*IF($D354=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ354:BT354,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A437","v":"X3D_3 Discap."},{"$f":"+PremisaCosto!C437","v":"X3D"},{"$f":"+PremisaCosto!F437","v":"Pp"},{"$f":"+PremisaCosto!B437","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T355:W355)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"AA355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"AB355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"AC355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"AD355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"AE355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI355:AL355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"AA355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"AB355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"AC355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"AD355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"AE355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$G$4:$G$13))","v":0},{"$f":"Z355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},{"$f":"AA355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},{"$f":"AB355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},{"$f":"AC355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},{"$f":"AD355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},{"$f":"AE355*IF($C355=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B355,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG355*IF($D355=\"BT\",Balance!D$98,IF($D355=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH355*IF($D355=\"BT\",Balance!E$98,IF($D355=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI355*IF($D355=\"BT\",Balance!F$98,IF($D355=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ355*IF($D355=\"BT\",Balance!G$98,IF($D355=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK355*IF($D355=\"BT\",Balance!H$98,IF($D355=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL355*IF($D355=\"BT\",Balance!I$98,IF($D355=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC355:BF355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN355*IF($D355=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO355*IF($D355=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP355*IF($D355=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ355*IF($D355=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR355*IF($D355=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS355*IF($D355=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ355:BM355,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT355*IF($D355=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU355*IF($D355=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV355*IF($D355=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW355*IF($D355=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX355*IF($D355=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY355*IF($D355=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ355:BT355,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A438","v":"X3D_3 Discapacitados 601-más"},{"$f":"+PremisaCosto!C438","v":"X3D"},{"$f":"+PremisaCosto!F438","v":"Pp"},{"$f":"+PremisaCosto!B438","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T356:W356)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"AA356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"AB356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"AC356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"AD356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"AE356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI356:AL356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"AA356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"AB356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"AC356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"AD356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"AE356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$G$4:$G$13))","v":0},{"$f":"Z356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},{"$f":"AA356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},{"$f":"AB356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},{"$f":"AC356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},{"$f":"AD356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},{"$f":"AE356*IF($C356=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B356,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG356*IF($D356=\"BT\",Balance!D$98,IF($D356=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH356*IF($D356=\"BT\",Balance!E$98,IF($D356=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI356*IF($D356=\"BT\",Balance!F$98,IF($D356=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ356*IF($D356=\"BT\",Balance!G$98,IF($D356=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK356*IF($D356=\"BT\",Balance!H$98,IF($D356=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL356*IF($D356=\"BT\",Balance!I$98,IF($D356=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC356:BF356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN356*IF($D356=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO356*IF($D356=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP356*IF($D356=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ356*IF($D356=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR356*IF($D356=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS356*IF($D356=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ356:BM356,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT356*IF($D356=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU356*IF($D356=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV356*IF($D356=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW356*IF($D356=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX356*IF($D356=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY356*IF($D356=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ356:BT356,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A439","v":"X3D_3 Cruz Roja"},{"$f":"+PremisaCosto!C439","v":"X3D"},{"$f":"+PremisaCosto!F439","v":"Pp"},{"$f":"+PremisaCosto!B439","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T357:W357)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"AA357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"AB357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"AC357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"AD357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"AE357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI357:AL357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"AA357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"AB357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"AC357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"AD357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"AE357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$G$4:$G$13))","v":0},{"$f":"Z357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},{"$f":"AA357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},{"$f":"AB357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},{"$f":"AC357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},{"$f":"AD357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},{"$f":"AE357*IF($C357=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B357,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG357*IF($D357=\"BT\",Balance!D$98,IF($D357=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH357*IF($D357=\"BT\",Balance!E$98,IF($D357=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI357*IF($D357=\"BT\",Balance!F$98,IF($D357=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ357*IF($D357=\"BT\",Balance!G$98,IF($D357=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK357*IF($D357=\"BT\",Balance!H$98,IF($D357=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL357*IF($D357=\"BT\",Balance!I$98,IF($D357=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC357:BF357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN357*IF($D357=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO357*IF($D357=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP357*IF($D357=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ357*IF($D357=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR357*IF($D357=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS357*IF($D357=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ357:BM357,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT357*IF($D357=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU357*IF($D357=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV357*IF($D357=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW357*IF($D357=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX357*IF($D357=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY357*IF($D357=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ357:BT357,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A440","v":"X3D_4 (50,001-más)"},{"$f":"+PremisaCosto!C440","v":0},{"$f":"+PremisaCosto!F440","v":0},{"$f":"+PremisaCosto!B440","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T358:W358)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"AA358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"AB358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"AC358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"AD358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"AE358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI358:AL358,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"AA358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"AB358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"AC358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"AD358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"AE358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$G$4:$G$13))","v":0},{"$f":"Z358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},{"$f":"AA358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},{"$f":"AB358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},{"$f":"AC358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},{"$f":"AD358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},{"$f":"AE358*IF($C358=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B358,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG358*IF($D358=\"BT\",Balance!D$98,IF($D358=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH358*IF($D358=\"BT\",Balance!E$98,IF($D358=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI358*IF($D358=\"BT\",Balance!F$98,IF($D358=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ358*IF($D358=\"BT\",Balance!G$98,IF($D358=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK358*IF($D358=\"BT\",Balance!H$98,IF($D358=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL358*IF($D358=\"BT\",Balance!I$98,IF($D358=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC358:BF358,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN358*IF($D358=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO358*IF($D358=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP358*IF($D358=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ358*IF($D358=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR358*IF($D358=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS358*IF($D358=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ358:BM358,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT358*IF($D358=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU358*IF($D358=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV358*IF($D358=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW358*IF($D358=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX358*IF($D358=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY358*IF($D358=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ358:BT358,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A441","v":"X3D_4 Regular"},{"$f":"+PremisaCosto!C441","v":"X3D"},{"$f":"+PremisaCosto!F441","v":"Pp"},{"$f":"+PremisaCosto!B441","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T359:W359)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"AA359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"AB359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"AC359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"AD359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"AE359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI359:AL359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"AA359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"AB359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"AC359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"AD359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"AE359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$G$4:$G$13))","v":0},{"$f":"Z359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},{"$f":"AA359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},{"$f":"AB359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},{"$f":"AC359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},{"$f":"AD359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},{"$f":"AE359*IF($C359=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B359,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG359*IF($D359=\"BT\",Balance!D$98,IF($D359=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH359*IF($D359=\"BT\",Balance!E$98,IF($D359=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI359*IF($D359=\"BT\",Balance!F$98,IF($D359=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ359*IF($D359=\"BT\",Balance!G$98,IF($D359=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK359*IF($D359=\"BT\",Balance!H$98,IF($D359=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL359*IF($D359=\"BT\",Balance!I$98,IF($D359=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC359:BF359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN359*IF($D359=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO359*IF($D359=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP359*IF($D359=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ359*IF($D359=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR359*IF($D359=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS359*IF($D359=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ359:BM359,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT359*IF($D359=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU359*IF($D359=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV359*IF($D359=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW359*IF($D359=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX359*IF($D359=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY359*IF($D359=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ359:BT359,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A442","v":"X3D_4 Agro"},{"$f":"+PremisaCosto!C442","v":"X3D"},{"$f":"+PremisaCosto!F442","v":"Pp"},{"$f":"+PremisaCosto!B442","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T360:W360)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"AA360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"AB360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"AC360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"AD360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"AE360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI360:AL360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"AA360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"AB360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"AC360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"AD360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"AE360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$G$4:$G$13))","v":0},{"$f":"Z360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},{"$f":"AA360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},{"$f":"AB360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},{"$f":"AC360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},{"$f":"AD360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},{"$f":"AE360*IF($C360=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B360,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG360*IF($D360=\"BT\",Balance!D$98,IF($D360=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH360*IF($D360=\"BT\",Balance!E$98,IF($D360=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI360*IF($D360=\"BT\",Balance!F$98,IF($D360=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ360*IF($D360=\"BT\",Balance!G$98,IF($D360=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK360*IF($D360=\"BT\",Balance!H$98,IF($D360=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL360*IF($D360=\"BT\",Balance!I$98,IF($D360=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC360:BF360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN360*IF($D360=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO360*IF($D360=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP360*IF($D360=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ360*IF($D360=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR360*IF($D360=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS360*IF($D360=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ360:BM360,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT360*IF($D360=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU360*IF($D360=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV360*IF($D360=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW360*IF($D360=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX360*IF($D360=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY360*IF($D360=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ360:BT360,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A443","v":"X3D_4 Jub. 1"},{"$f":"+PremisaCosto!C443","v":"X3D"},{"$f":"+PremisaCosto!F443","v":"Pp"},{"$f":"+PremisaCosto!B443","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T361:W361)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"AA361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"AB361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"AC361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"AD361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"AE361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI361:AL361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"AA361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"AB361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"AC361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"AD361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"AE361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$G$4:$G$13))","v":0},{"$f":"Z361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},{"$f":"AA361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},{"$f":"AB361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},{"$f":"AC361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},{"$f":"AD361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},{"$f":"AE361*IF($C361=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B361,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG361*IF($D361=\"BT\",Balance!D$98,IF($D361=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH361*IF($D361=\"BT\",Balance!E$98,IF($D361=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI361*IF($D361=\"BT\",Balance!F$98,IF($D361=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ361*IF($D361=\"BT\",Balance!G$98,IF($D361=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK361*IF($D361=\"BT\",Balance!H$98,IF($D361=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL361*IF($D361=\"BT\",Balance!I$98,IF($D361=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC361:BF361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN361*IF($D361=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO361*IF($D361=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP361*IF($D361=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ361*IF($D361=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR361*IF($D361=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS361*IF($D361=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ361:BM361,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT361*IF($D361=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU361*IF($D361=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV361*IF($D361=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW361*IF($D361=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX361*IF($D361=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY361*IF($D361=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ361:BT361,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A444","v":"X3D_4 Jub. 2"},{"$f":"+PremisaCosto!C444","v":"X3D"},{"$f":"+PremisaCosto!F444","v":"Pp"},{"$f":"+PremisaCosto!B444","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T362:W362)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"AA362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"AB362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"AC362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"AD362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"AE362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI362:AL362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"AA362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"AB362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"AC362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"AD362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"AE362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$G$4:$G$13))","v":0},{"$f":"Z362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},{"$f":"AA362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},{"$f":"AB362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},{"$f":"AC362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},{"$f":"AD362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},{"$f":"AE362*IF($C362=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B362,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG362*IF($D362=\"BT\",Balance!D$98,IF($D362=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH362*IF($D362=\"BT\",Balance!E$98,IF($D362=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI362*IF($D362=\"BT\",Balance!F$98,IF($D362=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ362*IF($D362=\"BT\",Balance!G$98,IF($D362=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK362*IF($D362=\"BT\",Balance!H$98,IF($D362=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL362*IF($D362=\"BT\",Balance!I$98,IF($D362=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC362:BF362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN362*IF($D362=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO362*IF($D362=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP362*IF($D362=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ362*IF($D362=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR362*IF($D362=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS362*IF($D362=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ362:BM362,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT362*IF($D362=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU362*IF($D362=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV362*IF($D362=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW362*IF($D362=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX362*IF($D362=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY362*IF($D362=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ362:BT362,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A445","v":"X3D_4 Político"},{"$f":"+PremisaCosto!C445","v":"X3D"},{"$f":"+PremisaCosto!F445","v":"Pp"},{"$f":"+PremisaCosto!B445","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T363:W363)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"AA363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"AB363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"AC363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"AD363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"AE363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI363:AL363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"AA363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"AB363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"AC363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"AD363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"AE363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$G$4:$G$13))","v":0},{"$f":"Z363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},{"$f":"AA363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},{"$f":"AB363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},{"$f":"AC363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},{"$f":"AD363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},{"$f":"AE363*IF($C363=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B363,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG363*IF($D363=\"BT\",Balance!D$98,IF($D363=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH363*IF($D363=\"BT\",Balance!E$98,IF($D363=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI363*IF($D363=\"BT\",Balance!F$98,IF($D363=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ363*IF($D363=\"BT\",Balance!G$98,IF($D363=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK363*IF($D363=\"BT\",Balance!H$98,IF($D363=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL363*IF($D363=\"BT\",Balance!I$98,IF($D363=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC363:BF363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN363*IF($D363=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO363*IF($D363=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP363*IF($D363=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ363*IF($D363=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR363*IF($D363=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS363*IF($D363=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ363:BM363,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT363*IF($D363=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU363*IF($D363=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV363*IF($D363=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW363*IF($D363=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX363*IF($D363=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY363*IF($D363=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ363:BT363,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A446","v":"X3D_4 x1"},{"$f":"+PremisaCosto!C446","v":"X3D"},{"$f":"+PremisaCosto!F446","v":"Pp"},{"$f":"+PremisaCosto!B446","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T364:W364)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"AA364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"AB364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"AC364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"AD364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"AE364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI364:AL364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"AA364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"AB364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"AC364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"AD364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"AE364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$G$4:$G$13))","v":0},{"$f":"Z364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},{"$f":"AA364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},{"$f":"AB364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},{"$f":"AC364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},{"$f":"AD364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},{"$f":"AE364*IF($C364=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B364,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG364*IF($D364=\"BT\",Balance!D$98,IF($D364=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH364*IF($D364=\"BT\",Balance!E$98,IF($D364=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI364*IF($D364=\"BT\",Balance!F$98,IF($D364=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ364*IF($D364=\"BT\",Balance!G$98,IF($D364=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK364*IF($D364=\"BT\",Balance!H$98,IF($D364=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL364*IF($D364=\"BT\",Balance!I$98,IF($D364=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC364:BF364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN364*IF($D364=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO364*IF($D364=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP364*IF($D364=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ364*IF($D364=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR364*IF($D364=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS364*IF($D364=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ364:BM364,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT364*IF($D364=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU364*IF($D364=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV364*IF($D364=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW364*IF($D364=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX364*IF($D364=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY364*IF($D364=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ364:BT364,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A447","v":"X3D_4 x2"},{"$f":"+PremisaCosto!C447","v":"X3D"},{"$f":"+PremisaCosto!F447","v":"Pp"},{"$f":"+PremisaCosto!B447","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T365:W365)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"AA365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"AB365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"AC365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"AD365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"AE365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI365:AL365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"AA365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"AB365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"AC365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"AD365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"AE365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$G$4:$G$13))","v":0},{"$f":"Z365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},{"$f":"AA365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},{"$f":"AB365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},{"$f":"AC365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},{"$f":"AD365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},{"$f":"AE365*IF($C365=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B365,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG365*IF($D365=\"BT\",Balance!D$98,IF($D365=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH365*IF($D365=\"BT\",Balance!E$98,IF($D365=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI365*IF($D365=\"BT\",Balance!F$98,IF($D365=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ365*IF($D365=\"BT\",Balance!G$98,IF($D365=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK365*IF($D365=\"BT\",Balance!H$98,IF($D365=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL365*IF($D365=\"BT\",Balance!I$98,IF($D365=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC365:BF365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN365*IF($D365=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO365*IF($D365=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP365*IF($D365=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ365*IF($D365=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR365*IF($D365=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS365*IF($D365=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ365:BM365,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT365*IF($D365=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU365*IF($D365=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV365*IF($D365=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW365*IF($D365=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX365*IF($D365=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY365*IF($D365=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ365:BT365,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A448","v":"X3D_4 Discap."},{"$f":"+PremisaCosto!C448","v":"X3D"},{"$f":"+PremisaCosto!F448","v":"Pp"},{"$f":"+PremisaCosto!B448","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T366:W366)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"AA366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"AB366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"AC366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"AD366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"AE366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI366:AL366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"AA366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"AB366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"AC366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"AD366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"AE366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$G$4:$G$13))","v":0},{"$f":"Z366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},{"$f":"AA366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},{"$f":"AB366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},{"$f":"AC366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},{"$f":"AD366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},{"$f":"AE366*IF($C366=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B366,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG366*IF($D366=\"BT\",Balance!D$98,IF($D366=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH366*IF($D366=\"BT\",Balance!E$98,IF($D366=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI366*IF($D366=\"BT\",Balance!F$98,IF($D366=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ366*IF($D366=\"BT\",Balance!G$98,IF($D366=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK366*IF($D366=\"BT\",Balance!H$98,IF($D366=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL366*IF($D366=\"BT\",Balance!I$98,IF($D366=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC366:BF366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN366*IF($D366=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO366*IF($D366=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP366*IF($D366=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ366*IF($D366=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR366*IF($D366=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS366*IF($D366=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ366:BM366,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT366*IF($D366=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU366*IF($D366=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV366*IF($D366=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW366*IF($D366=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX366*IF($D366=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY366*IF($D366=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ366:BT366,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A449","v":"X3D_4 Discapacitados 601-más"},{"$f":"+PremisaCosto!C449","v":"X3D"},{"$f":"+PremisaCosto!F449","v":"Pp"},{"$f":"+PremisaCosto!B449","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T367:W367)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"AA367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"AB367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"AC367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"AD367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"AE367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI367:AL367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"AA367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"AB367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"AC367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"AD367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"AE367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$G$4:$G$13))","v":0},{"$f":"Z367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},{"$f":"AA367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},{"$f":"AB367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},{"$f":"AC367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},{"$f":"AD367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},{"$f":"AE367*IF($C367=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B367,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG367*IF($D367=\"BT\",Balance!D$98,IF($D367=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH367*IF($D367=\"BT\",Balance!E$98,IF($D367=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI367*IF($D367=\"BT\",Balance!F$98,IF($D367=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ367*IF($D367=\"BT\",Balance!G$98,IF($D367=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK367*IF($D367=\"BT\",Balance!H$98,IF($D367=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL367*IF($D367=\"BT\",Balance!I$98,IF($D367=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC367:BF367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN367*IF($D367=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO367*IF($D367=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP367*IF($D367=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ367*IF($D367=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR367*IF($D367=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS367*IF($D367=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ367:BM367,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT367*IF($D367=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU367*IF($D367=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV367*IF($D367=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW367*IF($D367=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX367*IF($D367=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY367*IF($D367=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ367:BT367,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A450","v":"X3D_4 Cruz Roja"},{"$f":"+PremisaCosto!C450","v":"X3D"},{"$f":"+PremisaCosto!F450","v":"Pp"},{"$f":"+PremisaCosto!B450","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T368:W368)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"AA368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"AB368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"AC368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"AD368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"AE368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI368:AL368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"AA368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"AB368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"AC368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"AD368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"AE368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$G$4:$G$13))","v":0},{"$f":"Z368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},{"$f":"AA368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},{"$f":"AB368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},{"$f":"AC368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},{"$f":"AD368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},{"$f":"AE368*IF($C368=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B368,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG368*IF($D368=\"BT\",Balance!D$98,IF($D368=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH368*IF($D368=\"BT\",Balance!E$98,IF($D368=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI368*IF($D368=\"BT\",Balance!F$98,IF($D368=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ368*IF($D368=\"BT\",Balance!G$98,IF($D368=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK368*IF($D368=\"BT\",Balance!H$98,IF($D368=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL368*IF($D368=\"BT\",Balance!I$98,IF($D368=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC368:BF368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN368*IF($D368=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO368*IF($D368=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP368*IF($D368=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ368*IF($D368=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR368*IF($D368=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS368*IF($D368=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ368:BM368,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT368*IF($D368=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU368*IF($D368=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV368*IF($D368=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW368*IF($D368=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX368*IF($D368=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY368*IF($D368=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ368:BT368,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A451","v":"X3D_5 (xxx)"},{"$f":"+PremisaCosto!C451","v":0},{"$f":"+PremisaCosto!F451","v":0},{"$f":"+PremisaCosto!B451","v":0},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T369:W369)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"AA369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"AB369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"AC369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"AD369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"AE369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI369:AL369,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"AA369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"AB369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"AC369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"AD369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"AE369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$G$4:$G$13))","v":0},{"$f":"Z369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},{"$f":"AA369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},{"$f":"AB369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},{"$f":"AC369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},{"$f":"AD369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},{"$f":"AE369*IF($C369=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B369,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG369*IF($D369=\"BT\",Balance!D$98,IF($D369=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH369*IF($D369=\"BT\",Balance!E$98,IF($D369=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI369*IF($D369=\"BT\",Balance!F$98,IF($D369=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ369*IF($D369=\"BT\",Balance!G$98,IF($D369=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK369*IF($D369=\"BT\",Balance!H$98,IF($D369=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL369*IF($D369=\"BT\",Balance!I$98,IF($D369=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC369:BF369,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN369*IF($D369=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO369*IF($D369=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP369*IF($D369=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ369*IF($D369=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR369*IF($D369=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS369*IF($D369=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ369:BM369,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT369*IF($D369=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU369*IF($D369=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV369*IF($D369=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW369*IF($D369=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX369*IF($D369=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY369*IF($D369=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ369:BT369,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A452","v":"X3D_5 Regular"},{"$f":"+PremisaCosto!C452","v":"X3D"},{"$f":"+PremisaCosto!F452","v":"Pp"},{"$f":"+PremisaCosto!B452","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T370:W370)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"AA370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"AB370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"AC370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"AD370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"AE370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI370:AL370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"AA370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"AB370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"AC370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"AD370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"AE370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$G$4:$G$13))","v":0},{"$f":"Z370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},{"$f":"AA370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},{"$f":"AB370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},{"$f":"AC370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},{"$f":"AD370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},{"$f":"AE370*IF($C370=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B370,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG370*IF($D370=\"BT\",Balance!D$98,IF($D370=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH370*IF($D370=\"BT\",Balance!E$98,IF($D370=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI370*IF($D370=\"BT\",Balance!F$98,IF($D370=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ370*IF($D370=\"BT\",Balance!G$98,IF($D370=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK370*IF($D370=\"BT\",Balance!H$98,IF($D370=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL370*IF($D370=\"BT\",Balance!I$98,IF($D370=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC370:BF370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN370*IF($D370=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO370*IF($D370=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP370*IF($D370=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ370*IF($D370=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR370*IF($D370=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS370*IF($D370=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ370:BM370,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT370*IF($D370=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU370*IF($D370=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV370*IF($D370=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW370*IF($D370=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX370*IF($D370=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY370*IF($D370=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ370:BT370,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A453","v":"X3D_5 Agro"},{"$f":"+PremisaCosto!C453","v":"X3D"},{"$f":"+PremisaCosto!F453","v":"Pp"},{"$f":"+PremisaCosto!B453","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T371:W371)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"AA371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"AB371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"AC371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"AD371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"AE371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI371:AL371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"AA371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"AB371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"AC371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"AD371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"AE371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$G$4:$G$13))","v":0},{"$f":"Z371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},{"$f":"AA371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},{"$f":"AB371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},{"$f":"AC371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},{"$f":"AD371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},{"$f":"AE371*IF($C371=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B371,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG371*IF($D371=\"BT\",Balance!D$98,IF($D371=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH371*IF($D371=\"BT\",Balance!E$98,IF($D371=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI371*IF($D371=\"BT\",Balance!F$98,IF($D371=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ371*IF($D371=\"BT\",Balance!G$98,IF($D371=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK371*IF($D371=\"BT\",Balance!H$98,IF($D371=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL371*IF($D371=\"BT\",Balance!I$98,IF($D371=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC371:BF371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN371*IF($D371=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO371*IF($D371=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP371*IF($D371=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ371*IF($D371=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR371*IF($D371=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS371*IF($D371=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ371:BM371,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT371*IF($D371=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU371*IF($D371=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV371*IF($D371=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW371*IF($D371=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX371*IF($D371=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY371*IF($D371=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ371:BT371,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A454","v":"X3D_5 Jub. 1"},{"$f":"+PremisaCosto!C454","v":"X3D"},{"$f":"+PremisaCosto!F454","v":"Pp"},{"$f":"+PremisaCosto!B454","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T372:W372)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"AA372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"AB372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"AC372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"AD372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"AE372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI372:AL372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"AA372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"AB372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"AC372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"AD372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"AE372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$G$4:$G$13))","v":0},{"$f":"Z372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},{"$f":"AA372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},{"$f":"AB372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},{"$f":"AC372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},{"$f":"AD372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},{"$f":"AE372*IF($C372=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B372,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG372*IF($D372=\"BT\",Balance!D$98,IF($D372=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH372*IF($D372=\"BT\",Balance!E$98,IF($D372=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI372*IF($D372=\"BT\",Balance!F$98,IF($D372=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ372*IF($D372=\"BT\",Balance!G$98,IF($D372=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK372*IF($D372=\"BT\",Balance!H$98,IF($D372=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL372*IF($D372=\"BT\",Balance!I$98,IF($D372=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC372:BF372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN372*IF($D372=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO372*IF($D372=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP372*IF($D372=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ372*IF($D372=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR372*IF($D372=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS372*IF($D372=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ372:BM372,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT372*IF($D372=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU372*IF($D372=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV372*IF($D372=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW372*IF($D372=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX372*IF($D372=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY372*IF($D372=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ372:BT372,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A455","v":"X3D_5 Jub. 2"},{"$f":"+PremisaCosto!C455","v":"X3D"},{"$f":"+PremisaCosto!F455","v":"Pp"},{"$f":"+PremisaCosto!B455","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T373:W373)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"AA373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"AB373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"AC373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"AD373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"AE373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI373:AL373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"AA373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"AB373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"AC373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"AD373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"AE373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$G$4:$G$13))","v":0},{"$f":"Z373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},{"$f":"AA373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},{"$f":"AB373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},{"$f":"AC373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},{"$f":"AD373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},{"$f":"AE373*IF($C373=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B373,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG373*IF($D373=\"BT\",Balance!D$98,IF($D373=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH373*IF($D373=\"BT\",Balance!E$98,IF($D373=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI373*IF($D373=\"BT\",Balance!F$98,IF($D373=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ373*IF($D373=\"BT\",Balance!G$98,IF($D373=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK373*IF($D373=\"BT\",Balance!H$98,IF($D373=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL373*IF($D373=\"BT\",Balance!I$98,IF($D373=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC373:BF373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN373*IF($D373=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO373*IF($D373=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP373*IF($D373=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ373*IF($D373=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR373*IF($D373=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS373*IF($D373=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ373:BM373,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT373*IF($D373=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU373*IF($D373=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV373*IF($D373=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW373*IF($D373=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX373*IF($D373=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY373*IF($D373=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ373:BT373,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A456","v":"X3D_5 Político"},{"$f":"+PremisaCosto!C456","v":"X3D"},{"$f":"+PremisaCosto!F456","v":"Pp"},{"$f":"+PremisaCosto!B456","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T374:W374)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"AA374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"AB374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"AC374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"AD374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"AE374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI374:AL374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"AA374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"AB374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"AC374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"AD374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"AE374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$G$4:$G$13))","v":0},{"$f":"Z374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},{"$f":"AA374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},{"$f":"AB374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},{"$f":"AC374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},{"$f":"AD374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},{"$f":"AE374*IF($C374=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B374,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG374*IF($D374=\"BT\",Balance!D$98,IF($D374=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH374*IF($D374=\"BT\",Balance!E$98,IF($D374=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI374*IF($D374=\"BT\",Balance!F$98,IF($D374=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ374*IF($D374=\"BT\",Balance!G$98,IF($D374=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK374*IF($D374=\"BT\",Balance!H$98,IF($D374=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL374*IF($D374=\"BT\",Balance!I$98,IF($D374=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC374:BF374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN374*IF($D374=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO374*IF($D374=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP374*IF($D374=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ374*IF($D374=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR374*IF($D374=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS374*IF($D374=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ374:BM374,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT374*IF($D374=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU374*IF($D374=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV374*IF($D374=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW374*IF($D374=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX374*IF($D374=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY374*IF($D374=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ374:BT374,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A457","v":"X3D_5 x1"},{"$f":"+PremisaCosto!C457","v":"X3D"},{"$f":"+PremisaCosto!F457","v":"Pp"},{"$f":"+PremisaCosto!B457","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T375:W375)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"AA375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"AB375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"AC375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"AD375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"AE375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI375:AL375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"AA375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"AB375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"AC375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"AD375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"AE375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$G$4:$G$13))","v":0},{"$f":"Z375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},{"$f":"AA375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},{"$f":"AB375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},{"$f":"AC375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},{"$f":"AD375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},{"$f":"AE375*IF($C375=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B375,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG375*IF($D375=\"BT\",Balance!D$98,IF($D375=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH375*IF($D375=\"BT\",Balance!E$98,IF($D375=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI375*IF($D375=\"BT\",Balance!F$98,IF($D375=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ375*IF($D375=\"BT\",Balance!G$98,IF($D375=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK375*IF($D375=\"BT\",Balance!H$98,IF($D375=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL375*IF($D375=\"BT\",Balance!I$98,IF($D375=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC375:BF375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN375*IF($D375=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO375*IF($D375=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP375*IF($D375=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ375*IF($D375=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR375*IF($D375=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS375*IF($D375=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ375:BM375,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT375*IF($D375=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU375*IF($D375=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV375*IF($D375=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW375*IF($D375=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX375*IF($D375=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY375*IF($D375=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ375:BT375,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A458","v":"X3D_5 x2"},{"$f":"+PremisaCosto!C458","v":"X3D"},{"$f":"+PremisaCosto!F458","v":"Pp"},{"$f":"+PremisaCosto!B458","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T376:W376)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"AA376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"AB376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"AC376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"AD376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"AE376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI376:AL376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"AA376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"AB376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"AC376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"AD376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"AE376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$G$4:$G$13))","v":0},{"$f":"Z376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},{"$f":"AA376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},{"$f":"AB376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},{"$f":"AC376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},{"$f":"AD376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},{"$f":"AE376*IF($C376=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B376,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG376*IF($D376=\"BT\",Balance!D$98,IF($D376=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH376*IF($D376=\"BT\",Balance!E$98,IF($D376=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI376*IF($D376=\"BT\",Balance!F$98,IF($D376=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ376*IF($D376=\"BT\",Balance!G$98,IF($D376=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK376*IF($D376=\"BT\",Balance!H$98,IF($D376=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL376*IF($D376=\"BT\",Balance!I$98,IF($D376=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC376:BF376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN376*IF($D376=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO376*IF($D376=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP376*IF($D376=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ376*IF($D376=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR376*IF($D376=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS376*IF($D376=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ376:BM376,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT376*IF($D376=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU376*IF($D376=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV376*IF($D376=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW376*IF($D376=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX376*IF($D376=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY376*IF($D376=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ376:BT376,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A459","v":"X3D_5 Discap."},{"$f":"+PremisaCosto!C459","v":"X3D"},{"$f":"+PremisaCosto!F459","v":"Pp"},{"$f":"+PremisaCosto!B459","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T377:W377)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"AA377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"AB377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"AC377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"AD377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"AE377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI377:AL377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"AA377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"AB377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"AC377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"AD377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"AE377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$G$4:$G$13))","v":0},{"$f":"Z377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},{"$f":"AA377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},{"$f":"AB377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},{"$f":"AC377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},{"$f":"AD377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},{"$f":"AE377*IF($C377=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B377,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG377*IF($D377=\"BT\",Balance!D$98,IF($D377=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH377*IF($D377=\"BT\",Balance!E$98,IF($D377=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI377*IF($D377=\"BT\",Balance!F$98,IF($D377=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ377*IF($D377=\"BT\",Balance!G$98,IF($D377=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK377*IF($D377=\"BT\",Balance!H$98,IF($D377=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL377*IF($D377=\"BT\",Balance!I$98,IF($D377=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC377:BF377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN377*IF($D377=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO377*IF($D377=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP377*IF($D377=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ377*IF($D377=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR377*IF($D377=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS377*IF($D377=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ377:BM377,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT377*IF($D377=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU377*IF($D377=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV377*IF($D377=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW377*IF($D377=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX377*IF($D377=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY377*IF($D377=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ377:BT377,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A460","v":"X3D_5 Discapacitados 601-más"},{"$f":"+PremisaCosto!C460","v":"X3D"},{"$f":"+PremisaCosto!F460","v":"Pp"},{"$f":"+PremisaCosto!B460","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T378:W378)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"AA378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"AB378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"AC378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"AD378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"AE378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI378:AL378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"AA378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"AB378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"AC378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"AD378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"AE378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$G$4:$G$13))","v":0},{"$f":"Z378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},{"$f":"AA378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},{"$f":"AB378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},{"$f":"AC378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},{"$f":"AD378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},{"$f":"AE378*IF($C378=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B378,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG378*IF($D378=\"BT\",Balance!D$98,IF($D378=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH378*IF($D378=\"BT\",Balance!E$98,IF($D378=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI378*IF($D378=\"BT\",Balance!F$98,IF($D378=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ378*IF($D378=\"BT\",Balance!G$98,IF($D378=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK378*IF($D378=\"BT\",Balance!H$98,IF($D378=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL378*IF($D378=\"BT\",Balance!I$98,IF($D378=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC378:BF378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN378*IF($D378=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO378*IF($D378=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP378*IF($D378=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ378*IF($D378=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR378*IF($D378=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS378*IF($D378=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ378:BM378,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT378*IF($D378=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU378*IF($D378=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV378*IF($D378=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW378*IF($D378=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX378*IF($D378=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY378*IF($D378=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ378:BT378,PremisaCosto!$F$84:$I$84)","v":0}]
[{"$f":"+PremisaCosto!A461","v":"X3D_5 Cruz Roja"},{"$f":"+PremisaCosto!C461","v":"X3D"},{"$f":"+PremisaCosto!F461","v":"Pp"},{"$f":"+PremisaCosto!B461","v":"X3"},null,0,0,0,0,0,0,null,0,0,0,0,0,null,0,0,0,0,0,{"$f":"+SUMPRODUCT(PremisaCosto!$F$84:$I$84,T379:W379)","v":0},null,0,0,0,0,0,0,null,{"$f":"Z379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"AA379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"AB379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"AC379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"AD379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"AE379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$I$4:$I$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$F$4:$F$13))","v":0},{"$f":"+SUMPRODUCT(AI379:AL379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"Z379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"AA379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"AB379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"AC379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"AD379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"AE379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$J$4:$J$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$G$4:$G$13))","v":0},{"$f":"Z379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},{"$f":"AA379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},{"$f":"AB379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},{"$f":"AC379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},{"$f":"AD379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},{"$f":"AE379*IF($C379=\"Pfp\",SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$K$4:$K$13),SUMIF(Parametros!$A$4:$A$13,$B379,Parametros!$H$4:$H$13))","v":0},null,{"$f":"AG379*IF($D379=\"BT\",Balance!D$98,IF($D379=\"MT\",Balance!D$102,Balance!D$105))","v":0},{"$f":"AH379*IF($D379=\"BT\",Balance!E$98,IF($D379=\"MT\",Balance!E$102,Balance!E$105))","v":0},{"$f":"AI379*IF($D379=\"BT\",Balance!F$98,IF($D379=\"MT\",Balance!F$102,Balance!F$105))","v":0},{"$f":"AJ379*IF($D379=\"BT\",Balance!G$98,IF($D379=\"MT\",Balance!G$102,Balance!G$105))","v":0},{"$f":"AK379*IF($D379=\"BT\",Balance!H$98,IF($D379=\"MT\",Balance!H$102,Balance!H$105))","v":0},{"$f":"AL379*IF($D379=\"BT\",Balance!I$98,IF($D379=\"MT\",Balance!I$102,Balance!I$105))","v":0},{"$f":"+SUMPRODUCT(BC379:BF379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AN379*IF($D379=\"BT\",Balance!D$99,Balance!D$103)","v":0},{"$f":"+AO379*IF($D379=\"BT\",Balance!E$99,Balance!E$103)","v":0},{"$f":"+AP379*IF($D379=\"BT\",Balance!F$99,Balance!F$103)","v":0},{"$f":"+AQ379*IF($D379=\"BT\",Balance!G$99,Balance!G$103)","v":0},{"$f":"+AR379*IF($D379=\"BT\",Balance!H$99,Balance!H$103)","v":0},{"$f":"+AS379*IF($D379=\"BT\",Balance!I$99,Balance!I$103)","v":0},{"$f":"+SUMPRODUCT(BJ379:BM379,PremisaCosto!$F$84:$I$84)","v":0},{"$f":"+AT379*IF($D379=\"BT\",Balance!D$100,0)","v":0},{"$f":"+AU379*IF($D379=\"BT\",Balance!E$100,0)","v":0},{"$f":"+AV379*IF($D379=\"BT\",Balance!F$100,0)","v":0},{"$f":"+AW379*IF($D379=\"BT\",Balance!G$100,0)","v":0},{"$f":"+AX379*IF($D379=\"BT\",Balance!H$100,0)","v":0},{"$f":"+AY379*IF($D379=\"BT\",Balance!I$100,0)","v":0},{"$f":"+SUMPRODUCT(BQ379:BT379,PremisaCosto!$F$84:$I$84)","v":0}]